Datasets:

treyh23

/

chronos

like 0

{ "advertising_type": "Traditional Advertising", "financial_health": "Poor", "founding_year": 2001, "industry": "Advertising", "location": "Mooreborough", "name": "Lewis-White", "num_employees": 142, "region": "Europe", "revenue_size": "Medium", "website": "www.lewis-white.com" }

[ { "advertising_kpis": [ { "average_project_size": 65664, "billable_hours_per_employee": 110, "client_concentration": 0.12, "client_retention_rate": 0.73, "employee_utilization_rate": 0.8, "gross_billings": 17258632, "net_revenue": 15389971, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 108380 }, { "average_project_size": 196363, "billable_hours_per_employee": 85, "client_concentration": 0.16, "client_retention_rate": 0.81, "employee_utilization_rate": 0.63, "gross_billings": 19110180, "net_revenue": 15252050, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 107409 }, { "average_project_size": 63241, "billable_hours_per_employee": 98, "client_concentration": 0.1, "client_retention_rate": 0.67, "employee_utilization_rate": 0.68, "gross_billings": 17851227, "net_revenue": 15115366, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 106446 }, { "average_project_size": 146750, "billable_hours_per_employee": 104, "client_concentration": 0.27, "client_retention_rate": 0.82, "employee_utilization_rate": 0.65, "gross_billings": 19318966, "net_revenue": 14979906, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 105492 } ], "balance_sheet": [ { "assets": 18009538, "current_assets": 7178862, "current_liabilities": 4940457, "equity": 12202885, "fixed_assets": 10830676, "liabilities": 9799078, "long_term_liabilities": 4858621, "quarter": 1 }, { "assets": 18291965, "current_assets": 5837911, "current_liabilities": 5956794, "equity": 12409503, "fixed_assets": 12454054, "liabilities": 10047354, "long_term_liabilities": 4090560, "quarter": 2 }, { "assets": 18578821, "current_assets": 6212764, "current_liabilities": 4899679, "equity": 12250484, "fixed_assets": 12366057, "liabilities": 10301921, "long_term_liabilities": 5402242, "quarter": 3 }, { "assets": 18870175, "current_assets": 9329385, "current_liabilities": 4958361, "equity": 12350818, "fixed_assets": 9540790, "liabilities": 10562937, "long_term_liabilities": 5604576, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 55808, "financing_cash_flow": -186648, "investing_cash_flow": -432669, "net_cash_flow": 4258958, "operating_cash_flow": 4519060, "quarter": 1 }, { "change_in_working_capital": 85714, "financing_cash_flow": -122283, "investing_cash_flow": -369416, "net_cash_flow": 4434911, "operating_cash_flow": 4927106, "quarter": 2 }, { "change_in_working_capital": -88120, "financing_cash_flow": 104080, "investing_cash_flow": -414001, "net_cash_flow": 4596742, "operating_cash_flow": 4872921, "quarter": 3 }, { "change_in_working_capital": 35113, "financing_cash_flow": 46422, "investing_cash_flow": -261815, "net_cash_flow": 4170865, "operating_cash_flow": 4667073, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8545455746838148, "current_ratio": 1.4530765068899496, "debt_to_equity_ratio": 0.8030132218733521, "profit_margin": 0.2594173179403652, "quarter": 1, "return_on_assets": 0.22168392104228327, "return_on_equity": 0.3271705830219657 }, { "asset_turnover_ratio": 0.8338114576536747, "current_ratio": 0.9800424523661554, "debt_to_equity_ratio": 0.809649991623355, "profit_margin": 0.27307096423103777, "quarter": 2, "return_on_assets": 0.2276896987283761, "return_on_equity": 0.3356211767707377 }, { "asset_turnover_ratio": 0.8135804742399961, "current_ratio": 1.2679940869595743, "debt_to_equity_ratio": 0.8409399171493959, "profit_margin": 0.26288374360237127, "quarter": 3, "return_on_assets": 0.21387708079000275, "return_on_equity": 0.32436138849697693 }, { "asset_turnover_ratio": 0.7938403326943179, "current_ratio": 1.8815461399442275, "debt_to_equity_ratio": 0.8552418957189718, "profit_margin": 0.269933603054652, "quarter": 4, "return_on_assets": 0.2142841812542809, "return_on_equity": 0.3273936997533281 } ], "income_statement": [ { "depreciation": 526635, "expenses": 9922383, "income_tax": 1475163, "marketing_expense": 1334788, "net_income": 5467588, "net_profit": 3992425, "operational_expense": 6439541, "product_revenue": 3613277, "quarter": 1, "rd_expense": 1404636, "revenue": 15389971, "salaries_expense": 3445591, "service_revenue": 11776694 }, { "depreciation": 762214, "expenses": 9738328, "income_tax": 1348830, "marketing_expense": 1567345, "net_income": 5513722, "net_profit": 4164892, "operational_expense": 6486282, "product_revenue": 4493096, "quarter": 2, "rd_expense": 1788212, "revenue": 15252050, "salaries_expense": 3430794, "service_revenue": 10758954 }, { "depreciation": 899337, "expenses": 9557687, "income_tax": 1584095, "marketing_expense": 1744327, "net_income": 5557679, "net_profit": 3973584, "operational_expense": 4923334, "product_revenue": 4443654, "quarter": 3, "rd_expense": 1442978, "revenue": 15115366, "salaries_expense": 4634501, "service_revenue": 10671712 }, { "depreciation": 623493, "expenses": 9380397, "income_tax": 1555929, "marketing_expense": 960467, "net_income": 5599509, "net_profit": 4043580, "operational_expense": 4973465, "product_revenue": 4470370, "quarter": 4, "rd_expense": 1349937, "revenue": 14979906, "salaries_expense": 3050882, "service_revenue": 10509536 } ], "market_conditions": { "gdp_growth": [ 0.05759308012350548, 0.04711526235649453, 0.05943511870588814, 0.05951842413126098 ], "inflation_rate": [ 0.0035261697521081154, 0.006234556087571192, 0.011153727618970724, 0.00235274799979776 ], "interest_rate": [ 0.01904112623016089, 0.010018891547151415, 0.01730899546616984, 0.016517634058248687 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 97052, "billable_hours_per_employee": 159, "client_concentration": 0.13, "client_retention_rate": 0.72, "employee_utilization_rate": 0.79, "gross_billings": 15951769, "net_revenue": 12829045, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 90345 }, { "average_project_size": 76817, "billable_hours_per_employee": 159, "client_concentration": 0.38, "client_retention_rate": 0.85, "employee_utilization_rate": 0.77, "gross_billings": 15607940, "net_revenue": 12741027, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 89726 }, { "average_project_size": 65802, "billable_hours_per_employee": 148, "client_concentration": 0.17, "client_retention_rate": 0.65, "employee_utilization_rate": 0.71, "gross_billings": 15523388, "net_revenue": 12653613, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 89110 }, { "average_project_size": 151176, "billable_hours_per_employee": 154, "client_concentration": 0.31, "client_retention_rate": 0.76, "employee_utilization_rate": 0.65, "gross_billings": 16333150, "net_revenue": 12566799, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 88499 } ], "balance_sheet": [ { "assets": 14432839, "current_assets": 5535654, "current_liabilities": 3636687, "equity": 10042951, "fixed_assets": 8897185, "liabilities": 7358139, "long_term_liabilities": 3721452, "quarter": 1 }, { "assets": 14746610, "current_assets": 6875407, "current_liabilities": 3453109, "equity": 10275258, "fixed_assets": 7871203, "liabilities": 7467433, "long_term_liabilities": 4014324, "quarter": 2 }, { "assets": 15067202, "current_assets": 5276043, "current_liabilities": 3084957, "equity": 10496614, "fixed_assets": 9791159, "liabilities": 7578351, "long_term_liabilities": 4493394, "quarter": 3 }, { "assets": 15394764, "current_assets": 4931989, "current_liabilities": 4384679, "equity": 10376266, "fixed_assets": 10462775, "liabilities": 7690916, "long_term_liabilities": 3306237, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -70955, "financing_cash_flow": 131123, "investing_cash_flow": -412996, "net_cash_flow": 2918880, "operating_cash_flow": 3499186, "quarter": 1 }, { "change_in_working_capital": 88865, "financing_cash_flow": -51713, "investing_cash_flow": -480161, "net_cash_flow": 3510488, "operating_cash_flow": 3801039, "quarter": 2 }, { "change_in_working_capital": -81615, "financing_cash_flow": -52827, "investing_cash_flow": -281636, "net_cash_flow": 3518519, "operating_cash_flow": 3814233, "quarter": 3 }, { "change_in_working_capital": 42959, "financing_cash_flow": -189103, "investing_cash_flow": -296218, "net_cash_flow": 3250140, "operating_cash_flow": 3504935, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8888788269584383, "current_ratio": 1.522169491078006, "debt_to_equity_ratio": 0.7326670218743475, "profit_margin": 0.2313695992180244, "quarter": 1, "return_on_assets": 0.20565953794676156, "return_on_equity": 0.2955556588895037 }, { "asset_turnover_ratio": 0.8639970135509111, "current_ratio": 1.991077316122949, "debt_to_equity_ratio": 0.7267392215358486, "profit_margin": 0.23515223694290893, "quarter": 2, "return_on_assets": 0.20317083044848952, "return_on_equity": 0.29158207025069344 }, { "asset_turnover_ratio": 0.8398117314681253, "current_ratio": 1.7102484734795331, "debt_to_equity_ratio": 0.721980535818503, "profit_margin": 0.23769993597875957, "quarter": 3, "return_on_assets": 0.1996231948041846, "return_on_equity": 0.28654602331761464 }, { "asset_turnover_ratio": 0.816303452264679, "current_ratio": 1.1248232766868453, "debt_to_equity_ratio": 0.7412026638484402, "profit_margin": 0.2126570179088565, "quarter": 4, "return_on_assets": 0.17359265786731126, "return_on_equity": 0.2575510303995676 } ], "income_statement": [ { "depreciation": 530935, "expenses": 8948576, "income_tax": 912218, "marketing_expense": 1711639, "net_income": 3880469, "net_profit": 2968251, "operational_expense": 4775181, "product_revenue": 4444820, "quarter": 1, "rd_expense": 908875, "revenue": 12829045, "salaries_expense": 3957949, "service_revenue": 8384225 }, { "depreciation": 804958, "expenses": 8898790, "income_tax": 846156, "marketing_expense": 1684608, "net_income": 3842237, "net_profit": 2996081, "operational_expense": 6129807, "product_revenue": 3355212, "quarter": 2, "rd_expense": 1404404, "revenue": 12741027, "salaries_expense": 4445671, "service_revenue": 9385815 }, { "depreciation": 806470, "expenses": 8849281, "income_tax": 796569, "marketing_expense": 1484425, "net_income": 3804332, "net_profit": 3007763, "operational_expense": 5218351, "product_revenue": 4838710, "quarter": 3, "rd_expense": 927310, "revenue": 12653613, "salaries_expense": 3901822, "service_revenue": 7814903 }, { "depreciation": 832517, "expenses": 8800047, "income_tax": 1094334, "marketing_expense": 1488897, "net_income": 3766752, "net_profit": 2672418, "operational_expense": 5485848, "product_revenue": 2981581, "quarter": 4, "rd_expense": 1331180, "revenue": 12566799, "salaries_expense": 3982079, "service_revenue": 9585218 } ], "market_conditions": { "gdp_growth": [ 0.04743472557942009, 0.03719007660629203, 0.045870934150648565, 0.04559034735628136 ], "inflation_rate": [ 0.0033207315978047093, 0.009970843533955113, 0.0028935166249166645, 0.0031940409841229667 ], "interest_rate": [ 0.018012091360337393, 0.021298262775528046, 0.015023000468122686, 0.014122860910623626 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 125718, "billable_hours_per_employee": 150, "client_concentration": 0.34, "client_retention_rate": 0.74, "employee_utilization_rate": 0.7, "gross_billings": 20711120, "net_revenue": 18237162, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 128431 }, { "average_project_size": 179212, "billable_hours_per_employee": 123, "client_concentration": 0.2, "client_retention_rate": 0.8, "employee_utilization_rate": 0.77, "gross_billings": 20980761, "net_revenue": 18264915, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 128626 }, { "average_project_size": 108431, "billable_hours_per_employee": 86, "client_concentration": 0.13, "client_retention_rate": 0.8, "employee_utilization_rate": 0.74, "gross_billings": 21329803, "net_revenue": 18292710, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 128822 }, { "average_project_size": 50098, "billable_hours_per_employee": 145, "client_concentration": 0.15, "client_retention_rate": 0.7, "employee_utilization_rate": 0.73, "gross_billings": 23119305, "net_revenue": 18320548, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 129018 } ], "balance_sheet": [ { "assets": 26841655, "current_assets": 8344895, "current_liabilities": 7194302, "equity": 17496762, "fixed_assets": 18496760, "liabilities": 13958895, "long_term_liabilities": 6764593, "quarter": 1 }, { "assets": 27568566, "current_assets": 11075677, "current_liabilities": 7171673, "equity": 17958662, "fixed_assets": 16492889, "liabilities": 14217763, "long_term_liabilities": 7046090, "quarter": 2 }, { "assets": 28315164, "current_assets": 10673728, "current_liabilities": 7238797, "equity": 18484981, "fixed_assets": 17641436, "liabilities": 14481432, "long_term_liabilities": 7242635, "quarter": 3 }, { "assets": 29081980, "current_assets": 11821966, "current_liabilities": 6954373, "equity": 18941550, "fixed_assets": 17260014, "liabilities": 14749991, "long_term_liabilities": 7795618, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -63429, "financing_cash_flow": -54232, "investing_cash_flow": -112083, "net_cash_flow": 5109433, "operating_cash_flow": 5434740, "quarter": 1 }, { "change_in_working_capital": 2210, "financing_cash_flow": 57416, "investing_cash_flow": -316448, "net_cash_flow": 4838987, "operating_cash_flow": 5437170, "quarter": 2 }, { "change_in_working_capital": -57978, "financing_cash_flow": -110300, "investing_cash_flow": -144712, "net_cash_flow": 5253935, "operating_cash_flow": 5390037, "quarter": 3 }, { "change_in_working_capital": -42125, "financing_cash_flow": 12222, "investing_cash_flow": -142970, "net_cash_flow": 5503175, "operating_cash_flow": 5672600, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6794350795433441, "current_ratio": 1.1599311510692767, "debt_to_equity_ratio": 0.7977987584217011, "profit_margin": 0.2530000007676633, "quarter": 1, "return_on_assets": 0.17189707564604342, "return_on_equity": 0.2637060502966206 }, { "asset_turnover_ratio": 0.6625268430719248, "current_ratio": 1.5443644739518938, "debt_to_equity_ratio": 0.7916938912264176, "profit_margin": 0.25227924685113506, "quarter": 2, "return_on_assets": 0.16714177298884533, "return_on_equity": 0.2565814201525704 }, { "asset_turnover_ratio": 0.6460393448542272, "current_ratio": 1.4745168292466275, "debt_to_equity_ratio": 0.7834161149529989, "profit_margin": 0.2542679023501712, "quarter": 3, "return_on_assets": 0.16426706905176322, "return_on_equity": 0.25162314205245867 }, { "asset_turnover_ratio": 0.6299621965216948, "current_ratio": 1.6999326898341518, "debt_to_equity_ratio": 0.7787108763538358, "profit_margin": 0.25160606549542075, "quarter": 4, "return_on_assets": 0.1585023096776767, "return_on_equity": 0.2433571170257978 } ], "income_statement": [ { "depreciation": 820738, "expenses": 11919571, "income_tax": 1703589, "marketing_expense": 2274387, "net_income": 6317591, "net_profit": 4614002, "operational_expense": 6151391, "product_revenue": 6904216, "quarter": 1, "rd_expense": 1402258, "revenue": 18237162, "salaries_expense": 5543477, "service_revenue": 11332946 }, { "depreciation": 829311, "expenses": 12028044, "income_tax": 1629012, "marketing_expense": 2355815, "net_income": 6236871, "net_profit": 4607859, "operational_expense": 6178835, "product_revenue": 6011785, "quarter": 2, "rd_expense": 2378605, "revenue": 18264915, "salaries_expense": 5296698, "service_revenue": 12253130 }, { "depreciation": 738788, "expenses": 12137504, "income_tax": 1503957, "marketing_expense": 1384487, "net_income": 6155206, "net_profit": 4651249, "operational_expense": 8151563, "product_revenue": 5592415, "quarter": 3, "rd_expense": 1293943, "revenue": 18292710, "salaries_expense": 4289645, "service_revenue": 12700295 }, { "depreciation": 1063039, "expenses": 12247961, "income_tax": 1463026, "marketing_expense": 1317020, "net_income": 6072587, "net_profit": 4609561, "operational_expense": 6450774, "product_revenue": 4593537, "quarter": 4, "rd_expense": 1588925, "revenue": 18320548, "salaries_expense": 3835115, "service_revenue": 13727011 } ], "market_conditions": { "gdp_growth": [ 0.06136046208419806, 0.04970305697669415, 0.051704981262653306, 0.050680061025365236 ], "inflation_rate": [ 0.0036496160209998265, 0.013286939871991203, 0.011161876008329484, 0.011355216412944718 ], "interest_rate": [ 0.014731334339244829, 0.018754119193814582, 0.010799824273409276, 0.01734370729153568 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 85378, "billable_hours_per_employee": 111, "client_concentration": 0.37, "client_retention_rate": 0.83, "employee_utilization_rate": 0.75, "gross_billings": 7455017, "net_revenue": 6329711, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 44575 }, { "average_project_size": 56719, "billable_hours_per_employee": 81, "client_concentration": 0.22, "client_retention_rate": 0.66, "employee_utilization_rate": 0.68, "gross_billings": 6996093, "net_revenue": 6224969, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 43838 }, { "average_project_size": 174429, "billable_hours_per_employee": 130, "client_concentration": 0.11, "client_retention_rate": 0.65, "employee_utilization_rate": 0.67, "gross_billings": 7587979, "net_revenue": 6121961, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 43112 }, { "average_project_size": 151682, "billable_hours_per_employee": 98, "client_concentration": 0.39, "client_retention_rate": 0.74, "employee_utilization_rate": 0.77, "gross_billings": 7050758, "net_revenue": 6020657, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 42399 } ], "balance_sheet": [ { "assets": 6406822, "current_assets": 2031553, "current_liabilities": 1702043, "equity": 4264199, "fixed_assets": 4375269, "liabilities": 3626463, "long_term_liabilities": 1924420, "quarter": 1 }, { "assets": 6622815, "current_assets": 2613602, "current_liabilities": 1747227, "equity": 4468646, "fixed_assets": 4009213, "liabilities": 3658646, "long_term_liabilities": 1911419, "quarter": 2 }, { "assets": 6846090, "current_assets": 2280964, "current_liabilities": 2049629, "equity": 4519527, "fixed_assets": 4565126, "liabilities": 3691113, "long_term_liabilities": 1641484, "quarter": 3 }, { "assets": 7076892, "current_assets": 2823150, "current_liabilities": 2112098, "equity": 4813499, "fixed_assets": 4253742, "liabilities": 3723869, "long_term_liabilities": 1611771, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 56009, "financing_cash_flow": -125390, "investing_cash_flow": -441680, "net_cash_flow": 1894216, "operating_cash_flow": 1798288, "quarter": 1 }, { "change_in_working_capital": 10802, "financing_cash_flow": -130242, "investing_cash_flow": -169520, "net_cash_flow": 1613246, "operating_cash_flow": 1730085, "quarter": 2 }, { "change_in_working_capital": -16793, "financing_cash_flow": 193535, "investing_cash_flow": -164868, "net_cash_flow": 1694191, "operating_cash_flow": 1733299, "quarter": 3 }, { "change_in_working_capital": 92809, "financing_cash_flow": -122455, "investing_cash_flow": -407804, "net_cash_flow": 1362489, "operating_cash_flow": 1722859, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9879642356225911, "current_ratio": 1.193596754018553, "debt_to_equity_ratio": 0.850444127959319, "profit_margin": 0.2344246048516275, "quarter": 1, "return_on_assets": 0.23160312554336612, "return_on_equity": 0.34797625532954723 }, { "asset_turnover_ratio": 0.939927961146431, "current_ratio": 1.4958571496434063, "debt_to_equity_ratio": 0.818737040257832, "profit_margin": 0.24168425577701672, "quarter": 2, "return_on_assets": 0.22716578977368385, "return_on_equity": 0.33667401714076256 }, { "asset_turnover_ratio": 0.8942273618956221, "current_ratio": 1.1128667675955015, "debt_to_equity_ratio": 0.8167033851108756, "profit_margin": 0.22289426541593454, "quarter": 3, "return_on_assets": 0.19931815094455374, "return_on_equity": 0.3019231879796271 }, { "asset_turnover_ratio": 0.8507487467662358, "current_ratio": 1.336656727102625, "debt_to_equity_ratio": 0.7736303674312595, "profit_margin": 0.2425775127199573, "quarter": 4, "return_on_assets": 0.2063725149401743, "return_on_equity": 0.30341254875091905 } ], "income_statement": [ { "depreciation": 314448, "expenses": 4331808, "income_tax": 514063, "marketing_expense": 838031, "net_income": 1997903, "net_profit": 1483840, "operational_expense": 2964467, "product_revenue": 1352135, "quarter": 1, "rd_expense": 697239, "revenue": 6329711, "salaries_expense": 1985683, "service_revenue": 4977576 }, { "depreciation": 225608, "expenses": 4269263, "income_tax": 451229, "marketing_expense": 799621, "net_income": 1955706, "net_profit": 1504477, "operational_expense": 2233435, "product_revenue": 2035245, "quarter": 2, "rd_expense": 450540, "revenue": 6224969, "salaries_expense": 1571857, "service_revenue": 4189724 }, { "depreciation": 368749, "expenses": 4207622, "income_tax": 549789, "marketing_expense": 677700, "net_income": 1914339, "net_profit": 1364550, "operational_expense": 2146637, "product_revenue": 2080457, "quarter": 3, "rd_expense": 724509, "revenue": 6121961, "salaries_expense": 1548570, "service_revenue": 4041504 }, { "depreciation": 262383, "expenses": 4146871, "income_tax": 413310, "marketing_expense": 682546, "net_income": 1873786, "net_profit": 1460476, "operational_expense": 2207618, "product_revenue": 1711641, "quarter": 4, "rd_expense": 438992, "revenue": 6020657, "salaries_expense": 2046247, "service_revenue": 4309016 } ], "market_conditions": { "gdp_growth": [ 0.05586124679590211, 0.04451819419797631, 0.05937143773433125, 0.05398895446494282 ], "inflation_rate": [ 0.010539790863960638, 0.011293081691680331, 0.008408182612181325, 0.013341999276370139 ], "interest_rate": [ 0.009051647802817716, 0.014650450834799222, 0.006333342713208392, 0.005531958428684331 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 190283, "billable_hours_per_employee": 121, "client_concentration": 0.37, "client_retention_rate": 0.78, "employee_utilization_rate": 0.64, "gross_billings": 12554365, "net_revenue": 10827444, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 76250 }, { "average_project_size": 65407, "billable_hours_per_employee": 120, "client_concentration": 0.11, "client_retention_rate": 0.87, "employee_utilization_rate": 0.63, "gross_billings": 12642243, "net_revenue": 10926907, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 76950 }, { "average_project_size": 139589, "billable_hours_per_employee": 101, "client_concentration": 0.32, "client_retention_rate": 0.74, "employee_utilization_rate": 0.73, "gross_billings": 13754431, "net_revenue": 11027283, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 77657 }, { "average_project_size": 173753, "billable_hours_per_employee": 91, "client_concentration": 0.21, "client_retention_rate": 0.7, "employee_utilization_rate": 0.69, "gross_billings": 13503405, "net_revenue": 11128582, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 78370 } ], "balance_sheet": [ { "assets": 12058990, "current_assets": 3897437, "current_liabilities": 3687647, "equity": 7822349, "fixed_assets": 8161553, "liabilities": 6864505, "long_term_liabilities": 3176858, "quarter": 1 }, { "assets": 12352353, "current_assets": 6108985, "current_liabilities": 3881488, "equity": 8023415, "fixed_assets": 6243368, "liabilities": 6916552, "long_term_liabilities": 3035064, "quarter": 2 }, { "assets": 12652851, "current_assets": 4265480, "current_liabilities": 3990144, "equity": 8273864, "fixed_assets": 8387371, "liabilities": 6968994, "long_term_liabilities": 2978850, "quarter": 3 }, { "assets": 12960660, "current_assets": 5896134, "current_liabilities": 2886313, "equity": 8282819, "fixed_assets": 7064526, "liabilities": 7021833, "long_term_liabilities": 4135520, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 89784, "financing_cash_flow": 17981, "investing_cash_flow": -499600, "net_cash_flow": 3032560, "operating_cash_flow": 3208799, "quarter": 1 }, { "change_in_working_capital": 42376, "financing_cash_flow": -131946, "investing_cash_flow": -318968, "net_cash_flow": 2771781, "operating_cash_flow": 3224544, "quarter": 2 }, { "change_in_working_capital": 84912, "financing_cash_flow": -30420, "investing_cash_flow": -407507, "net_cash_flow": 2404619, "operating_cash_flow": 3045781, "quarter": 3 }, { "change_in_working_capital": -24948, "financing_cash_flow": -1651, "investing_cash_flow": -290325, "net_cash_flow": 2462606, "operating_cash_flow": 2758463, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8978732049699021, "current_ratio": 1.0568899355062997, "debt_to_equity_ratio": 0.8775503368617279, "profit_margin": 0.2427040029022547, "quarter": 1, "return_on_assets": 0.21791742094487185, "return_on_equity": 0.3359430779680119 }, { "asset_turnover_ratio": 0.8846012577522679, "current_ratio": 1.5738770801300945, "debt_to_equity_ratio": 0.8620458994081697, "profit_margin": 0.23681120375601256, "quarter": 2, "return_on_assets": 0.2094834886923973, "return_on_equity": 0.3225078099537416 }, { "asset_turnover_ratio": 0.871525555781855, "current_ratio": 1.0690040259198665, "debt_to_equity_ratio": 0.8422901319141818, "profit_margin": 0.23487263363060512, "quarter": 3, "return_on_assets": 0.20469750256286112, "return_on_equity": 0.3130347561913031 }, { "asset_turnover_ratio": 0.8586431555183146, "current_ratio": 2.042790923922665, "debt_to_equity_ratio": 0.8477588366955743, "profit_margin": 0.21062809259975798, "quarter": 4, "return_on_assets": 0.18085437007066, "return_on_equity": 0.2829944732584401 } ], "income_statement": [ { "depreciation": 580935, "expenses": 7505115, "income_tax": 694465, "marketing_expense": 1030868, "net_income": 3322329, "net_profit": 2627864, "operational_expense": 4228417, "product_revenue": 3396264, "quarter": 1, "rd_expense": 891687, "revenue": 10827444, "salaries_expense": 3400361, "service_revenue": 7431180 }, { "depreciation": 636930, "expenses": 7624030, "income_tax": 715263, "marketing_expense": 1296215, "net_income": 3302877, "net_profit": 2587614, "operational_expense": 4320623, "product_revenue": 2551760, "quarter": 2, "rd_expense": 1255039, "revenue": 10926907, "salaries_expense": 3190485, "service_revenue": 8375147 }, { "depreciation": 455774, "expenses": 7744829, "income_tax": 692447, "marketing_expense": 1071226, "net_income": 3282454, "net_profit": 2590007, "operational_expense": 4710538, "product_revenue": 3372580, "quarter": 3, "rd_expense": 861230, "revenue": 11027283, "salaries_expense": 3771449, "service_revenue": 7654703 }, { "depreciation": 414471, "expenses": 7867542, "income_tax": 917048, "marketing_expense": 1340945, "net_income": 3261040, "net_profit": 2343992, "operational_expense": 4584776, "product_revenue": 4108031, "quarter": 4, "rd_expense": 1024063, "revenue": 11128582, "salaries_expense": 3754492, "service_revenue": 7020551 } ], "market_conditions": { "gdp_growth": [ 0.0389525804645691, 0.026145562725722687, 0.025172941629337902, 0.03759031188039293 ], "inflation_rate": [ 0.0041788432022305195, 0.012065455207266845, 0.0075676073073084734, 0.011410292480724858 ], "interest_rate": [ 0.02150408322841992, 0.021517997307205782, 0.01610669892505205, 0.017440025750025238 ], "year": 2005 }, "random_event": { "description": "Lewis-White Partnership with Major Brand in 2005", "impact": -0.02, "type": "Partnership with Major Brand" }, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 163674, "billable_hours_per_employee": 111, "client_concentration": 0.18, "client_retention_rate": 0.62, "employee_utilization_rate": 0.8, "gross_billings": 18797251, "net_revenue": 17024146, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 119888 }, { "average_project_size": 158455, "billable_hours_per_employee": 132, "client_concentration": 0.36, "client_retention_rate": 0.83, "employee_utilization_rate": 0.79, "gross_billings": 21180903, "net_revenue": 16876976, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 118852 }, { "average_project_size": 174358, "billable_hours_per_employee": 116, "client_concentration": 0.33, "client_retention_rate": 0.88, "employee_utilization_rate": 0.78, "gross_billings": 20218459, "net_revenue": 16731079, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 117824 }, { "average_project_size": 52592, "billable_hours_per_employee": 88, "client_concentration": 0.29, "client_retention_rate": 0.73, "employee_utilization_rate": 0.78, "gross_billings": 21089834, "net_revenue": 16586443, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 116806 } ], "balance_sheet": [ { "assets": 23497338, "current_assets": 8857576, "current_liabilities": 5603583, "equity": 15391263, "fixed_assets": 14639762, "liabilities": 11756265, "long_term_liabilities": 6152682, "quarter": 1 }, { "assets": 24196328, "current_assets": 9864316, "current_liabilities": 5839770, "equity": 15529772, "fixed_assets": 14332012, "liabilities": 12017331, "long_term_liabilities": 6177561, "quarter": 2 }, { "assets": 24916110, "current_assets": 9074555, "current_liabilities": 5053612, "equity": 15800083, "fixed_assets": 15841555, "liabilities": 12284195, "long_term_liabilities": 7230583, "quarter": 3 }, { "assets": 25657304, "current_assets": 8456154, "current_liabilities": 6432087, "equity": 16280579, "fixed_assets": 17201150, "liabilities": 12556986, "long_term_liabilities": 6124899, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 27787, "financing_cash_flow": 41312, "investing_cash_flow": -210450, "net_cash_flow": 4567415, "operating_cash_flow": 4775906, "quarter": 1 }, { "change_in_working_capital": 66032, "financing_cash_flow": -37256, "investing_cash_flow": -255969, "net_cash_flow": 3819455, "operating_cash_flow": 4444114, "quarter": 2 }, { "change_in_working_capital": -50480, "financing_cash_flow": 65169, "investing_cash_flow": -228962, "net_cash_flow": 3354668, "operating_cash_flow": 3825883, "quarter": 3 }, { "change_in_working_capital": 73132, "financing_cash_flow": -184869, "investing_cash_flow": -335642, "net_cash_flow": 3847455, "operating_cash_flow": 4007237, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7245138151394, "current_ratio": 1.5806986351411232, "debt_to_equity_ratio": 0.7638271790950489, "profit_margin": 0.21441251737385242, "quarter": 1, "return_on_assets": 0.15534483097617272, "return_on_equity": 0.23715987440406938 }, { "asset_turnover_ratio": 0.6975015382499361, "current_ratio": 1.689161730684599, "debt_to_equity_ratio": 0.7738253336880928, "profit_margin": 0.19854119600572995, "quarter": 2, "return_on_assets": 0.1384827896199787, "return_on_equity": 0.21576459718790464 }, { "asset_turnover_ratio": 0.6714964334320245, "current_ratio": 1.7956572447587982, "debt_to_equity_ratio": 0.7774766119899497, "profit_margin": 0.18935825955994828, "quarter": 3, "return_on_assets": 0.12715339593540084, "return_on_equity": 0.20051590868225186 }, { "asset_turnover_ratio": 0.6464608674395408, "current_ratio": 1.3146827771452718, "debt_to_equity_ratio": 0.7712862054844609, "profit_margin": 0.19173857830759736, "quarter": 4, "return_on_assets": 0.12395148765435371, "return_on_equity": 0.19534077995629026 } ], "income_statement": [ { "depreciation": 1125716, "expenses": 12423441, "income_tax": 950515, "marketing_expense": 2032046, "net_income": 4600705, "net_profit": 3650190, "operational_expense": 8626904, "product_revenue": 5655388, "quarter": 1, "rd_expense": 2044594, "revenue": 17024146, "salaries_expense": 3918426, "service_revenue": 11368758 }, { "depreciation": 1093339, "expenses": 12317416, "income_tax": 1208785, "marketing_expense": 1616761, "net_income": 4559560, "net_profit": 3350775, "operational_expense": 6713263, "product_revenue": 4742535, "quarter": 2, "rd_expense": 1435213, "revenue": 16876976, "salaries_expense": 6007788, "service_revenue": 12134441 }, { "depreciation": 657715, "expenses": 12212297, "income_tax": 1350614, "marketing_expense": 2359764, "net_income": 4518782, "net_profit": 3168168, "operational_expense": 7012526, "product_revenue": 4927602, "quarter": 3, "rd_expense": 1983436, "revenue": 16731079, "salaries_expense": 3764529, "service_revenue": 11803477 }, { "depreciation": 826976, "expenses": 12108075, "income_tax": 1298107, "marketing_expense": 2320920, "net_income": 4478368, "net_profit": 3180261, "operational_expense": 7108278, "product_revenue": 5440110, "quarter": 4, "rd_expense": 1291769, "revenue": 16586443, "salaries_expense": 3678662, "service_revenue": 11146333 } ], "market_conditions": { "gdp_growth": [ 0.05451320628767096, 0.05149237178829171, 0.05415256912645969, 0.05794930401970273 ], "inflation_rate": [ 0.010878998159048203, 0.008969616872422056, 0.010192044104415213, 0.003400056279887459 ], "interest_rate": [ 0.018117985301782106, 0.018967488478784208, 0.01679752118768616, 0.01915640064153017 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 55472, "billable_hours_per_employee": 105, "client_concentration": 0.36, "client_retention_rate": 0.89, "employee_utilization_rate": 0.65, "gross_billings": 20403749, "net_revenue": 16511893, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 116281 }, { "average_project_size": 185380, "billable_hours_per_employee": 158, "client_concentration": 0.19, "client_retention_rate": 0.7, "employee_utilization_rate": 0.65, "gross_billings": 18896790, "net_revenue": 16530307, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 116411 }, { "average_project_size": 155658, "billable_hours_per_employee": 133, "client_concentration": 0.1, "client_retention_rate": 0.84, "employee_utilization_rate": 0.71, "gross_billings": 18902650, "net_revenue": 16548741, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 116540 }, { "average_project_size": 150544, "billable_hours_per_employee": 110, "client_concentration": 0.27, "client_retention_rate": 0.66, "employee_utilization_rate": 0.76, "gross_billings": 18242193, "net_revenue": 16567196, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 116670 } ], "balance_sheet": [ { "assets": 22386852, "current_assets": 8142281, "current_liabilities": 7523308, "equity": 13923057, "fixed_assets": 14244571, "liabilities": 12545814, "long_term_liabilities": 5022506, "quarter": 1 }, { "assets": 22914652, "current_assets": 7299454, "current_liabilities": 6736396, "equity": 13910647, "fixed_assets": 15615198, "liabilities": 12829292, "long_term_liabilities": 6092896, "quarter": 2 }, { "assets": 23454895, "current_assets": 11519235, "current_liabilities": 6718905, "equity": 14535012, "fixed_assets": 11935660, "liabilities": 13119176, "long_term_liabilities": 6400271, "quarter": 3 }, { "assets": 24007875, "current_assets": 9441500, "current_liabilities": 5415219, "equity": 14661064, "fixed_assets": 14566375, "liabilities": 13415610, "long_term_liabilities": 8000391, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -97762, "financing_cash_flow": 172499, "investing_cash_flow": -197069, "net_cash_flow": 4665734, "operating_cash_flow": 4697250, "quarter": 1 }, { "change_in_working_capital": -3954, "financing_cash_flow": 119209, "investing_cash_flow": -319928, "net_cash_flow": 4216333, "operating_cash_flow": 4872431, "quarter": 2 }, { "change_in_working_capital": 71914, "financing_cash_flow": -43247, "investing_cash_flow": -278528, "net_cash_flow": 5079609, "operating_cash_flow": 5169905, "quarter": 3 }, { "change_in_working_capital": -44264, "financing_cash_flow": 29609, "investing_cash_flow": -340282, "net_cash_flow": 4534459, "operating_cash_flow": 4987375, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7375710081971328, "current_ratio": 1.0822740475333457, "debt_to_equity_ratio": 0.9010818529292812, "profit_margin": 0.2472168999641652, "quarter": 1, "return_on_assets": 0.18234001814993908, "return_on_equity": 0.2931841046115088 }, { "asset_turnover_ratio": 0.7213859062751641, "current_ratio": 1.0835844567332442, "debt_to_equity_ratio": 0.9222642196297556, "profit_margin": 0.23141052371259652, "quarter": 2, "return_on_assets": 0.16693629037002178, "return_on_equity": 0.2749898692706385 }, { "asset_turnover_ratio": 0.7055559617725852, "current_ratio": 1.7144512387063071, "debt_to_equity_ratio": 0.9025913428898442, "profit_margin": 0.2537530196405878, "quarter": 3, "return_on_assets": 0.17903695582521262, "return_on_equity": 0.28890880860641877 }, { "asset_turnover_ratio": 0.6900734029979746, "current_ratio": 1.7435121275796972, "debt_to_equity_ratio": 0.9150502310064262, "profit_margin": 0.24559370215696127, "quarter": 4, "return_on_assets": 0.16947768180232528, "return_on_equity": 0.2775241278532036 } ], "income_statement": [ { "depreciation": 615231, "expenses": 10995855, "income_tax": 1434019, "marketing_expense": 1370358, "net_income": 5516038, "net_profit": 4082019, "operational_expense": 7584347, "product_revenue": 4215917, "quarter": 1, "rd_expense": 2033445, "revenue": 16511893, "salaries_expense": 5089252, "service_revenue": 12295976 }, { "depreciation": 1047144, "expenses": 11077277, "income_tax": 1627743, "marketing_expense": 1448861, "net_income": 5453030, "net_profit": 3825287, "operational_expense": 6275470, "product_revenue": 4278896, "quarter": 2, "rd_expense": 2040213, "revenue": 16530307, "salaries_expense": 5316776, "service_revenue": 12251411 }, { "depreciation": 970612, "expenses": 11159301, "income_tax": 1190147, "marketing_expense": 1274392, "net_income": 5389440, "net_profit": 4199293, "operational_expense": 5744637, "product_revenue": 6097816, "quarter": 3, "rd_expense": 2074012, "revenue": 16548741, "salaries_expense": 5181160, "service_revenue": 10450925 }, { "depreciation": 918576, "expenses": 11241934, "income_tax": 1256463, "marketing_expense": 1293468, "net_income": 5325262, "net_profit": 4068799, "operational_expense": 7378689, "product_revenue": 5692057, "quarter": 4, "rd_expense": 1405345, "revenue": 16567196, "salaries_expense": 3674773, "service_revenue": 10875139 } ], "market_conditions": { "gdp_growth": [ 0.0442626491610081, 0.04490538122506601, 0.03259920103284277, 0.03209370267538329 ], "inflation_rate": [ 0.008871751223926125, 0.007494365649742914, 0.007333690367935798, 0.008737389478656772 ], "interest_rate": [ 0.019421511680656017, 0.018884730193327908, 0.012844547607613655, 0.0189513620767043 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 59929, "billable_hours_per_employee": 89, "client_concentration": 0.18, "client_retention_rate": 0.83, "employee_utilization_rate": 0.8, "gross_billings": 9206697, "net_revenue": 7608034, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 53578 }, { "average_project_size": 133514, "billable_hours_per_employee": 115, "client_concentration": 0.39, "client_retention_rate": 0.61, "employee_utilization_rate": 0.68, "gross_billings": 8742605, "net_revenue": 7663029, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 53965 }, { "average_project_size": 150378, "billable_hours_per_employee": 134, "client_concentration": 0.21, "client_retention_rate": 0.66, "employee_utilization_rate": 0.6, "gross_billings": 9441676, "net_revenue": 7718422, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 54355 }, { "average_project_size": 152594, "billable_hours_per_employee": 89, "client_concentration": 0.29, "client_retention_rate": 0.72, "employee_utilization_rate": 0.67, "gross_billings": 8719606, "net_revenue": 7774215, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 54748 } ], "balance_sheet": [ { "assets": 8402549, "current_assets": 3757078, "current_liabilities": 1951128, "equity": 5185984, "fixed_assets": 4645471, "liabilities": 4684946, "long_term_liabilities": 2733818, "quarter": 1 }, { "assets": 8508385, "current_assets": 2975215, "current_liabilities": 2451912, "equity": 5240733, "fixed_assets": 5533170, "liabilities": 4743210, "long_term_liabilities": 2291298, "quarter": 2 }, { "assets": 8615554, "current_assets": 3710054, "current_liabilities": 2556408, "equity": 5375269, "fixed_assets": 4905500, "liabilities": 4802199, "long_term_liabilities": 2245791, "quarter": 3 }, { "assets": 8724073, "current_assets": 3997765, "current_liabilities": 2676002, "equity": 5428268, "fixed_assets": 4726308, "liabilities": 4861922, "long_term_liabilities": 2185920, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -38960, "financing_cash_flow": 128681, "investing_cash_flow": -252126, "net_cash_flow": 1246231, "operating_cash_flow": 1879547, "quarter": 1 }, { "change_in_working_capital": -88462, "financing_cash_flow": 130538, "investing_cash_flow": -379637, "net_cash_flow": 2042723, "operating_cash_flow": 2004596, "quarter": 2 }, { "change_in_working_capital": 28030, "financing_cash_flow": 186792, "investing_cash_flow": -169797, "net_cash_flow": 1496575, "operating_cash_flow": 1880163, "quarter": 3 }, { "change_in_working_capital": 72585, "financing_cash_flow": -126472, "investing_cash_flow": -107247, "net_cash_flow": 1893304, "operating_cash_flow": 2022395, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9054435743248864, "current_ratio": 1.9255927853016306, "debt_to_equity_ratio": 0.9033861269143908, "profit_margin": 0.19300400077076416, "quarter": 1, "return_on_assets": 0.17475423231688383, "return_on_equity": 0.2831441439078871 }, { "asset_turnover_ratio": 0.9006443643535171, "current_ratio": 1.2134265014405086, "debt_to_equity_ratio": 0.9050661424651857, "profit_margin": 0.1925554503317161, "quarter": 2, "return_on_assets": 0.17342398116681368, "return_on_equity": 0.2815556526157696 }, { "asset_turnover_ratio": 0.8958706544001698, "current_ratio": 1.4512761656198854, "debt_to_equity_ratio": 0.8933876611570509, "profit_margin": 0.2023618299180843, "quarter": 3, "return_on_assets": 0.18129002499433003, "return_on_equity": 0.29057410894226876 }, { "asset_turnover_ratio": 0.8911221857038565, "current_ratio": 1.493931992576986, "debt_to_equity_ratio": 0.8956672736128725, "profit_margin": 0.20145017857108402, "quarter": 4, "return_on_assets": 0.17951672343869657, "return_on_equity": 0.2885113631088222 } ], "income_statement": [ { "depreciation": 411166, "expenses": 5653773, "income_tax": 485880, "marketing_expense": 819730, "net_income": 1954261, "net_profit": 1468381, "operational_expense": 3043028, "product_revenue": 3032614, "quarter": 1, "rd_expense": 895358, "revenue": 7608034, "salaries_expense": 2678602, "service_revenue": 4575420 }, { "depreciation": 529038, "expenses": 5700495, "income_tax": 486976, "marketing_expense": 1127375, "net_income": 1962534, "net_profit": 1475558, "operational_expense": 3571547, "product_revenue": 2385351, "quarter": 2, "rd_expense": 689607, "revenue": 7663029, "salaries_expense": 2397113, "service_revenue": 5277678 }, { "depreciation": 318249, "expenses": 5747604, "income_tax": 408904, "marketing_expense": 773880, "net_income": 1970818, "net_profit": 1561914, "operational_expense": 2927984, "product_revenue": 2167876, "quarter": 3, "rd_expense": 1058518, "revenue": 7718422, "salaries_expense": 2164203, "service_revenue": 5550546 }, { "depreciation": 456278, "expenses": 5795102, "income_tax": 412996, "marketing_expense": 1086419, "net_income": 1979113, "net_profit": 1566117, "operational_expense": 3886292, "product_revenue": 2553994, "quarter": 4, "rd_expense": 907372, "revenue": 7774215, "salaries_expense": 2841416, "service_revenue": 5220221 } ], "market_conditions": { "gdp_growth": [ 0.04352610027055294, 0.029743625591556033, 0.032979089169566635, 0.04566310996700236 ], "inflation_rate": [ 0.011280965262400036, 0.008781265561720118, 0.011037824113894971, 0.010015601194168788 ], "interest_rate": [ 0.017932476435897432, 0.012876957787661823, 0.014780975296365597, 0.015634004442479688 ], "year": 2008 }, "random_event": { "description": "Lewis-White Introduction of New Service in 2008", "impact": -0.07, "type": "Introduction of New Service" }, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 67687, "billable_hours_per_employee": 102, "client_concentration": 0.3, "client_retention_rate": 0.88, "employee_utilization_rate": 0.64, "gross_billings": 7207626, "net_revenue": 6176319, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 43495 }, { "average_project_size": 136101, "billable_hours_per_employee": 148, "client_concentration": 0.31, "client_retention_rate": 0.87, "employee_utilization_rate": 0.61, "gross_billings": 6936223, "net_revenue": 6064154, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 42705 }, { "average_project_size": 155248, "billable_hours_per_employee": 135, "client_concentration": 0.19, "client_retention_rate": 0.78, "employee_utilization_rate": 0.71, "gross_billings": 7347297, "net_revenue": 5954027, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 41930 }, { "average_project_size": 147374, "billable_hours_per_employee": 144, "client_concentration": 0.1, "client_retention_rate": 0.79, "employee_utilization_rate": 0.69, "gross_billings": 7004089, "net_revenue": 5845900, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 41168 } ], "balance_sheet": [ { "assets": 7036718, "current_assets": 2146912, "current_liabilities": 2212703, "equity": 4241941, "fixed_assets": 4889806, "liabilities": 4065124, "long_term_liabilities": 1852421, "quarter": 1 }, { "assets": 7264774, "current_assets": 2627063, "current_liabilities": 1746891, "equity": 4451881, "fixed_assets": 4637711, "liabilities": 4177372, "long_term_liabilities": 2430481, "quarter": 2 }, { "assets": 7500220, "current_assets": 3570438, "current_liabilities": 2423160, "equity": 4447847, "fixed_assets": 3929782, "liabilities": 4292719, "long_term_liabilities": 1869559, "quarter": 3 }, { "assets": 7743297, "current_assets": 2708109, "current_liabilities": 2422706, "equity": 4687231, "fixed_assets": 5035188, "liabilities": 4411251, "long_term_liabilities": 1988545, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 81868, "financing_cash_flow": -9326, "investing_cash_flow": -397359, "net_cash_flow": 1324674, "operating_cash_flow": 1674789, "quarter": 1 }, { "change_in_working_capital": -98135, "financing_cash_flow": 15914, "investing_cash_flow": -406670, "net_cash_flow": 1684942, "operating_cash_flow": 1782139, "quarter": 2 }, { "change_in_working_capital": 24470, "financing_cash_flow": -2132, "investing_cash_flow": -301227, "net_cash_flow": 1057916, "operating_cash_flow": 1589719, "quarter": 3 }, { "change_in_working_capital": -14150, "financing_cash_flow": 154125, "investing_cash_flow": -416459, "net_cash_flow": 1345984, "operating_cash_flow": 1654459, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8777272302229534, "current_ratio": 0.9702666828761022, "debt_to_equity_ratio": 0.958316959146768, "profit_margin": 0.2056802765530731, "quarter": 1, "return_on_assets": 0.18053117945041994, "return_on_equity": 0.29947304783352713 }, { "asset_turnover_ratio": 0.8347340192551069, "current_ratio": 1.503850555071839, "debt_to_equity_ratio": 0.9383386483151729, "profit_margin": 0.22500731346862232, "quarter": 2, "return_on_assets": 0.18782125913345687, "return_on_equity": 0.3064949400040118 }, { "asset_turnover_ratio": 0.7938469804885724, "current_ratio": 1.4734635764869013, "debt_to_equity_ratio": 0.9651229010350401, "profit_margin": 0.20832051987671538, "quarter": 3, "return_on_assets": 0.16537461567794012, "return_on_equity": 0.2788643584188035 }, { "asset_turnover_ratio": 0.7549626470481502, "current_ratio": 1.1178033983487885, "debt_to_equity_ratio": 0.9411208877906807, "profit_margin": 0.2318180263090371, "quarter": 4, "return_on_assets": 0.17501395077574836, "return_on_equity": 0.2891227251227857 } ], "income_statement": [ { "depreciation": 404442, "expenses": 4405080, "income_tax": 500892, "marketing_expense": 501434, "net_income": 1771239, "net_profit": 1270347, "operational_expense": 2739418, "product_revenue": 2034529, "quarter": 1, "rd_expense": 836555, "revenue": 6176319, "salaries_expense": 2169878, "service_revenue": 4141790 }, { "depreciation": 417660, "expenses": 4315481, "income_tax": 384194, "marketing_expense": 579506, "net_income": 1748673, "net_profit": 1364479, "operational_expense": 2548136, "product_revenue": 1781652, "quarter": 2, "rd_expense": 744872, "revenue": 6064154, "salaries_expense": 1883569, "service_revenue": 4282502 }, { "depreciation": 349373, "expenses": 4227705, "income_tax": 485976, "marketing_expense": 552319, "net_income": 1726322, "net_profit": 1240346, "operational_expense": 2166670, "product_revenue": 1754626, "quarter": 3, "rd_expense": 549412, "revenue": 5954027, "salaries_expense": 1940117, "service_revenue": 4199401 }, { "depreciation": 299274, "expenses": 4141714, "income_tax": 349001, "marketing_expense": 808484, "net_income": 1704186, "net_profit": 1355185, "operational_expense": 2172169, "product_revenue": 2012930, "quarter": 4, "rd_expense": 780641, "revenue": 5845900, "salaries_expense": 1640312, "service_revenue": 3832970 } ], "market_conditions": { "gdp_growth": [ 0.04449380238097286, 0.042886609831621195, 0.03621581416357386, 0.042672041979565284 ], "inflation_rate": [ 0.014539028886164915, 0.013819671454675542, 0.004928908197684603, 0.010681412053941101 ], "interest_rate": [ 0.02145345305649455, 0.020392928482907552, 0.018532909435269362, 0.021279016278483977 ], "year": 2009 }, "random_event": null, "year": 2009 } ]

{ "advertising_type": "Branding Services", "financial_health": "Poor", "founding_year": 1992, "industry": "Advertising", "location": "Cindyfort", "name": "Lowe PLC", "num_employees": 636, "region": "Latin America", "revenue_size": "Large", "website": "www.loweplc.com" }

[ { "advertising_kpis": [ { "average_project_size": 72605, "billable_hours_per_employee": 99, "client_concentration": 0.1, "client_retention_rate": 0.7, "employee_utilization_rate": 0.7, "gross_billings": 124125528, "net_revenue": 97499604, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 153301 }, { "average_project_size": 147032, "billable_hours_per_employee": 160, "client_concentration": 0.27, "client_retention_rate": 0.8, "employee_utilization_rate": 0.76, "gross_billings": 110813377, "net_revenue": 96126106, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 151142 }, { "average_project_size": 152070, "billable_hours_per_employee": 114, "client_concentration": 0.25, "client_retention_rate": 0.71, "employee_utilization_rate": 0.79, "gross_billings": 112617793, "net_revenue": 94771958, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 149013 }, { "average_project_size": 131655, "billable_hours_per_employee": 130, "client_concentration": 0.38, "client_retention_rate": 0.62, "employee_utilization_rate": 0.62, "gross_billings": 106622777, "net_revenue": 93436885, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 146913 } ], "balance_sheet": [ { "assets": 139918382, "current_assets": 65783580, "current_liabilities": 42004791, "equity": 75132698, "fixed_assets": 74134802, "liabilities": 80896469, "long_term_liabilities": 38891678, "quarter": 1 }, { "assets": 141676540, "current_assets": 64139976, "current_liabilities": 36864282, "equity": 74941816, "fixed_assets": 77536564, "liabilities": 83211947, "long_term_liabilities": 46347665, "quarter": 2 }, { "assets": 143456789, "current_assets": 63926572, "current_liabilities": 40878454, "equity": 75290606, "fixed_assets": 79530217, "liabilities": 85593699, "long_term_liabilities": 44715245, "quarter": 3 }, { "assets": 145259409, "current_assets": 71439459, "current_liabilities": 49489951, "equity": 74518707, "fixed_assets": 73819950, "liabilities": 88043624, "long_term_liabilities": 38553673, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 5760, "financing_cash_flow": -98890, "investing_cash_flow": -359738, "net_cash_flow": 23361682, "operating_cash_flow": 23550339, "quarter": 1 }, { "change_in_working_capital": -99869, "financing_cash_flow": -195768, "investing_cash_flow": -328907, "net_cash_flow": 23632592, "operating_cash_flow": 23849780, "quarter": 2 }, { "change_in_working_capital": -94641, "financing_cash_flow": -73958, "investing_cash_flow": -190167, "net_cash_flow": 21127521, "operating_cash_flow": 21462297, "quarter": 3 }, { "change_in_working_capital": -7102, "financing_cash_flow": -187965, "investing_cash_flow": -495260, "net_cash_flow": 22490706, "operating_cash_flow": 22783244, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6968319859502091, "current_ratio": 1.5660970673559595, "debt_to_equity_ratio": 1.0767145484380183, "profit_margin": 0.16523949163937118, "quarter": 1, "return_on_assets": 0.115144163116466, "return_on_equity": 0.21443107234083356 }, { "asset_turnover_ratio": 0.6784899320663816, "current_ratio": 1.7398948933821632, "debt_to_equity_ratio": 1.1103540245141645, "profit_margin": 0.17141257131543433, "quarter": 2, "return_on_assets": 0.11630170386713283, "return_on_equity": 0.21986687645786432 }, { "asset_turnover_ratio": 0.6606306934696552, "current_ratio": 1.5638206865651034, "debt_to_equity_ratio": 1.1368443361977987, "profit_margin": 0.18388895162427688, "quarter": 3, "return_on_assets": 0.1214826856329539, "return_on_equity": 0.23146999241844327 }, { "asset_turnover_ratio": 0.6432415334968078, "current_ratio": 1.4435144419520642, "debt_to_equity_ratio": 1.1814969360646583, "profit_margin": 0.1851829927763538, "quarter": 4, "return_on_assets": 0.11911739225099009, "return_on_equity": 0.23219568208557348 } ], "income_statement": [ { "depreciation": 7439554, "expenses": 76211704, "income_tax": 5177115, "marketing_expense": 14364768, "net_income": 21287900, "net_profit": 16110785, "operational_expense": 41796527, "product_revenue": 25377933, "quarter": 1, "rd_expense": 9326667, "revenue": 97499604, "salaries_expense": 35763417, "service_revenue": 72121671 }, { "depreciation": 7372557, "expenses": 74472418, "income_tax": 5176465, "marketing_expense": 13714860, "net_income": 21653688, "net_profit": 16477223, "operational_expense": 47695717, "product_revenue": 31021693, "quarter": 2, "rd_expense": 8695966, "revenue": 96126106, "salaries_expense": 35445572, "service_revenue": 65104413 }, { "depreciation": 4034781, "expenses": 72772827, "income_tax": 4571615, "marketing_expense": 7699137, "net_income": 21999131, "net_profit": 17427516, "operational_expense": 49249393, "product_revenue": 29407423, "quarter": 3, "rd_expense": 12121683, "revenue": 94771958, "salaries_expense": 31091600, "service_revenue": 65364535 }, { "depreciation": 5480322, "expenses": 71112023, "income_tax": 5021940, "marketing_expense": 11749128, "net_income": 22324862, "net_profit": 17302922, "operational_expense": 38921534, "product_revenue": 23600599, "quarter": 4, "rd_expense": 10882931, "revenue": 93436885, "salaries_expense": 21893649, "service_revenue": 69836286 } ], "market_conditions": { "gdp_growth": [ 0.04162973338373934, 0.03897690902831664, 0.03176602777454369, 0.038654065431412504 ], "inflation_rate": [ 0.010255752453934739, 0.01075020772702933, 0.010242143344695821, 0.0106858353020137 ], "interest_rate": [ 0.009108508857566849, 0.016292609256493108, 0.013871072077385933, 0.014434302923345146 ], "year": 1992 }, "random_event": { "description": "Lowe PLC Introduction of New Service in 1992", "impact": 0.04, "type": "Introduction of New Service" }, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 120899, "billable_hours_per_employee": 95, "client_concentration": 0.38, "client_retention_rate": 0.61, "employee_utilization_rate": 0.7, "gross_billings": 46541204, "net_revenue": 41267521, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 64886 }, { "average_project_size": 189874, "billable_hours_per_employee": 90, "client_concentration": 0.23, "client_retention_rate": 0.75, "employee_utilization_rate": 0.7, "gross_billings": 53070257, "net_revenue": 40847187, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 64225 }, { "average_project_size": 72975, "billable_hours_per_employee": 120, "client_concentration": 0.12, "client_retention_rate": 0.81, "employee_utilization_rate": 0.78, "gross_billings": 50076618, "net_revenue": 40431135, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 63571 }, { "average_project_size": 191105, "billable_hours_per_employee": 80, "client_concentration": 0.2, "client_retention_rate": 0.66, "employee_utilization_rate": 0.72, "gross_billings": 49604327, "net_revenue": 40019321, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 62923 } ], "balance_sheet": [ { "assets": 61047137, "current_assets": 29099793, "current_liabilities": 11541265, "equity": 41170324, "fixed_assets": 31947344, "liabilities": 28259250, "long_term_liabilities": 16717985, "quarter": 1 }, { "assets": 63108173, "current_assets": 30126132, "current_liabilities": 16434951, "equity": 42165924, "fixed_assets": 32982041, "liabilities": 29067659, "long_term_liabilities": 12632708, "quarter": 2 }, { "assets": 65238793, "current_assets": 23450620, "current_liabilities": 15392616, "equity": 43484666, "fixed_assets": 41788173, "liabilities": 29899195, "long_term_liabilities": 14506579, "quarter": 3 }, { "assets": 67441345, "current_assets": 24731677, "current_liabilities": 17708859, "equity": 44470692, "fixed_assets": 42709668, "liabilities": 30754518, "long_term_liabilities": 13045659, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -83336, "financing_cash_flow": -135892, "investing_cash_flow": -489349, "net_cash_flow": 10114260, "operating_cash_flow": 10289311, "quarter": 1 }, { "change_in_working_capital": -87871, "financing_cash_flow": -81553, "investing_cash_flow": -151373, "net_cash_flow": 9653648, "operating_cash_flow": 10087887, "quarter": 2 }, { "change_in_working_capital": 96396, "financing_cash_flow": 89033, "investing_cash_flow": -348496, "net_cash_flow": 10842461, "operating_cash_flow": 10944197, "quarter": 3 }, { "change_in_working_capital": -22674, "financing_cash_flow": 75125, "investing_cash_flow": -450117, "net_cash_flow": 9061737, "operating_cash_flow": 9588685, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6759943713658513, "current_ratio": 2.52136945126899, "debt_to_equity_ratio": 0.6863985330793122, "profit_margin": 0.20312431657816324, "quarter": 1, "return_on_assets": 0.13731089469437363, "return_on_equity": 0.2036038628211913 }, { "asset_turnover_ratio": 0.6472566873390552, "current_ratio": 1.8330527422929341, "debt_to_equity_ratio": 0.6893637383589649, "profit_margin": 0.19892214364724797, "quarter": 2, "return_on_assets": 0.1287536877355014, "return_on_equity": 0.19270086432826658 }, { "asset_turnover_ratio": 0.6197406963062606, "current_ratio": 1.5234980200896326, "debt_to_equity_ratio": 0.687580192061266, "profit_margin": 0.20145533881252653, "quarter": 3, "return_on_assets": 0.12485007195028884, "return_on_equity": 0.18730897001715502 }, { "asset_turnover_ratio": 0.5933944674442658, "current_ratio": 1.396570891439138, "debt_to_equity_ratio": 0.691568235547133, "profit_margin": 0.19450267534524138, "quarter": 4, "return_on_assets": 0.11541681145297443, "return_on_equity": 0.17503359291103454 } ], "income_statement": [ { "depreciation": 1906874, "expenses": 30034708, "income_tax": 2850376, "marketing_expense": 5291587, "net_income": 11232813, "net_profit": 8382437, "operational_expense": 18346917, "product_revenue": 14034350, "quarter": 1, "rd_expense": 3343869, "revenue": 41267521, "salaries_expense": 11673615, "service_revenue": 27233171 }, { "depreciation": 1962477, "expenses": 29888470, "income_tax": 2833307, "marketing_expense": 4395275, "net_income": 10958717, "net_profit": 8125410, "operational_expense": 18136522, "product_revenue": 16073743, "quarter": 2, "rd_expense": 3336970, "revenue": 40847187, "salaries_expense": 9741052, "service_revenue": 24773444 }, { "depreciation": 2799129, "expenses": 29742944, "income_tax": 2543123, "marketing_expense": 5756661, "net_income": 10688191, "net_profit": 8145068, "operational_expense": 16512724, "product_revenue": 12076247, "quarter": 3, "rd_expense": 5652591, "revenue": 40431135, "salaries_expense": 9560342, "service_revenue": 28354888 }, { "depreciation": 1804820, "expenses": 29598126, "income_tax": 2637330, "marketing_expense": 3247059, "net_income": 10421195, "net_profit": 7783865, "operational_expense": 19750769, "product_revenue": 10894713, "quarter": 4, "rd_expense": 4125183, "revenue": 40019321, "salaries_expense": 10005083, "service_revenue": 29124608 } ], "market_conditions": { "gdp_growth": [ 0.04863817215792212, 0.039921216395846296, 0.0384353078033618, 0.049860112644248986 ], "inflation_rate": [ 0.002199029283436177, 0.009057179876098893, 0.0038469894084805023, 0.0022438360261887837 ], "interest_rate": [ 0.018298875950011007, 0.014948023273653984, 0.016068780402347407, 0.014794582620186078 ], "year": 1993 }, "random_event": { "description": "Lowe PLC Technology Adoption in 1993", "impact": 0.04, "type": "Technology Adoption" }, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 76108, "billable_hours_per_employee": 118, "client_concentration": 0.12, "client_retention_rate": 0.79, "employee_utilization_rate": 0.69, "gross_billings": 107613278, "net_revenue": 96671780, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 152000 }, { "average_project_size": 164911, "billable_hours_per_employee": 90, "client_concentration": 0.14, "client_retention_rate": 0.66, "employee_utilization_rate": 0.71, "gross_billings": 122280707, "net_revenue": 97168514, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 152781 }, { "average_project_size": 181789, "billable_hours_per_employee": 130, "client_concentration": 0.18, "client_retention_rate": 0.78, "employee_utilization_rate": 0.74, "gross_billings": 108341458, "net_revenue": 97667802, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 153566 }, { "average_project_size": 50200, "billable_hours_per_employee": 137, "client_concentration": 0.32, "client_retention_rate": 0.87, "employee_utilization_rate": 0.72, "gross_billings": 108351690, "net_revenue": 98169655, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 154355 } ], "balance_sheet": [ { "assets": 122997149, "current_assets": 47876819, "current_liabilities": 31811764, "equity": 81832012, "fixed_assets": 75120330, "liabilities": 58420927, "long_term_liabilities": 26609163, "quarter": 1 }, { "assets": 124881120, "current_assets": 39743153, "current_liabilities": 31894781, "equity": 82920978, "fixed_assets": 85137967, "liabilities": 59478260, "long_term_liabilities": 27583479, "quarter": 2 }, { "assets": 126793947, "current_assets": 41632720, "current_liabilities": 32676584, "equity": 83374838, "fixed_assets": 85161227, "liabilities": 60554729, "long_term_liabilities": 27878145, "quarter": 3 }, { "assets": 128736074, "current_assets": 43303313, "current_liabilities": 31487937, "equity": 83660804, "fixed_assets": 85432761, "liabilities": 61650681, "long_term_liabilities": 30162744, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -30594, "financing_cash_flow": -108782, "investing_cash_flow": -143269, "net_cash_flow": 20556408, "operating_cash_flow": 21009643, "quarter": 1 }, { "change_in_working_capital": 54969, "financing_cash_flow": 113835, "investing_cash_flow": -392891, "net_cash_flow": 22674473, "operating_cash_flow": 23220841, "quarter": 2 }, { "change_in_working_capital": 64610, "financing_cash_flow": 33154, "investing_cash_flow": -145688, "net_cash_flow": 22348128, "operating_cash_flow": 22806815, "quarter": 3 }, { "change_in_working_capital": 51921, "financing_cash_flow": 134314, "investing_cash_flow": -461908, "net_cash_flow": 21979030, "operating_cash_flow": 21855145, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7859676487298092, "current_ratio": 1.5050035892382454, "debt_to_equity_ratio": 0.7139128755626832, "profit_margin": 0.17849873044646536, "quarter": 1, "return_on_assets": 0.14029422747026438, "return_on_equity": 0.21086845573343596 }, { "asset_turnover_ratio": 0.7780881049112949, "current_ratio": 1.2460707286248494, "debt_to_equity_ratio": 0.7172884526277536, "profit_margin": 0.18028595147601, "quarter": 2, "return_on_assets": 0.14027835432609828, "return_on_equity": 0.21126280010831516 }, { "asset_turnover_ratio": 0.770287575320926, "current_ratio": 1.274084218840011, "debt_to_equity_ratio": 0.7262950124112985, "profit_margin": 0.17544799462160518, "quarter": 3, "return_on_assets": 0.13514541037199512, "return_on_equity": 0.20552507700224856 }, { "asset_turnover_ratio": 0.7625652387069066, "current_ratio": 1.3752349987234793, "debt_to_equity_ratio": 0.7369123657955762, "profit_margin": 0.16884454773728194, "quarter": 4, "return_on_assets": 0.1287549828496401, "return_on_equity": 0.19812636512553716 } ], "income_statement": [ { "depreciation": 3753853, "expenses": 72876857, "income_tax": 6539133, "marketing_expense": 13236886, "net_income": 23794923, "net_profit": 17255790, "operational_expense": 38324465, "product_revenue": 20387705, "quarter": 1, "rd_expense": 7871525, "revenue": 96671780, "salaries_expense": 35186664, "service_revenue": 76284075 }, { "depreciation": 5702723, "expenses": 73812023, "income_tax": 5838373, "marketing_expense": 12169871, "net_income": 23356491, "net_profit": 17518118, "operational_expense": 40606473, "product_revenue": 22389379, "quarter": 2, "rd_expense": 10351061, "revenue": 97168514, "salaries_expense": 27304855, "service_revenue": 74779135 }, { "depreciation": 5671195, "expenses": 74759190, "income_tax": 5772992, "marketing_expense": 7505788, "net_income": 22908612, "net_profit": 17135620, "operational_expense": 40515352, "product_revenue": 34959417, "quarter": 3, "rd_expense": 13191255, "revenue": 97667802, "salaries_expense": 31938290, "service_revenue": 62708385 }, { "depreciation": 5279734, "expenses": 75718511, "income_tax": 5875733, "marketing_expense": 8627968, "net_income": 22451144, "net_profit": 16575411, "operational_expense": 49524418, "product_revenue": 29940609, "quarter": 4, "rd_expense": 9765396, "revenue": 98169655, "salaries_expense": 37405276, "service_revenue": 68229046 } ], "market_conditions": { "gdp_growth": [ 0.045263934406998434, 0.04618068392866601, 0.03710281641106964, 0.04272018032668278 ], "inflation_rate": [ 0.0074842202001519816, 0.0035617973083869126, 0.0112764244525607, 0.0037896778891033604 ], "interest_rate": [ 0.013844815410381649, 0.01897966089294286, 0.01955406183471876, 0.010071121517017034 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 65220, "billable_hours_per_employee": 90, "client_concentration": 0.38, "client_retention_rate": 0.62, "employee_utilization_rate": 0.76, "gross_billings": 112563517, "net_revenue": 93287960, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 146679 }, { "average_project_size": 124018, "billable_hours_per_employee": 145, "client_concentration": 0.18, "client_retention_rate": 0.6, "employee_utilization_rate": 0.76, "gross_billings": 114549782, "net_revenue": 92309242, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 145140 }, { "average_project_size": 178382, "billable_hours_per_employee": 116, "client_concentration": 0.22, "client_retention_rate": 0.83, "employee_utilization_rate": 0.72, "gross_billings": 102237697, "net_revenue": 91340792, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 143618 }, { "average_project_size": 97851, "billable_hours_per_employee": 129, "client_concentration": 0.15, "client_retention_rate": 0.87, "employee_utilization_rate": 0.66, "gross_billings": 114789380, "net_revenue": 90382503, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 142111 } ], "balance_sheet": [ { "assets": 125114329, "current_assets": 52481321, "current_liabilities": 42381651, "equity": 71186736, "fixed_assets": 72633008, "liabilities": 72767030, "long_term_liabilities": 30385379, "quarter": 1 }, { "assets": 127852612, "current_assets": 52681474, "current_liabilities": 30834450, "equity": 73070615, "fixed_assets": 75171138, "liabilities": 74317053, "long_term_liabilities": 43482603, "quarter": 2 }, { "assets": 130650825, "current_assets": 61788998, "current_liabilities": 44159897, "equity": 74852235, "fixed_assets": 68861827, "liabilities": 75900093, "long_term_liabilities": 31740196, "quarter": 3 }, { "assets": 133510281, "current_assets": 56582689, "current_liabilities": 31127444, "equity": 74934098, "fixed_assets": 76927592, "liabilities": 77516854, "long_term_liabilities": 46389410, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 24728, "financing_cash_flow": 2311, "investing_cash_flow": -277390, "net_cash_flow": 23181242, "operating_cash_flow": 23520610, "quarter": 1 }, { "change_in_working_capital": -43779, "financing_cash_flow": -58782, "investing_cash_flow": -461286, "net_cash_flow": 25850700, "operating_cash_flow": 25857142, "quarter": 2 }, { "change_in_working_capital": -360, "financing_cash_flow": 71633, "investing_cash_flow": -156954, "net_cash_flow": 26026686, "operating_cash_flow": 26126935, "quarter": 3 }, { "change_in_working_capital": -6421, "financing_cash_flow": 98933, "investing_cash_flow": -364415, "net_cash_flow": 23545022, "operating_cash_flow": 23877215, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7456217105236603, "current_ratio": 1.2383028919755863, "debt_to_equity_ratio": 1.0221992759999559, "profit_margin": 0.20194928691762581, "quarter": 1, "return_on_assets": 0.15057777275055362, "return_on_equity": 0.26464813613592286 }, { "asset_turnover_ratio": 0.7219973104655851, "current_ratio": 1.7085264695819125, "debt_to_equity_ratio": 1.0170579924638652, "profit_margin": 0.21162622048180182, "quarter": 2, "return_on_assets": 0.15279356201185784, "return_on_equity": 0.26734489644024484 }, { "asset_turnover_ratio": 0.6991214330257769, "current_ratio": 1.399210645803816, "debt_to_equity_ratio": 1.01399902087092, "profit_margin": 0.22007147693661339, "quarter": 3, "return_on_assets": 0.15385668632402436, "return_on_equity": 0.26854913550677545 }, { "asset_turnover_ratio": 0.6769703600578895, "current_ratio": 1.8177749833876498, "debt_to_equity_ratio": 1.0344670326184482, "profit_margin": 0.20956125766952924, "quarter": 4, "return_on_assets": 0.14186676005872537, "return_on_equity": 0.2527643823776994 } ], "income_statement": [ { "depreciation": 4681173, "expenses": 66765633, "income_tax": 7682890, "marketing_expense": 12199044, "net_income": 26522327, "net_profit": 18839437, "operational_expense": 40987620, "product_revenue": 30045960, "quarter": 1, "rd_expense": 9181488, "revenue": 93287960, "salaries_expense": 20595256, "service_revenue": 63242000 }, { "depreciation": 6322086, "expenses": 66356704, "income_tax": 6417482, "marketing_expense": 6952730, "net_income": 25952538, "net_profit": 19535056, "operational_expense": 38286871, "product_revenue": 31606134, "quarter": 2, "rd_expense": 9361150, "revenue": 92309242, "salaries_expense": 25024725, "service_revenue": 60703108 }, { "depreciation": 6025432, "expenses": 65950279, "income_tax": 5289010, "marketing_expense": 9452542, "net_income": 25390513, "net_profit": 20101503, "operational_expense": 39002680, "product_revenue": 26819305, "quarter": 3, "rd_expense": 9672518, "revenue": 91340792, "salaries_expense": 31385091, "service_revenue": 64521487 }, { "depreciation": 4936544, "expenses": 65546344, "income_tax": 5895488, "marketing_expense": 11014944, "net_income": 24836159, "net_profit": 18940671, "operational_expense": 41679911, "product_revenue": 30683729, "quarter": 4, "rd_expense": 12068364, "revenue": 90382503, "salaries_expense": 21107120, "service_revenue": 59698774 } ], "market_conditions": { "gdp_growth": [ 0.050707884323689674, 0.06077592649069953, 0.05278910315107888, 0.04699750889545816 ], "inflation_rate": [ 0.007598034654071224, 0.004489664190057856, 0.009280249556951389, 0.002708421563187207 ], "interest_rate": [ 0.01392239413235091, 0.012046523669513864, 0.017916917853569643, 0.017481623146460727 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 107526, "billable_hours_per_employee": 89, "client_concentration": 0.31, "client_retention_rate": 0.68, "employee_utilization_rate": 0.78, "gross_billings": 110082410, "net_revenue": 87103711, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 136956 }, { "average_project_size": 197357, "billable_hours_per_employee": 123, "client_concentration": 0.3, "client_retention_rate": 0.78, "employee_utilization_rate": 0.65, "gross_billings": 103932697, "net_revenue": 87838313, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 138111 }, { "average_project_size": 130580, "billable_hours_per_employee": 149, "client_concentration": 0.33, "client_retention_rate": 0.88, "employee_utilization_rate": 0.74, "gross_billings": 111735382, "net_revenue": 88579111, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 139275 }, { "average_project_size": 131544, "billable_hours_per_employee": 147, "client_concentration": 0.36, "client_retention_rate": 0.83, "employee_utilization_rate": 0.67, "gross_billings": 98471776, "net_revenue": 89326157, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 140450 } ], "balance_sheet": [ { "assets": 87631893, "current_assets": 29173550, "current_liabilities": 21272786, "equity": 63761514, "fixed_assets": 58458343, "liabilities": 42668855, "long_term_liabilities": 21396069, "quarter": 1 }, { "assets": 90132858, "current_assets": 28119000, "current_liabilities": 23358824, "equity": 65809822, "fixed_assets": 62013858, "liabilities": 43171755, "long_term_liabilities": 19812931, "quarter": 2 }, { "assets": 92705200, "current_assets": 31804302, "current_liabilities": 23657734, "equity": 69574873, "fixed_assets": 60900898, "liabilities": 43680583, "long_term_liabilities": 20022849, "quarter": 3 }, { "assets": 95350955, "current_assets": 36990587, "current_liabilities": 20665636, "equity": 73028116, "fixed_assets": 58360368, "liabilities": 44195408, "long_term_liabilities": 23529772, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -94634, "financing_cash_flow": 172505, "investing_cash_flow": -408094, "net_cash_flow": 24243009, "operating_cash_flow": 24518345, "quarter": 1 }, { "change_in_working_capital": 42848, "financing_cash_flow": 99391, "investing_cash_flow": -167590, "net_cash_flow": 23794064, "operating_cash_flow": 24033110, "quarter": 2 }, { "change_in_working_capital": -59399, "financing_cash_flow": 130437, "investing_cash_flow": -383813, "net_cash_flow": 25170539, "operating_cash_flow": 25632657, "quarter": 3 }, { "change_in_working_capital": -73719, "financing_cash_flow": 176041, "investing_cash_flow": -150520, "net_cash_flow": 27164561, "operating_cash_flow": 27498906, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9939727194983681, "current_ratio": 1.3714024105728324, "debt_to_equity_ratio": 0.6691945081479715, "profit_margin": 0.21581716535590545, "quarter": 1, "return_on_assets": 0.21451637476323832, "return_on_equity": 0.2948248060734568 }, { "asset_turnover_ratio": 0.9745426357167105, "current_ratio": 1.20378491656943, "debt_to_equity_ratio": 0.6560077764683819, "profit_margin": 0.2145842555059089, "quarter": 2, "return_on_assets": 0.20912150594403653, "return_on_equity": 0.2864119431898782 }, { "asset_turnover_ratio": 0.9554923672027028, "current_ratio": 1.3443511538340909, "debt_to_equity_ratio": 0.6278212394293555, "profit_margin": 0.23199889644410632, "quarter": 3, "return_on_assets": 0.22167317475179385, "return_on_equity": 0.2953689329767084 }, { "asset_turnover_ratio": 0.9368144975579951, "current_ratio": 1.7899563797601004, "debt_to_equity_ratio": 0.6051834611206457, "profit_margin": 0.24486186056341816, "quarter": 4, "return_on_assets": 0.22939014087483445, "return_on_equity": 0.2995088768276591 } ], "income_statement": [ { "depreciation": 5719869, "expenses": 60617566, "income_tax": 7687669, "marketing_expense": 6733866, "net_income": 26486145, "net_profit": 18798476, "operational_expense": 32631578, "product_revenue": 23997707, "quarter": 1, "rd_expense": 6569656, "revenue": 87103711, "salaries_expense": 25032260, "service_revenue": 63106004 }, { "depreciation": 5184391, "expenses": 61035071, "income_tax": 7954523, "marketing_expense": 8085434, "net_income": 26803242, "net_profit": 18848719, "operational_expense": 31693660, "product_revenue": 26311883, "quarter": 2, "rd_expense": 7222226, "revenue": 87838313, "salaries_expense": 22099633, "service_revenue": 61526430 }, { "depreciation": 5082401, "expenses": 61455452, "income_tax": 6573403, "marketing_expense": 7386485, "net_income": 27123659, "net_profit": 20550256, "operational_expense": 36042957, "product_revenue": 18950563, "quarter": 3, "rd_expense": 10733833, "revenue": 88579111, "salaries_expense": 18517553, "service_revenue": 69628548 }, { "depreciation": 5626337, "expenses": 61878728, "income_tax": 5574860, "marketing_expense": 7412078, "net_income": 27447429, "net_profit": 21872569, "operational_expense": 36209765, "product_revenue": 22321973, "quarter": 4, "rd_expense": 11418691, "revenue": 89326157, "salaries_expense": 24708446, "service_revenue": 67004184 } ], "market_conditions": { "gdp_growth": [ 0.030191891608399263, 0.04051817203631946, 0.039873276265502314, 0.045272011049688386 ], "inflation_rate": [ 0.007461751744486381, 0.010707597435666471, 0.005758073922881276, 0.013431435217298563 ], "interest_rate": [ 0.013947368702870205, 0.016956321167173216, 0.01246607879436144, 0.015429651185426236 ], "year": 1996 }, "random_event": { "description": "Lowe PLC Economic Slowdown Impact in 1996", "impact": -0.05, "type": "Economic Slowdown Impact" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 122543, "billable_hours_per_employee": 131, "client_concentration": 0.14, "client_retention_rate": 0.84, "employee_utilization_rate": 0.73, "gross_billings": 78742590, "net_revenue": 65172980, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 102473 }, { "average_project_size": 107858, "billable_hours_per_employee": 108, "client_concentration": 0.39, "client_retention_rate": 0.72, "employee_utilization_rate": 0.65, "gross_billings": 82660560, "net_revenue": 64121610, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 100820 }, { "average_project_size": 134761, "billable_hours_per_employee": 97, "client_concentration": 0.38, "client_retention_rate": 0.87, "employee_utilization_rate": 0.8, "gross_billings": 73528016, "net_revenue": 63087201, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 99194 }, { "average_project_size": 191702, "billable_hours_per_employee": 118, "client_concentration": 0.27, "client_retention_rate": 0.74, "employee_utilization_rate": 0.67, "gross_billings": 73932323, "net_revenue": 62069479, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 97594 } ], "balance_sheet": [ { "assets": 91890110, "current_assets": 33209709, "current_liabilities": 31769086, "equity": 49052843, "fixed_assets": 58680401, "liabilities": 53247298, "long_term_liabilities": 21478212, "quarter": 1 }, { "assets": 93705880, "current_assets": 43398306, "current_liabilities": 29534901, "equity": 49255192, "fixed_assets": 50307574, "liabilities": 54427930, "long_term_liabilities": 24893029, "quarter": 2 }, { "assets": 95557530, "current_assets": 32145324, "current_liabilities": 27720263, "equity": 49972439, "fixed_assets": 63412206, "liabilities": 55634740, "long_term_liabilities": 27914477, "quarter": 3 }, { "assets": 97445769, "current_assets": 30511063, "current_liabilities": 33999310, "equity": 49454316, "fixed_assets": 66934706, "liabilities": 56868308, "long_term_liabilities": 22868998, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 14164, "financing_cash_flow": 143725, "investing_cash_flow": -326919, "net_cash_flow": 12800560, "operating_cash_flow": 13078828, "quarter": 1 }, { "change_in_working_capital": 30656, "financing_cash_flow": 17864, "investing_cash_flow": -217623, "net_cash_flow": 14392281, "operating_cash_flow": 14957808, "quarter": 2 }, { "change_in_working_capital": 34039, "financing_cash_flow": -180173, "investing_cash_flow": -126318, "net_cash_flow": 14749524, "operating_cash_flow": 14991754, "quarter": 3 }, { "change_in_working_capital": 2350, "financing_cash_flow": 161144, "investing_cash_flow": -323744, "net_cash_flow": 13090651, "operating_cash_flow": 13436311, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7092491237631557, "current_ratio": 1.0453466933231885, "debt_to_equity_ratio": 1.0855089072003432, "profit_margin": 0.15972924669088326, "quarter": 1, "return_on_assets": 0.11328782825485789, "return_on_equity": 0.21222074732753002 }, { "asset_turnover_ratio": 0.6842858740561425, "current_ratio": 1.469390603340773, "debt_to_equity_ratio": 1.1050191419414221, "profit_margin": 0.15559874432348159, "quarter": 2, "return_on_assets": 0.10647402276143184, "return_on_equity": 0.20256223952999716 }, { "asset_turnover_ratio": 0.660201252585746, "current_ratio": 1.1596327206563661, "debt_to_equity_ratio": 1.1133084778991875, "profit_margin": 0.15929774725621446, "quarter": 3, "return_on_assets": 0.10516857227264037, "return_on_equity": 0.2011038324545256 }, { "asset_turnover_ratio": 0.6369643303856528, "current_ratio": 0.897402417872598, "debt_to_equity_ratio": 1.1499159749777956, "profit_margin": 0.14301481409244632, "quarter": 4, "return_on_assets": 0.09109533529362368, "return_on_equity": 0.17949606258834921 } ], "income_statement": [ { "depreciation": 2668797, "expenses": 52008605, "income_tax": 2754344, "marketing_expense": 7085015, "net_income": 13164375, "net_profit": 10410031, "operational_expense": 32412229, "product_revenue": 23100735, "quarter": 1, "rd_expense": 6927577, "revenue": 65172980, "salaries_expense": 24773815, "service_revenue": 42072245 }, { "depreciation": 4980566, "expenses": 51206733, "income_tax": 2937635, "marketing_expense": 9271894, "net_income": 12914877, "net_profit": 9977242, "operational_expense": 28232739, "product_revenue": 16351052, "quarter": 2, "rd_expense": 9152911, "revenue": 64121610, "salaries_expense": 16362666, "service_revenue": 47770558 }, { "depreciation": 4942105, "expenses": 50417225, "income_tax": 2620327, "marketing_expense": 5653565, "net_income": 12669976, "net_profit": 10049649, "operational_expense": 26032827, "product_revenue": 20790655, "quarter": 3, "rd_expense": 7176141, "revenue": 63087201, "salaries_expense": 17294533, "service_revenue": 42296546 }, { "depreciation": 4559456, "expenses": 49639890, "income_tax": 3552734, "marketing_expense": 9895497, "net_income": 12429589, "net_profit": 8876855, "operational_expense": 31323341, "product_revenue": 21073326, "quarter": 4, "rd_expense": 8005858, "revenue": 62069479, "salaries_expense": 17124083, "service_revenue": 40996153 } ], "market_conditions": { "gdp_growth": [ 0.047960585221669634, 0.04931916516560623, 0.04465497348255147, 0.046530991023355193 ], "inflation_rate": [ 0.0051193096791278675, 0.0011071698364737564, 0.0096206064154938, 0.009201674212730302 ], "interest_rate": [ 0.01737230088420877, 0.013902378089820268, 0.012821954688614119, 0.015625325895473784 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 81973, "billable_hours_per_employee": 116, "client_concentration": 0.38, "client_retention_rate": 0.75, "employee_utilization_rate": 0.76, "gross_billings": 70832368, "net_revenue": 64016458, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 100655 }, { "average_project_size": 74693, "billable_hours_per_employee": 114, "client_concentration": 0.36, "client_retention_rate": 0.81, "employee_utilization_rate": 0.73, "gross_billings": 79317980, "net_revenue": 63443965, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 99755 }, { "average_project_size": 141810, "billable_hours_per_employee": 151, "client_concentration": 0.11, "client_retention_rate": 0.63, "employee_utilization_rate": 0.68, "gross_billings": 80682728, "net_revenue": 62876591, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 98863 }, { "average_project_size": 165311, "billable_hours_per_employee": 114, "client_concentration": 0.39, "client_retention_rate": 0.83, "employee_utilization_rate": 0.62, "gross_billings": 74987297, "net_revenue": 62314292, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 97978 } ], "balance_sheet": [ { "assets": 82267044, "current_assets": 38282299, "current_liabilities": 20450716, "equity": 55513821, "fixed_assets": 43984745, "liabilities": 41810360, "long_term_liabilities": 21359644, "quarter": 1 }, { "assets": 83884601, "current_assets": 26104364, "current_liabilities": 18526469, "equity": 55183265, "fixed_assets": 57780237, "liabilities": 42968546, "long_term_liabilities": 24442077, "quarter": 2 }, { "assets": 85533963, "current_assets": 29858853, "current_liabilities": 22829111, "equity": 55004664, "fixed_assets": 55675110, "liabilities": 44158814, "long_term_liabilities": 21329703, "quarter": 3 }, { "assets": 87215755, "current_assets": 33907411, "current_liabilities": 23490321, "equity": 56244870, "fixed_assets": 53308344, "liabilities": 45382053, "long_term_liabilities": 21891732, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -4572, "financing_cash_flow": -171178, "investing_cash_flow": -473407, "net_cash_flow": 19063799, "operating_cash_flow": 19343737, "quarter": 1 }, { "change_in_working_capital": -73777, "financing_cash_flow": 67999, "investing_cash_flow": -300663, "net_cash_flow": 16124562, "operating_cash_flow": 16581700, "quarter": 2 }, { "change_in_working_capital": -35106, "financing_cash_flow": 151515, "investing_cash_flow": -294392, "net_cash_flow": 16889814, "operating_cash_flow": 17411064, "quarter": 3 }, { "change_in_working_capital": 85378, "financing_cash_flow": 192327, "investing_cash_flow": -293234, "net_cash_flow": 17294197, "operating_cash_flow": 17404582, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7781543481737353, "current_ratio": 1.8719295207072457, "debt_to_equity_ratio": 0.7531522645504801, "profit_margin": 0.2352072806027475, "quarter": 1, "return_on_assets": 0.18302756812314783, "return_on_equity": 0.2712322216119838 }, { "asset_turnover_ratio": 0.7563243341885837, "current_ratio": 1.4090307224760423, "debt_to_equity_ratio": 0.7786517524832937, "profit_margin": 0.22487891480300767, "quarter": 2, "return_on_assets": 0.170081395511436, "return_on_equity": 0.2585423316289821 }, { "asset_turnover_ratio": 0.7351067201223916, "current_ratio": 1.3079288545226313, "debt_to_equity_ratio": 0.8028194481835214, "profit_margin": 0.21676612525001554, "quarter": 3, "return_on_assets": 0.15934623536617845, "return_on_equity": 0.24778835118418321 }, { "asset_turnover_ratio": 0.7144843497599717, "current_ratio": 1.4434630757067985, "debt_to_equity_ratio": 0.8068656394796538, "profit_margin": 0.2312658547095424, "quarter": 4, "return_on_assets": 0.16523583382383147, "return_on_equity": 0.2562219096603833 } ], "income_statement": [ { "depreciation": 4286600, "expenses": 45070013, "income_tax": 3889308, "marketing_expense": 8524102, "net_income": 18946445, "net_profit": 15057137, "operational_expense": 22562288, "product_revenue": 24052298, "quarter": 1, "rd_expense": 6166234, "revenue": 64016458, "salaries_expense": 22156062, "service_revenue": 39964160 }, { "depreciation": 2314490, "expenses": 44501964, "income_tax": 4674791, "marketing_expense": 6976191, "net_income": 18942001, "net_profit": 14267210, "operational_expense": 25076411, "product_revenue": 21806688, "quarter": 2, "rd_expense": 7727751, "revenue": 63443965, "salaries_expense": 19204174, "service_revenue": 41637277 }, { "depreciation": 3781549, "expenses": 43941075, "income_tax": 5306001, "marketing_expense": 6678931, "net_income": 18935516, "net_profit": 13629515, "operational_expense": 24752581, "product_revenue": 13397920, "quarter": 3, "rd_expense": 6920806, "revenue": 62876591, "salaries_expense": 17048641, "service_revenue": 49478671 }, { "depreciation": 2993414, "expenses": 43387255, "income_tax": 4515869, "marketing_expense": 7452527, "net_income": 18927037, "net_profit": 14411168, "operational_expense": 26151416, "product_revenue": 15757843, "quarter": 4, "rd_expense": 7307711, "revenue": 62314292, "salaries_expense": 15951987, "service_revenue": 46556449 } ], "market_conditions": { "gdp_growth": [ 0.036834894563922936, 0.04083162653599513, 0.031768761061849365, 0.04504977202715054 ], "inflation_rate": [ 0.006917928441986271, 0.005277115540398611, 0.006005017390753486, 0.000940217582162969 ], "interest_rate": [ 0.01974708738988409, 0.02056745892577118, 0.015985343050412153, 0.012743580782107081 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 122099, "billable_hours_per_employee": 107, "client_concentration": 0.35, "client_retention_rate": 0.82, "employee_utilization_rate": 0.8, "gross_billings": 112728749, "net_revenue": 93059497, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 146320 }, { "average_project_size": 136705, "billable_hours_per_employee": 107, "client_concentration": 0.27, "client_retention_rate": 0.65, "employee_utilization_rate": 0.77, "gross_billings": 113315757, "net_revenue": 91719034, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 144212 }, { "average_project_size": 51946, "billable_hours_per_employee": 155, "client_concentration": 0.38, "client_retention_rate": 0.8, "employee_utilization_rate": 0.68, "gross_billings": 103629630, "net_revenue": 90397880, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 142135 }, { "average_project_size": 177055, "billable_hours_per_employee": 105, "client_concentration": 0.11, "client_retention_rate": 0.76, "employee_utilization_rate": 0.67, "gross_billings": 104934099, "net_revenue": 89095756, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 140088 } ], "balance_sheet": [ { "assets": 122165883, "current_assets": 39280550, "current_liabilities": 33538406, "equity": 91585011, "fixed_assets": 82885333, "liabilities": 56929418, "long_term_liabilities": 23391012, "quarter": 1 }, { "assets": 125619059, "current_assets": 38316976, "current_liabilities": 28832642, "equity": 94369036, "fixed_assets": 87302083, "liabilities": 57556258, "long_term_liabilities": 28723616, "quarter": 2 }, { "assets": 129169844, "current_assets": 49563460, "current_liabilities": 31240107, "equity": 95125947, "fixed_assets": 79606384, "liabilities": 58189999, "long_term_liabilities": 26949892, "quarter": 3 }, { "assets": 132820996, "current_assets": 60444447, "current_liabilities": 28386121, "equity": 98524933, "fixed_assets": 72376549, "liabilities": 58830719, "long_term_liabilities": 30444598, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -45809, "financing_cash_flow": 81041, "investing_cash_flow": -321207, "net_cash_flow": 31552707, "operating_cash_flow": 31899904, "quarter": 1 }, { "change_in_working_capital": -34490, "financing_cash_flow": -123517, "investing_cash_flow": -395098, "net_cash_flow": 29157451, "operating_cash_flow": 29719150, "quarter": 2 }, { "change_in_working_capital": 51107, "financing_cash_flow": 12614, "investing_cash_flow": -389991, "net_cash_flow": 26925005, "operating_cash_flow": 27005214, "quarter": 3 }, { "change_in_working_capital": -91474, "financing_cash_flow": -10446, "investing_cash_flow": -431537, "net_cash_flow": 27194787, "operating_cash_flow": 27521833, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.761747017373091, "current_ratio": 1.1712109991154618, "debt_to_equity_ratio": 0.6216019125662386, "profit_margin": 0.2831365615483608, "quarter": 1, "return_on_assets": 0.21567843126873645, "return_on_equity": 0.2876949591674996 }, { "asset_turnover_ratio": 0.7301362924554307, "current_ratio": 1.328944326364542, "debt_to_equity_ratio": 0.6099061772761989, "profit_margin": 0.2868132584126431, "quarter": 2, "return_on_assets": 0.2094127691244686, "return_on_equity": 0.27875917901715136 }, { "asset_turnover_ratio": 0.6998373397431679, "current_ratio": 1.5865329782641269, "debt_to_equity_ratio": 0.6117153188498612, "profit_margin": 0.267109162294514, "quarter": 3, "return_on_assets": 0.18693296556121877, "return_on_equity": 0.2538329736680571 }, { "asset_turnover_ratio": 0.6707957226883015, "current_ratio": 2.129366213862049, "debt_to_equity_ratio": 0.597115036860771, "profit_margin": 0.2753740144480058, "quarter": 4, "return_on_assets": 0.18471971103122883, "return_on_equity": 0.24901976842755122 } ], "income_statement": [ { "depreciation": 5551358, "expenses": 58601980, "income_tax": 8108971, "marketing_expense": 9470833, "net_income": 34457517, "net_profit": 26348546, "operational_expense": 38195972, "product_revenue": 20990650, "quarter": 1, "rd_expense": 8174299, "revenue": 93059497, "salaries_expense": 27675188, "service_revenue": 72068847 }, { "depreciation": 3412915, "expenses": 57633641, "income_tax": 7779158, "marketing_expense": 6710064, "net_income": 34085393, "net_profit": 26306235, "operational_expense": 31168947, "product_revenue": 19597376, "quarter": 2, "rd_expense": 10671292, "revenue": 91719034, "salaries_expense": 25016780, "service_revenue": 72121658 }, { "depreciation": 2859112, "expenses": 56681304, "income_tax": 9570474, "marketing_expense": 8517558, "net_income": 33716576, "net_profit": 24146102, "operational_expense": 28563473, "product_revenue": 22091667, "quarter": 3, "rd_expense": 8617896, "revenue": 90397880, "salaries_expense": 28312271, "service_revenue": 68306213 }, { "depreciation": 2987177, "expenses": 55744703, "income_tax": 8816397, "marketing_expense": 9479357, "net_income": 33351053, "net_profit": 24534656, "operational_expense": 28617650, "product_revenue": 21791041, "quarter": 4, "rd_expense": 5746245, "revenue": 89095756, "salaries_expense": 17142060, "service_revenue": 67304715 } ], "market_conditions": { "gdp_growth": [ 0.05115291507591911, 0.04112147343819654, 0.042628943514695296, 0.045844698807685894 ], "inflation_rate": [ 0.008328903887900637, 0.004930595646073281, 0.009821217709129654, 0.006393585611687433 ], "interest_rate": [ 0.01454904324964542, 0.015267693982576257, 0.019013828828695675, 0.020162445374561137 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 118154, "billable_hours_per_employee": 148, "client_concentration": 0.25, "client_retention_rate": 0.71, "employee_utilization_rate": 0.63, "gross_billings": 84165011, "net_revenue": 69339686, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 109025 }, { "average_project_size": 74631, "billable_hours_per_employee": 99, "client_concentration": 0.19, "client_retention_rate": 0.9, "employee_utilization_rate": 0.66, "gross_billings": 78581983, "net_revenue": 69128158, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 108692 }, { "average_project_size": 176696, "billable_hours_per_employee": 82, "client_concentration": 0.39, "client_retention_rate": 0.65, "employee_utilization_rate": 0.69, "gross_billings": 80811474, "net_revenue": 68917276, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 108360 }, { "average_project_size": 163607, "billable_hours_per_employee": 151, "client_concentration": 0.13, "client_retention_rate": 0.61, "employee_utilization_rate": 0.79, "gross_billings": 78029280, "net_revenue": 68707037, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 108030 } ], "balance_sheet": [ { "assets": 99906349, "current_assets": 44851499, "current_liabilities": 19212155, "equity": 72600609, "fixed_assets": 55054850, "liabilities": 40582123, "long_term_liabilities": 21369968, "quarter": 1 }, { "assets": 103335815, "current_assets": 40748337, "current_liabilities": 22281479, "equity": 75667710, "fixed_assets": 62587478, "liabilities": 41250936, "long_term_liabilities": 18969457, "quarter": 2 }, { "assets": 106883004, "current_assets": 42982184, "current_liabilities": 17402743, "equity": 78604032, "fixed_assets": 63900820, "liabilities": 41930772, "long_term_liabilities": 24528029, "quarter": 3 }, { "assets": 110551956, "current_assets": 45156235, "current_liabilities": 20141913, "equity": 80989165, "fixed_assets": 65395721, "liabilities": 42621812, "long_term_liabilities": 22479899, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 59720, "financing_cash_flow": 37858, "investing_cash_flow": -299463, "net_cash_flow": 17363571, "operating_cash_flow": 17367721, "quarter": 1 }, { "change_in_working_capital": -8565, "financing_cash_flow": 154520, "investing_cash_flow": -319456, "net_cash_flow": 18041291, "operating_cash_flow": 18312348, "quarter": 2 }, { "change_in_working_capital": -54052, "financing_cash_flow": 166186, "investing_cash_flow": -286808, "net_cash_flow": 16945786, "operating_cash_flow": 17060711, "quarter": 3 }, { "change_in_working_capital": -56717, "financing_cash_flow": -152751, "investing_cash_flow": -492877, "net_cash_flow": 15718276, "operating_cash_flow": 16011692, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6940468418078214, "current_ratio": 2.3345376403636138, "debt_to_equity_ratio": 0.5589777215229695, "profit_margin": 0.19146874994501706, "quarter": 1, "return_on_assets": 0.13288828120423057, "return_on_equity": 0.18286875527449087 }, { "asset_turnover_ratio": 0.6689661082171753, "current_ratio": 1.8287985730211176, "debt_to_equity_ratio": 0.5451590381154656, "profit_margin": 0.19648767438588483, "quarter": 2, "return_on_assets": 0.13144359484656892, "return_on_equity": 0.17950630460469863 }, { "asset_turnover_ratio": 0.6447917201129564, "current_ratio": 2.469851103357672, "debt_to_equity_ratio": 0.5334430172742284, "profit_margin": 0.19808966332331535, "quarter": 3, "return_on_assets": 0.1277265747508369, "return_on_equity": 0.17367811361127125 }, { "asset_turnover_ratio": 0.6214909214270257, "current_ratio": 2.241903983995959, "debt_to_equity_ratio": 0.5262656060227315, "profit_margin": 0.19006817307519752, "quarter": 4, "return_on_assets": 0.1181256440184559, "return_on_equity": 0.16124405036155146 } ], "income_statement": [ { "depreciation": 4091338, "expenses": 51870953, "income_tax": 4192350, "marketing_expense": 7746938, "net_income": 17468733, "net_profit": 13276383, "operational_expense": 26440448, "product_revenue": 18251814, "quarter": 1, "rd_expense": 5394863, "revenue": 69339686, "salaries_expense": 16455193, "service_revenue": 51087872 }, { "depreciation": 4729517, "expenses": 51404003, "income_tax": 4141324, "marketing_expense": 7132849, "net_income": 17724155, "net_profit": 13582831, "operational_expense": 31015510, "product_revenue": 24187562, "quarter": 2, "rd_expense": 10139361, "revenue": 69128158, "salaries_expense": 21202281, "service_revenue": 44940596 }, { "depreciation": 3408911, "expenses": 50941257, "income_tax": 4324219, "marketing_expense": 7680142, "net_income": 17976019, "net_profit": 13651800, "operational_expense": 29431287, "product_revenue": 19382030, "quarter": 3, "rd_expense": 7311480, "revenue": 68917276, "salaries_expense": 22638906, "service_revenue": 49535246 }, { "depreciation": 2952671, "expenses": 50482677, "income_tax": 5165339, "marketing_expense": 6480779, "net_income": 18224360, "net_profit": 13059021, "operational_expense": 34695284, "product_revenue": 21973879, "quarter": 4, "rd_expense": 5218216, "revenue": 68707037, "salaries_expense": 18446545, "service_revenue": 46733158 } ], "market_conditions": { "gdp_growth": [ 0.04701731743821195, 0.03524730124773225, 0.03486990024230068, 0.03345281475778117 ], "inflation_rate": [ 0.012587631836863677, 0.009996998937961205, 0.0121380748885683, 0.0061298732361891786 ], "interest_rate": [ 0.015643136419561693, 0.017018841755399798, 0.022965751056834086, 0.01531559024049256 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 166567, "billable_hours_per_employee": 142, "client_concentration": 0.36, "client_retention_rate": 0.69, "employee_utilization_rate": 0.7, "gross_billings": 90248786, "net_revenue": 70791268, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 111307 }, { "average_project_size": 116722, "billable_hours_per_employee": 85, "client_concentration": 0.11, "client_retention_rate": 0.83, "employee_utilization_rate": 0.62, "gross_billings": 83549092, "net_revenue": 69836232, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 109805 }, { "average_project_size": 82029, "billable_hours_per_employee": 101, "client_concentration": 0.27, "client_retention_rate": 0.61, "employee_utilization_rate": 0.79, "gross_billings": 84791025, "net_revenue": 68894081, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 108324 }, { "average_project_size": 182715, "billable_hours_per_employee": 94, "client_concentration": 0.2, "client_retention_rate": 0.75, "employee_utilization_rate": 0.78, "gross_billings": 83983422, "net_revenue": 67964640, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 106863 } ], "balance_sheet": [ { "assets": 105528828, "current_assets": 45257107, "current_liabilities": 31305790, "equity": 67222840, "fixed_assets": 60271721, "liabilities": 57617763, "long_term_liabilities": 26311973, "quarter": 1 }, { "assets": 107461731, "current_assets": 52463294, "current_liabilities": 31649893, "equity": 67232291, "fixed_assets": 54998437, "liabilities": 59167349, "long_term_liabilities": 27517456, "quarter": 2 }, { "assets": 109430037, "current_assets": 40504239, "current_liabilities": 32204002, "equity": 68250335, "fixed_assets": 68925798, "liabilities": 60758610, "long_term_liabilities": 28554608, "quarter": 3 }, { "assets": 111434396, "current_assets": 40377094, "current_liabilities": 26604659, "equity": 67713658, "fixed_assets": 71057302, "liabilities": 62392667, "long_term_liabilities": 35788008, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -81587, "financing_cash_flow": -141517, "investing_cash_flow": -325133, "net_cash_flow": 23383296, "operating_cash_flow": 23642920, "quarter": 1 }, { "change_in_working_capital": 36488, "financing_cash_flow": -119380, "investing_cash_flow": -349947, "net_cash_flow": 21976450, "operating_cash_flow": 22547238, "quarter": 2 }, { "change_in_working_capital": -33065, "financing_cash_flow": -184597, "investing_cash_flow": -448916, "net_cash_flow": 21627563, "operating_cash_flow": 21865355, "quarter": 3 }, { "change_in_working_capital": -3976, "financing_cash_flow": -83082, "investing_cash_flow": -348402, "net_cash_flow": 21816878, "operating_cash_flow": 22358090, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6708239761745483, "current_ratio": 1.4456465401448102, "debt_to_equity_ratio": 0.8571158701417554, "profit_margin": 0.27279882880470513, "quarter": 1, "return_on_assets": 0.18299999503453218, "return_on_equity": 0.28727996317918136 }, { "asset_turnover_ratio": 0.6498707153712237, "current_ratio": 1.657613629215113, "debt_to_equity_ratio": 0.8800436236807697, "profit_margin": 0.2711759849815494, "quarter": 2, "return_on_assets": 0.17622933135145571, "return_on_equity": 0.28167876950675386 }, { "asset_turnover_ratio": 0.6295719428478307, "current_ratio": 1.2577393020904668, "debt_to_equity_ratio": 0.8902316743207195, "profit_margin": 0.284188535732119, "quarter": 3, "return_on_assets": 0.17891712857595032, "return_on_equity": 0.2868690388113113 }, { "asset_turnover_ratio": 0.6099071959792378, "current_ratio": 1.5176700441828628, "debt_to_equity_ratio": 0.9214192356880203, "profit_margin": 0.2747300508028881, "quarter": 4, "return_on_assets": 0.16755983493642304, "return_on_equity": 0.2757483431186069 } ], "income_statement": [ { "depreciation": 4331145, "expenses": 44643672, "income_tax": 6835821, "marketing_expense": 6550150, "net_income": 26147596, "net_profit": 19311775, "operational_expense": 30038220, "product_revenue": 25009514, "quarter": 1, "rd_expense": 7130479, "revenue": 70791268, "salaries_expense": 16502474, "service_revenue": 45781754 }, { "depreciation": 3609329, "expenses": 44241474, "income_tax": 6656849, "marketing_expense": 6676694, "net_income": 25594758, "net_profit": 18937909, "operational_expense": 22887670, "product_revenue": 20687399, "quarter": 2, "rd_expense": 8024302, "revenue": 69836232, "salaries_expense": 21385260, "service_revenue": 49148833 }, { "depreciation": 2286447, "expenses": 43842899, "income_tax": 5472274, "marketing_expense": 6135641, "net_income": 25051182, "net_profit": 19578908, "operational_expense": 23186426, "product_revenue": 16741918, "quarter": 3, "rd_expense": 4549550, "revenue": 68894081, "salaries_expense": 17251154, "service_revenue": 52152163 }, { "depreciation": 3686161, "expenses": 43447916, "income_tax": 5844795, "marketing_expense": 7191460, "net_income": 24516724, "net_profit": 18671929, "operational_expense": 29124426, "product_revenue": 18353509, "quarter": 4, "rd_expense": 5240048, "revenue": 67964640, "salaries_expense": 15844473, "service_revenue": 49611131 } ], "market_conditions": { "gdp_growth": [ 0.05381196854781852, 0.04054074508849108, 0.05730212036475217, 0.04542003301869362 ], "inflation_rate": [ 0.004333209972054533, 0.012297594651749497, 0.008251482436644173, 0.007525922320576186 ], "interest_rate": [ 0.006775668853778896, 0.008250032860611902, 0.009195784491904667, 0.006326212476336368 ], "year": 2001 }, "random_event": { "description": "Lowe PLC New Ad Campaign Launch in 2001", "impact": -0.08, "type": "New Ad Campaign Launch" }, "year": 2001 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Distressed", "founding_year": 1998, "industry": "Advertising", "location": "Nguyenport", "name": "Gutierrez Inc", "num_employees": 808, "region": "Europe", "revenue_size": "Small", "website": "www.gutierrezinc.com" }

[ { "advertising_kpis": [ { "average_project_size": 136922, "billable_hours_per_employee": 94, "client_concentration": 0.31, "client_retention_rate": 0.79, "employee_utilization_rate": 0.69, "gross_billings": 3872913, "net_revenue": 3033262, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 3754 }, { "average_project_size": 168880, "billable_hours_per_employee": 108, "client_concentration": 0.23, "client_retention_rate": 0.8, "employee_utilization_rate": 0.66, "gross_billings": 3766154, "net_revenue": 2984607, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 3694 }, { "average_project_size": 149974, "billable_hours_per_employee": 135, "client_concentration": 0.27, "client_retention_rate": 0.86, "employee_utilization_rate": 0.7, "gross_billings": 3247878, "net_revenue": 2936734, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 3635 }, { "average_project_size": 111022, "billable_hours_per_employee": 84, "client_concentration": 0.38, "client_retention_rate": 0.89, "employee_utilization_rate": 0.69, "gross_billings": 3614740, "net_revenue": 2889628, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 3576 } ], "balance_sheet": [ { "assets": 3253936, "current_assets": 1481228, "current_liabilities": 782683, "equity": 2542820, "fixed_assets": 1772708, "liabilities": 1431231, "long_term_liabilities": 648548, "quarter": 1 }, { "assets": 3314121, "current_assets": 1243666, "current_liabilities": 825248, "equity": 2584218, "fixed_assets": 2070455, "liabilities": 1444607, "long_term_liabilities": 619359, "quarter": 2 }, { "assets": 3375419, "current_assets": 1524792, "current_liabilities": 600511, "equity": 2546101, "fixed_assets": 1850627, "liabilities": 1458109, "long_term_liabilities": 857598, "quarter": 3 }, { "assets": 3437851, "current_assets": 1618485, "current_liabilities": 867296, "equity": 2657506, "fixed_assets": 1819366, "liabilities": 1471737, "long_term_liabilities": 604441, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 37705, "financing_cash_flow": 153282, "investing_cash_flow": -201062, "net_cash_flow": 710318, "operating_cash_flow": 869670, "quarter": 1 }, { "change_in_working_capital": 47105, "financing_cash_flow": 156073, "investing_cash_flow": -193871, "net_cash_flow": 449730, "operating_cash_flow": 864820, "quarter": 2 }, { "change_in_working_capital": -43265, "financing_cash_flow": -44755, "investing_cash_flow": -347350, "net_cash_flow": 415605, "operating_cash_flow": 771576, "quarter": 3 }, { "change_in_working_capital": 27006, "financing_cash_flow": -93160, "investing_cash_flow": -284155, "net_cash_flow": 674031, "operating_cash_flow": 844941, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9321824399742343, "current_ratio": 1.892500539809859, "debt_to_equity_ratio": 0.5628518731172478, "profit_margin": 0.23740613240794894, "quarter": 1, "return_on_assets": 0.221305827772888, "return_on_equity": 0.2831954286972731 }, { "asset_turnover_ratio": 0.9005727310499526, "current_ratio": 1.5070209197719957, "debt_to_equity_ratio": 0.5590112753645397, "profit_margin": 0.23946335313158482, "quarter": 2, "return_on_assets": 0.21565416591609057, "return_on_equity": 0.2765649028061874 }, { "asset_turnover_ratio": 0.8700353941244036, "current_ratio": 2.539157484209282, "debt_to_equity_ratio": 0.5726830946612095, "profit_margin": 0.21411234384864275, "quarter": 3, "return_on_assets": 0.18628531746725369, "return_on_equity": 0.2469623161060775 }, { "asset_turnover_ratio": 0.8405332284616175, "current_ratio": 1.866127596576025, "debt_to_equity_ratio": 0.5538038296056528, "profit_margin": 0.2392667845134391, "quarter": 4, "return_on_assets": 0.2011116828507111, "return_on_equity": 0.2601657343388877 } ], "income_statement": [ { "depreciation": 149555, "expenses": 2097729, "income_tax": 215418, "marketing_expense": 266052, "net_income": 935533, "net_profit": 720115, "operational_expense": 1132457, "product_revenue": 937435, "quarter": 1, "rd_expense": 359778, "revenue": 3033262, "salaries_expense": 972135, "service_revenue": 2095827 }, { "depreciation": 150116, "expenses": 2068039, "income_tax": 201864, "marketing_expense": 267363, "net_income": 916568, "net_profit": 714704, "operational_expense": 1077283, "product_revenue": 860880, "quarter": 2, "rd_expense": 370461, "revenue": 2984607, "salaries_expense": 650246, "service_revenue": 2123727 }, { "depreciation": 142785, "expenses": 2038769, "income_tax": 269174, "marketing_expense": 216084, "net_income": 897965, "net_profit": 628791, "operational_expense": 1072198, "product_revenue": 1084764, "quarter": 3, "rd_expense": 331881, "revenue": 2936734, "salaries_expense": 891757, "service_revenue": 1851970 }, { "depreciation": 153549, "expenses": 2009914, "income_tax": 188322, "marketing_expense": 268102, "net_income": 879714, "net_profit": 691392, "operational_expense": 1091066, "product_revenue": 631565, "quarter": 4, "rd_expense": 261155, "revenue": 2889628, "salaries_expense": 691651, "service_revenue": 2258063 } ], "market_conditions": { "gdp_growth": [ -0.007071610772402539, -0.003014783803320844, 0.0018057565793055067, 0.006805163525569065 ], "inflation_rate": [ 0.041366491018787775, 0.041522808932237976, 0.0369666408895703, 0.0417573417194725 ], "interest_rate": [ 0.04797172672885468, 0.04265298409580799, 0.04546433883181289, 0.050841686763968615 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 179551, "billable_hours_per_employee": 82, "client_concentration": 0.26, "client_retention_rate": 0.81, "employee_utilization_rate": 0.79, "gross_billings": 4140512, "net_revenue": 3577628, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 4428 }, { "average_project_size": 186155, "billable_hours_per_employee": 134, "client_concentration": 0.16, "client_retention_rate": 0.72, "employee_utilization_rate": 0.7, "gross_billings": 4047442, "net_revenue": 3578857, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 4429 }, { "average_project_size": 194837, "billable_hours_per_employee": 125, "client_concentration": 0.25, "client_retention_rate": 0.74, "employee_utilization_rate": 0.76, "gross_billings": 4117496, "net_revenue": 3580087, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 4431 }, { "average_project_size": 106041, "billable_hours_per_employee": 83, "client_concentration": 0.25, "client_retention_rate": 0.74, "employee_utilization_rate": 0.75, "gross_billings": 4279775, "net_revenue": 3581318, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 4432 } ], "balance_sheet": [ { "assets": 5259598, "current_assets": 1588463, "current_liabilities": 1574591, "equity": 3279869, "fixed_assets": 3671135, "liabilities": 2785389, "long_term_liabilities": 1210798, "quarter": 1 }, { "assets": 5400596, "current_assets": 2018732, "current_liabilities": 1289123, "equity": 3417972, "fixed_assets": 3381864, "liabilities": 2854318, "long_term_liabilities": 1565195, "quarter": 2 }, { "assets": 5545375, "current_assets": 2229088, "current_liabilities": 1207329, "equity": 3469930, "fixed_assets": 3316287, "liabilities": 2924953, "long_term_liabilities": 1717624, "quarter": 3 }, { "assets": 5694034, "current_assets": 2713113, "current_liabilities": 1645316, "equity": 3449754, "fixed_assets": 2980921, "liabilities": 2997336, "long_term_liabilities": 1352020, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 13488, "financing_cash_flow": -21016, "investing_cash_flow": -483191, "net_cash_flow": 901676, "operating_cash_flow": 941125, "quarter": 1 }, { "change_in_working_capital": -7839, "financing_cash_flow": 7501, "investing_cash_flow": -326928, "net_cash_flow": 820622, "operating_cash_flow": 1031537, "quarter": 2 }, { "change_in_working_capital": -38657, "financing_cash_flow": -22307, "investing_cash_flow": -342898, "net_cash_flow": 865705, "operating_cash_flow": 1094098, "quarter": 3 }, { "change_in_working_capital": -64781, "financing_cash_flow": -47309, "investing_cash_flow": -252897, "net_cash_flow": 408787, "operating_cash_flow": 880705, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.680209400033995, "current_ratio": 1.008809906826598, "debt_to_equity_ratio": 0.8492378811470824, "profit_margin": 0.22519389942162796, "quarter": 1, "return_on_assets": 0.15317900721690136, "return_on_equity": 0.24563785931694224 }, { "asset_turnover_ratio": 0.6626781562627532, "current_ratio": 1.5659731460845863, "debt_to_equity_ratio": 0.8350911008048048, "profit_margin": 0.24356770890817933, "quarter": 2, "return_on_assets": 0.16140700026441526, "return_on_equity": 0.255032516357653 }, { "asset_turnover_ratio": 0.6455987196537655, "current_ratio": 1.8462970739541582, "debt_to_equity_ratio": 0.8429429412120706, "profit_margin": 0.23728697095908563, "quarter": 3, "return_on_assets": 0.15319216464170593, "return_on_equity": 0.24481992432123992 }, { "asset_turnover_ratio": 0.6289597146768003, "current_ratio": 1.6489920477282176, "debt_to_equity_ratio": 0.86885499661715, "profit_margin": 0.21027342447668707, "quarter": 4, "return_on_assets": 0.1322535130629708, "return_on_equity": 0.21829266666550717 } ], "income_statement": [ { "depreciation": 135465, "expenses": 2449688, "income_tax": 322280, "marketing_expense": 396668, "net_income": 1127940, "net_profit": 805660, "operational_expense": 1374490, "product_revenue": 1171076, "quarter": 1, "rd_expense": 449197, "revenue": 3577628, "salaries_expense": 1066195, "service_revenue": 2406552 }, { "depreciation": 159843, "expenses": 2472086, "income_tax": 235077, "marketing_expense": 265664, "net_income": 1106771, "net_profit": 871694, "operational_expense": 1453869, "product_revenue": 815390, "quarter": 2, "rd_expense": 261341, "revenue": 3578857, "salaries_expense": 909945, "service_revenue": 2763467 }, { "depreciation": 244590, "expenses": 2494689, "income_tax": 235890, "marketing_expense": 398380, "net_income": 1085398, "net_profit": 849508, "operational_expense": 1481290, "product_revenue": 728302, "quarter": 3, "rd_expense": 385667, "revenue": 3580087, "salaries_expense": 944056, "service_revenue": 2851785 }, { "depreciation": 127649, "expenses": 2517499, "income_tax": 310763, "marketing_expense": 435782, "net_income": 1063819, "net_profit": 753056, "operational_expense": 1446554, "product_revenue": 831159, "quarter": 4, "rd_expense": 447238, "revenue": 3581318, "salaries_expense": 929462, "service_revenue": 2750159 } ], "market_conditions": { "gdp_growth": [ -0.011776943246332707, 0.002170354803962696, 0.002173052581116962, 0.004807697812335273 ], "inflation_rate": [ 0.03357284250459608, 0.02598807693876035, 0.024361874917181628, 0.031346309809444785 ], "interest_rate": [ 0.04896312607737008, 0.055441423082726385, 0.0544883144115125, 0.04770547886613267 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 159049, "billable_hours_per_employee": 131, "client_concentration": 0.16, "client_retention_rate": 0.72, "employee_utilization_rate": 0.75, "gross_billings": 1935320, "net_revenue": 1659372, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 2054 }, { "average_project_size": 181771, "billable_hours_per_employee": 104, "client_concentration": 0.2, "client_retention_rate": 0.62, "employee_utilization_rate": 0.77, "gross_billings": 1914731, "net_revenue": 1629471, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 2017 }, { "average_project_size": 176869, "billable_hours_per_employee": 103, "client_concentration": 0.15, "client_retention_rate": 0.75, "employee_utilization_rate": 0.61, "gross_billings": 2079445, "net_revenue": 1600109, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 1980 }, { "average_project_size": 153345, "billable_hours_per_employee": 85, "client_concentration": 0.15, "client_retention_rate": 0.67, "employee_utilization_rate": 0.68, "gross_billings": 1789736, "net_revenue": 1571276, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 1945 } ], "balance_sheet": [ { "assets": 2004722, "current_assets": 705833, "current_liabilities": 471848, "equity": 1481308, "fixed_assets": 1298889, "liabilities": 905624, "long_term_liabilities": 433776, "quarter": 1 }, { "assets": 2048674, "current_assets": 713349, "current_liabilities": 381315, "equity": 1510672, "fixed_assets": 1335325, "liabilities": 930579, "long_term_liabilities": 549264, "quarter": 2 }, { "assets": 2093591, "current_assets": 772263, "current_liabilities": 531285, "equity": 1526020, "fixed_assets": 1321328, "liabilities": 956221, "long_term_liabilities": 424936, "quarter": 3 }, { "assets": 2139492, "current_assets": 1057801, "current_liabilities": 399888, "equity": 1521141, "fixed_assets": 1081691, "liabilities": 982570, "long_term_liabilities": 582682, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 8336, "financing_cash_flow": -129143, "investing_cash_flow": -321276, "net_cash_flow": 436110, "operating_cash_flow": 468788, "quarter": 1 }, { "change_in_working_capital": 83941, "financing_cash_flow": 174953, "investing_cash_flow": -402894, "net_cash_flow": 388844, "operating_cash_flow": 498499, "quarter": 2 }, { "change_in_working_capital": 93334, "financing_cash_flow": -97053, "investing_cash_flow": -247179, "net_cash_flow": 219752, "operating_cash_flow": 453899, "quarter": 3 }, { "change_in_working_capital": 79614, "financing_cash_flow": -175146, "investing_cash_flow": -211356, "net_cash_flow": 190776, "operating_cash_flow": 469559, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8277317253963392, "current_ratio": 1.4958906257947475, "debt_to_equity_ratio": 0.6113677911683458, "profit_margin": 0.23033412640444698, "quarter": 1, "return_on_assets": 0.1906548638664114, "return_on_equity": 0.25802196437202796 }, { "asset_turnover_ratio": 0.7953783764522808, "current_ratio": 1.8707603949490579, "debt_to_equity_ratio": 0.6160033415592531, "profit_margin": 0.2409229743886206, "quarter": 2, "return_on_assets": 0.1916249242192755, "return_on_equity": 0.2598691178495398 }, { "asset_turnover_ratio": 0.7642892045294425, "current_ratio": 1.4535757644202265, "debt_to_equity_ratio": 0.6266110535903855, "profit_margin": 0.24288970313897365, "quarter": 3, "return_on_assets": 0.1856379780004786, "return_on_equity": 0.25468211425800447 }, { "asset_turnover_ratio": 0.7344154593707292, "current_ratio": 2.6452431680870645, "debt_to_equity_ratio": 0.6459427495544463, "profit_margin": 0.23179823277387296, "quarter": 4, "return_on_assets": 0.17023620560394712, "return_on_equity": 0.2394380271125425 } ], "income_statement": [ { "depreciation": 86578, "expenses": 1158739, "income_tax": 118423, "marketing_expense": 176626, "net_income": 500633, "net_profit": 382210, "operational_expense": 608669, "product_revenue": 344563, "quarter": 1, "rd_expense": 231701, "revenue": 1659372, "salaries_expense": 450018, "service_revenue": 1314809 }, { "depreciation": 105922, "expenses": 1131335, "income_tax": 105559, "marketing_expense": 125806, "net_income": 498136, "net_profit": 392577, "operational_expense": 659899, "product_revenue": 458671, "quarter": 2, "rd_expense": 196799, "revenue": 1629471, "salaries_expense": 421825, "service_revenue": 1170800 }, { "depreciation": 65249, "expenses": 1104579, "income_tax": 106880, "marketing_expense": 204631, "net_income": 495530, "net_profit": 388650, "operational_expense": 604853, "product_revenue": 331678, "quarter": 3, "rd_expense": 132459, "revenue": 1600109, "salaries_expense": 459037, "service_revenue": 1268431 }, { "depreciation": 105340, "expenses": 1078456, "income_tax": 128601, "marketing_expense": 135842, "net_income": 492820, "net_profit": 364219, "operational_expense": 607128, "product_revenue": 595729, "quarter": 4, "rd_expense": 192794, "revenue": 1571276, "salaries_expense": 487316, "service_revenue": 975547 } ], "market_conditions": { "gdp_growth": [ -0.023019535470084184, -0.017224374147195715, -0.012324683704126461, -0.011212719709715586 ], "inflation_rate": [ 0.037444424305405344, 0.033243571002957065, 0.03435731161581131, 0.03840797255108359 ], "interest_rate": [ 0.04937084013045037, 0.04840558985515791, 0.05363131939918639, 0.05032899913327404 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 163205, "billable_hours_per_employee": 91, "client_concentration": 0.34, "client_retention_rate": 0.64, "employee_utilization_rate": 0.62, "gross_billings": 3302500, "net_revenue": 2612899, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 3234 }, { "average_project_size": 128568, "billable_hours_per_employee": 109, "client_concentration": 0.15, "client_retention_rate": 0.66, "employee_utilization_rate": 0.75, "gross_billings": 3244768, "net_revenue": 2551199, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 3157 }, { "average_project_size": 85073, "billable_hours_per_employee": 114, "client_concentration": 0.17, "client_retention_rate": 0.74, "employee_utilization_rate": 0.73, "gross_billings": 2895063, "net_revenue": 2490957, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 3083 }, { "average_project_size": 156870, "billable_hours_per_employee": 95, "client_concentration": 0.37, "client_retention_rate": 0.78, "employee_utilization_rate": 0.78, "gross_billings": 2933013, "net_revenue": 2432137, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 3010 } ], "balance_sheet": [ { "assets": 3606461, "current_assets": 1092265, "current_liabilities": 857683, "equity": 2835406, "fixed_assets": 2514196, "liabilities": 1457808, "long_term_liabilities": 600125, "quarter": 1 }, { "assets": 3667742, "current_assets": 1268472, "current_liabilities": 610227, "equity": 2850877, "fixed_assets": 2399270, "liabilities": 1474072, "long_term_liabilities": 863845, "quarter": 2 }, { "assets": 3730064, "current_assets": 1725723, "current_liabilities": 768726, "equity": 2899471, "fixed_assets": 2004341, "liabilities": 1490518, "long_term_liabilities": 721792, "quarter": 3 }, { "assets": 3793445, "current_assets": 1635332, "current_liabilities": 811807, "equity": 2908462, "fixed_assets": 2158113, "liabilities": 1507148, "long_term_liabilities": 695341, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 79863, "financing_cash_flow": -101764, "investing_cash_flow": -303634, "net_cash_flow": 784542, "operating_cash_flow": 837684, "quarter": 1 }, { "change_in_working_capital": -39418, "financing_cash_flow": -110979, "investing_cash_flow": -338391, "net_cash_flow": 693434, "operating_cash_flow": 748658, "quarter": 2 }, { "change_in_working_capital": -22185, "financing_cash_flow": -104880, "investing_cash_flow": -149785, "net_cash_flow": 340171, "operating_cash_flow": 808422, "quarter": 3 }, { "change_in_working_capital": -81444, "financing_cash_flow": -86674, "investing_cash_flow": -102990, "net_cash_flow": 392041, "operating_cash_flow": 730164, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7245049925675059, "current_ratio": 1.2735066452290649, "debt_to_equity_ratio": 0.5141443588678306, "profit_margin": 0.2628318201354128, "quarter": 1, "return_on_assets": 0.19042296589371133, "return_on_equity": 0.24220623078317532 }, { "asset_turnover_ratio": 0.6955775515289788, "current_ratio": 2.0786887502519553, "debt_to_equity_ratio": 0.5170591365393877, "profit_margin": 0.25760710944148224, "quarter": 2, "return_on_assets": 0.1791857224417639, "return_on_equity": 0.23052800945112678 }, { "asset_turnover_ratio": 0.667805431756667, "current_ratio": 2.244913011918421, "debt_to_equity_ratio": 0.5140654967751014, "profit_margin": 0.2649282986418473, "quarter": 3, "return_on_assets": 0.176920556859078, "return_on_equity": 0.22760186254665074 }, { "asset_turnover_ratio": 0.6411420226205995, "current_ratio": 2.014434465334741, "debt_to_equity_ratio": 0.5181941520982567, "profit_margin": 0.25581001399181047, "quarter": 4, "return_on_assets": 0.16401054977731325, "return_on_equity": 0.2139154645995031 } ], "income_statement": [ { "depreciation": 150931, "expenses": 1747279, "income_tax": 178867, "marketing_expense": 209218, "net_income": 865620, "net_profit": 686753, "operational_expense": 1026639, "product_revenue": 841188, "quarter": 1, "rd_expense": 266518, "revenue": 2612899, "salaries_expense": 564179, "service_revenue": 1771711 }, { "depreciation": 91451, "expenses": 1701346, "income_tax": 192646, "marketing_expense": 237511, "net_income": 849853, "net_profit": 657207, "operational_expense": 1011895, "product_revenue": 753426, "quarter": 2, "rd_expense": 300205, "revenue": 2551199, "salaries_expense": 570652, "service_revenue": 1797773 }, { "depreciation": 148497, "expenses": 1656622, "income_tax": 174410, "marketing_expense": 175209, "net_income": 834335, "net_profit": 659925, "operational_expense": 1066662, "product_revenue": 985097, "quarter": 3, "rd_expense": 231491, "revenue": 2490957, "salaries_expense": 800529, "service_revenue": 1505860 }, { "depreciation": 107999, "expenses": 1613073, "income_tax": 196899, "marketing_expense": 272397, "net_income": 819064, "net_profit": 622165, "operational_expense": 897088, "product_revenue": 501410, "quarter": 4, "rd_expense": 195965, "revenue": 2432137, "salaries_expense": 533160, "service_revenue": 1930727 } ], "market_conditions": { "gdp_growth": [ -0.020130251081183305, -0.014931684211194153, -0.009392809976725902, -0.009981625600627491 ], "inflation_rate": [ 0.035202058045758995, 0.03134910349687688, 0.03157764213492896, 0.03437045254071631 ], "interest_rate": [ 0.05178720278088455, 0.05044721719168875, 0.04860670531518407, 0.04521671621569756 ], "year": 2001 }, "random_event": { "description": "Gutierrez Inc Senior Leadership Change in 2001", "impact": -0.02, "type": "Senior Leadership Change" }, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 61300, "billable_hours_per_employee": 87, "client_concentration": 0.25, "client_retention_rate": 0.71, "employee_utilization_rate": 0.63, "gross_billings": 704541, "net_revenue": 632343, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 783 }, { "average_project_size": 61014, "billable_hours_per_employee": 93, "client_concentration": 0.35, "client_retention_rate": 0.9, "employee_utilization_rate": 0.66, "gross_billings": 705342, "net_revenue": 620080, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 767 }, { "average_project_size": 58327, "billable_hours_per_employee": 82, "client_concentration": 0.39, "client_retention_rate": 0.84, "employee_utilization_rate": 0.63, "gross_billings": 714690, "net_revenue": 608056, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 753 }, { "average_project_size": 122676, "billable_hours_per_employee": 111, "client_concentration": 0.32, "client_retention_rate": 0.65, "employee_utilization_rate": 0.64, "gross_billings": 675441, "net_revenue": 596265, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 738 } ], "balance_sheet": [ { "assets": 877244, "current_assets": 415515, "current_liabilities": 276793, "equity": 457908, "fixed_assets": 461729, "liabilities": 518787, "long_term_liabilities": 241994, "quarter": 1 }, { "assets": 903182, "current_assets": 308481, "current_liabilities": 231909, "equity": 478442, "fixed_assets": 594701, "liabilities": 522909, "long_term_liabilities": 291000, "quarter": 2 }, { "assets": 929887, "current_assets": 380568, "current_liabilities": 312300, "equity": 500946, "fixed_assets": 549319, "liabilities": 527064, "long_term_liabilities": 214764, "quarter": 3 }, { "assets": 957381, "current_assets": 475132, "current_liabilities": 291846, "equity": 527702, "fixed_assets": 482249, "liabilities": 531252, "long_term_liabilities": 239406, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -46619, "financing_cash_flow": -120206, "investing_cash_flow": -390049, "net_cash_flow": -147896, "operating_cash_flow": 135970, "quarter": 1 }, { "change_in_working_capital": -9769, "financing_cash_flow": 91316, "investing_cash_flow": -205485, "net_cash_flow": -69745, "operating_cash_flow": 130401, "quarter": 2 }, { "change_in_working_capital": 83503, "financing_cash_flow": -170385, "investing_cash_flow": -225660, "net_cash_flow": -1421, "operating_cash_flow": 132862, "quarter": 3 }, { "change_in_working_capital": 59337, "financing_cash_flow": 590, "investing_cash_flow": -491882, "net_cash_flow": -176435, "operating_cash_flow": 133997, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7208290965797429, "current_ratio": 1.50117596904546, "debt_to_equity_ratio": 1.1329502869572055, "profit_margin": 0.15727382132798182, "quarter": 1, "return_on_assets": 0.11336754654349303, "return_on_equity": 0.21718554818871913 }, { "asset_turnover_ratio": 0.6865504405535097, "current_ratio": 1.3301812348809232, "debt_to_equity_ratio": 1.092941255157365, "profit_margin": 0.15831666881692685, "quarter": 2, "return_on_assets": 0.10869237872322522, "return_on_equity": 0.20518474548639123 }, { "asset_turnover_ratio": 0.6539031086572885, "current_ratio": 1.218597502401537, "debt_to_equity_ratio": 1.0521373561222167, "profit_margin": 0.16137164997960715, "quarter": 3, "return_on_assets": 0.10552142357082098, "return_on_equity": 0.19587540373613124 }, { "asset_turnover_ratio": 0.6228084743691383, "current_ratio": 1.628022998430679, "debt_to_equity_ratio": 1.0067272816854966, "profit_margin": 0.17034875432903154, "quarter": 4, "return_on_assets": 0.10609464779434728, "return_on_equity": 0.19248174158900289 } ], "income_statement": [ { "depreciation": 36519, "expenses": 502931, "income_tax": 29961, "marketing_expense": 74165, "net_income": 129412, "net_profit": 99451, "operational_expense": 284690, "product_revenue": 155709, "quarter": 1, "rd_expense": 83639, "revenue": 632343, "salaries_expense": 197170, "service_revenue": 476634 }, { "depreciation": 32232, "expenses": 491004, "income_tax": 30907, "marketing_expense": 81031, "net_income": 129076, "net_profit": 98169, "operational_expense": 314980, "product_revenue": 214760, "quarter": 2, "rd_expense": 86822, "revenue": 620080, "salaries_expense": 220906, "service_revenue": 405320 }, { "depreciation": 34739, "expenses": 479360, "income_tax": 30573, "marketing_expense": 90965, "net_income": 128696, "net_profit": 98123, "operational_expense": 316226, "product_revenue": 175643, "quarter": 3, "rd_expense": 90316, "revenue": 608056, "salaries_expense": 153319, "service_revenue": 432413 }, { "depreciation": 32424, "expenses": 467992, "income_tax": 26700, "marketing_expense": 73940, "net_income": 128273, "net_profit": 101573, "operational_expense": 262841, "product_revenue": 194761, "quarter": 4, "rd_expense": 53360, "revenue": 596265, "salaries_expense": 215586, "service_revenue": 401504 } ], "market_conditions": { "gdp_growth": [ -0.013534351177554749, -0.003922425979242203, -0.008253168302504311, -0.002386657947494965 ], "inflation_rate": [ 0.037683953147970926, 0.04186920540814201, 0.03979803033724804, 0.041352880911482516 ], "interest_rate": [ 0.059631015059434446, 0.061213138591486645, 0.062520419942302, 0.062400191758724334 ], "year": 2002 }, "random_event": { "description": "Gutierrez Inc Senior Leadership Change in 2002", "impact": 0.04, "type": "Senior Leadership Change" }, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 67041, "billable_hours_per_employee": 157, "client_concentration": 0.33, "client_retention_rate": 0.84, "employee_utilization_rate": 0.63, "gross_billings": 1498140, "net_revenue": 1338870, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 1657 }, { "average_project_size": 186203, "billable_hours_per_employee": 97, "client_concentration": 0.26, "client_retention_rate": 0.74, "employee_utilization_rate": 0.65, "gross_billings": 1514005, "net_revenue": 1350272, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 1671 }, { "average_project_size": 198645, "billable_hours_per_employee": 132, "client_concentration": 0.37, "client_retention_rate": 0.86, "employee_utilization_rate": 0.79, "gross_billings": 1689269, "net_revenue": 1361773, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 1685 }, { "average_project_size": 153744, "billable_hours_per_employee": 104, "client_concentration": 0.24, "client_retention_rate": 0.8, "employee_utilization_rate": 0.79, "gross_billings": 1626959, "net_revenue": 1373371, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 1700 } ], "balance_sheet": [ { "assets": 1988092, "current_assets": 831002, "current_liabilities": 625981, "equity": 1186497, "fixed_assets": 1157090, "liabilities": 1129381, "long_term_liabilities": 503400, "quarter": 1 }, { "assets": 2031395, "current_assets": 927600, "current_liabilities": 593773, "equity": 1203425, "fixed_assets": 1103795, "liabilities": 1159054, "long_term_liabilities": 565281, "quarter": 2 }, { "assets": 2075641, "current_assets": 651929, "current_liabilities": 542910, "equity": 1254740, "fixed_assets": 1423712, "liabilities": 1189506, "long_term_liabilities": 646596, "quarter": 3 }, { "assets": 2120851, "current_assets": 1008283, "current_liabilities": 719268, "equity": 1254079, "fixed_assets": 1112568, "liabilities": 1220759, "long_term_liabilities": 501491, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -64621, "financing_cash_flow": -112189, "investing_cash_flow": -236852, "net_cash_flow": 126895, "operating_cash_flow": 378964, "quarter": 1 }, { "change_in_working_capital": -34013, "financing_cash_flow": -143931, "investing_cash_flow": -365645, "net_cash_flow": 387123, "operating_cash_flow": 382875, "quarter": 2 }, { "change_in_working_capital": 73196, "financing_cash_flow": 164918, "investing_cash_flow": -305962, "net_cash_flow": -77202, "operating_cash_flow": 413332, "quarter": 3 }, { "change_in_working_capital": 60962, "financing_cash_flow": -151769, "investing_cash_flow": -487477, "net_cash_flow": 27737, "operating_cash_flow": 402355, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6734446896823688, "current_ratio": 1.3275195253530059, "debt_to_equity_ratio": 0.9518616566245005, "profit_margin": 0.24482287301978534, "quarter": 1, "return_on_assets": 0.1648746637479553, "return_on_equity": 0.27626365679812087 }, { "asset_turnover_ratio": 0.6647018428222969, "current_ratio": 1.5622131690056638, "debt_to_equity_ratio": 0.9631294014998858, "profit_margin": 0.24519800455019433, "quarter": 2, "return_on_assets": 0.16298356548086412, "return_on_equity": 0.27511810042171303 }, { "asset_turnover_ratio": 0.6560734732065902, "current_ratio": 1.2008049216260521, "debt_to_equity_ratio": 0.9480099462836923, "profit_margin": 0.2706802088160068, "quarter": 3, "return_on_assets": 0.17758610472620265, "return_on_equity": 0.2937700240687314 }, { "asset_turnover_ratio": 0.647556570452144, "current_ratio": 1.4018182374302763, "debt_to_equity_ratio": 0.9734307009367034, "profit_margin": 0.25775045490257187, "quarter": 4, "return_on_assets": 0.16690800060918942, "return_on_equity": 0.2822685014261462 } ], "income_statement": [ { "depreciation": 51178, "expenses": 879193, "income_tax": 131891, "marketing_expense": 156961, "net_income": 459677, "net_profit": 327786, "operational_expense": 462197, "product_revenue": 375256, "quarter": 1, "rd_expense": 110528, "revenue": 1338870, "salaries_expense": 303733, "service_revenue": 963614 }, { "depreciation": 51791, "expenses": 883505, "income_tax": 135683, "marketing_expense": 139709, "net_income": 466767, "net_profit": 331084, "operational_expense": 544031, "product_revenue": 532965, "quarter": 2, "rd_expense": 134193, "revenue": 1350272, "salaries_expense": 328716, "service_revenue": 817307 }, { "depreciation": 44727, "expenses": 887840, "income_tax": 105328, "marketing_expense": 96742, "net_income": 473933, "net_profit": 368605, "operational_expense": 473643, "product_revenue": 366959, "quarter": 3, "rd_expense": 165324, "revenue": 1361773, "salaries_expense": 350802, "service_revenue": 994814 }, { "depreciation": 48368, "expenses": 892195, "income_tax": 127189, "marketing_expense": 136719, "net_income": 481176, "net_profit": 353987, "operational_expense": 468567, "product_revenue": 465873, "quarter": 4, "rd_expense": 171902, "revenue": 1373371, "salaries_expense": 397564, "service_revenue": 907498 } ], "market_conditions": { "gdp_growth": [ -0.006814133374535747, -0.007099448429723572, -0.0019753994847402662, 0.0049509147058923 ], "inflation_rate": [ 0.0226645082116608, 0.02458642417407508, 0.02080306092994114, 0.024438073937938773 ], "interest_rate": [ 0.0376434834830445, 0.04229537634187577, 0.04292990767583814, 0.039532347288832564 ], "year": 2003 }, "random_event": null, "year": 2003 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Excellent", "founding_year": 2008, "industry": "Advertising", "location": "Harrisontown", "name": "Blackburn-Bell", "num_employees": 234, "region": "Europe", "revenue_size": "Large", "website": "www.blackburn-bell.com" }

[ { "advertising_kpis": [ { "average_project_size": 160618, "billable_hours_per_employee": 126, "client_concentration": 0.25, "client_retention_rate": 0.82, "employee_utilization_rate": 0.64, "gross_billings": 108556771, "net_revenue": 87287675, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 373024 }, { "average_project_size": 50649, "billable_hours_per_employee": 101, "client_concentration": 0.3, "client_retention_rate": 0.7, "employee_utilization_rate": 0.71, "gross_billings": 112737222, "net_revenue": 90552688, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 386977 }, { "average_project_size": 176227, "billable_hours_per_employee": 126, "client_concentration": 0.37, "client_retention_rate": 0.76, "employee_utilization_rate": 0.79, "gross_billings": 108139286, "net_revenue": 93939830, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 401452 }, { "average_project_size": 57212, "billable_hours_per_employee": 84, "client_concentration": 0.33, "client_retention_rate": 0.66, "employee_utilization_rate": 0.73, "gross_billings": 109216732, "net_revenue": 97453669, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 416469 } ], "balance_sheet": [ { "assets": 115395267, "current_assets": 39703115, "current_liabilities": 33488203, "equity": 75837190, "fixed_assets": 75692152, "liabilities": 62687070, "long_term_liabilities": 29198867, "quarter": 1 }, { "assets": 118684374, "current_assets": 41789987, "current_liabilities": 34382495, "equity": 79738999, "fixed_assets": 76894387, "liabilities": 63525260, "long_term_liabilities": 29142765, "quarter": 2 }, { "assets": 122067229, "current_assets": 60024889, "current_liabilities": 26661160, "equity": 80927337, "fixed_assets": 62042340, "liabilities": 64374658, "long_term_liabilities": 37713498, "quarter": 3 }, { "assets": 125546506, "current_assets": 41234419, "current_liabilities": 28092650, "equity": 87090707, "fixed_assets": 84312087, "liabilities": 65235413, "long_term_liabilities": 37142763, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -49909, "financing_cash_flow": -65939, "investing_cash_flow": -467952, "net_cash_flow": 27160053, "operating_cash_flow": 27358001, "quarter": 1 }, { "change_in_working_capital": 66893, "financing_cash_flow": -124344, "investing_cash_flow": -221046, "net_cash_flow": 27941482, "operating_cash_flow": 28262372, "quarter": 2 }, { "change_in_working_capital": -28194, "financing_cash_flow": 76315, "investing_cash_flow": -354492, "net_cash_flow": 27075845, "operating_cash_flow": 27367388, "quarter": 3 }, { "change_in_working_capital": -64487, "financing_cash_flow": -125865, "investing_cash_flow": -301050, "net_cash_flow": 31460538, "operating_cash_flow": 31299149, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.756423354867752, "current_ratio": 1.1855851148537293, "debt_to_equity_ratio": 0.8266006427717061, "profit_margin": 0.2649743277043409, "quarter": 1, "return_on_assets": 0.20043276991594464, "return_on_equity": 0.3049821993668278 }, { "asset_turnover_ratio": 0.7629705996511386, "current_ratio": 1.215443701802327, "debt_to_equity_ratio": 0.7966648791264611, "profit_margin": 0.27144290846451735, "quarter": 2, "return_on_assets": 0.20710295864222195, "return_on_equity": 0.3082542458301991 }, { "asset_turnover_ratio": 0.7695745268371743, "current_ratio": 2.251398251238881, "debt_to_equity_ratio": 0.7954624529409635, "profit_margin": 0.24733668349197566, "quarter": 3, "return_on_assets": 0.1903440111678131, "return_on_equity": 0.28710651877745585 }, { "asset_turnover_ratio": 0.7762356126422189, "current_ratio": 1.4678009728523298, "debt_to_equity_ratio": 0.7490513654918429, "profit_margin": 0.2747932866437281, "quarter": 4, "return_on_assets": 0.21330433520786313, "return_on_equity": 0.3074910621634981 } ], "income_statement": [ { "depreciation": 4229008, "expenses": 57125345, "income_tax": 7033337, "marketing_expense": 7825251, "net_income": 30162330, "net_profit": 23128993, "operational_expense": 30465921, "product_revenue": 26751292, "quarter": 1, "rd_expense": 6306549, "revenue": 87287675, "salaries_expense": 19219987, "service_revenue": 60536383 }, { "depreciation": 3682487, "expenses": 59091066, "income_tax": 6881737, "marketing_expense": 11363826, "net_income": 31461622, "net_profit": 24579885, "operational_expense": 34647997, "product_revenue": 34317816, "quarter": 2, "rd_expense": 10046054, "revenue": 90552688, "salaries_expense": 25097196, "service_revenue": 56234872 }, { "depreciation": 4132622, "expenses": 61124429, "income_tax": 9580635, "marketing_expense": 9272363, "net_income": 32815401, "net_profit": 23234766, "operational_expense": 31236092, "product_revenue": 36510750, "quarter": 3, "rd_expense": 8904984, "revenue": 93939830, "salaries_expense": 30561167, "service_revenue": 57429080 }, { "depreciation": 4519535, "expenses": 63227762, "income_tax": 7446293, "marketing_expense": 10957888, "net_income": 34225907, "net_profit": 26779614, "operational_expense": 35299580, "product_revenue": 33782027, "quarter": 4, "rd_expense": 9609109, "revenue": 97453669, "salaries_expense": 29214214, "service_revenue": 63671642 } ], "market_conditions": { "gdp_growth": [ 0.03507025898561715, 0.0327495303008696, 0.018808831430103267, 0.0244814359424005 ], "inflation_rate": [ 0.013076344144643984, 0.014851786790770493, 0.016149089688524354, 0.014250332672701527 ], "interest_rate": [ 0.028867535981567893, 0.029232102880876944, 0.02618454889705754, 0.029594207394554116 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 159679, "billable_hours_per_employee": 100, "client_concentration": 0.24, "client_retention_rate": 0.87, "employee_utilization_rate": 0.71, "gross_billings": 59102109, "net_revenue": 51950924, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 222012 }, { "average_project_size": 178096, "billable_hours_per_employee": 129, "client_concentration": 0.17, "client_retention_rate": 0.77, "employee_utilization_rate": 0.79, "gross_billings": 64233375, "net_revenue": 53855505, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 230152 }, { "average_project_size": 138766, "billable_hours_per_employee": 151, "client_concentration": 0.11, "client_retention_rate": 0.7, "employee_utilization_rate": 0.69, "gross_billings": 64840426, "net_revenue": 55829911, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 238589 }, { "average_project_size": 128617, "billable_hours_per_employee": 101, "client_concentration": 0.28, "client_retention_rate": 0.68, "employee_utilization_rate": 0.66, "gross_billings": 66044928, "net_revenue": 57876701, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 247336 } ], "balance_sheet": [ { "assets": 52319887, "current_assets": 21568071, "current_liabilities": 9461315, "equity": 43757305, "fixed_assets": 30751816, "liabilities": 23562200, "long_term_liabilities": 14100885, "quarter": 1 }, { "assets": 53246888, "current_assets": 18982613, "current_liabilities": 14208579, "equity": 43727646, "fixed_assets": 34264275, "liabilities": 24024353, "long_term_liabilities": 9815774, "quarter": 2 }, { "assets": 54190313, "current_assets": 20474694, "current_liabilities": 14145820, "equity": 46335474, "fixed_assets": 33715619, "liabilities": 24495571, "long_term_liabilities": 10349751, "quarter": 3 }, { "assets": 55150454, "current_assets": 19208733, "current_liabilities": 14899552, "equity": 47570736, "fixed_assets": 35941721, "liabilities": 24976031, "long_term_liabilities": 10076479, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -27812, "financing_cash_flow": 188370, "investing_cash_flow": -432534, "net_cash_flow": 16576215, "operating_cash_flow": 16700628, "quarter": 1 }, { "change_in_working_capital": 47558, "financing_cash_flow": -159654, "investing_cash_flow": -387761, "net_cash_flow": 16313627, "operating_cash_flow": 16974879, "quarter": 2 }, { "change_in_working_capital": 8105, "financing_cash_flow": -100354, "investing_cash_flow": -127201, "net_cash_flow": 19508193, "operating_cash_flow": 19817344, "quarter": 3 }, { "change_in_working_capital": -274, "financing_cash_flow": -3192, "investing_cash_flow": -128082, "net_cash_flow": 19733877, "operating_cash_flow": 20034476, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9929479396620257, "current_ratio": 2.279606058988629, "debt_to_equity_ratio": 0.5384746615450837, "profit_margin": 0.28872668366784005, "quarter": 1, "return_on_assets": 0.2866905656734312, "return_on_equity": 0.3427911750963639 }, { "asset_turnover_ratio": 1.0114300952198372, "current_ratio": 1.3359965834725627, "debt_to_equity_ratio": 0.5494087882068932, "profit_margin": 0.26933385918486885, "quarter": 2, "return_on_assets": 0.27241237084127806, "return_on_equity": 0.33171488353157635 }, { "asset_turnover_ratio": 1.0302562932234771, "current_ratio": 1.4474024128682537, "debt_to_equity_ratio": 0.5286569637768247, "profit_margin": 0.2980612310128884, "quarter": 3, "return_on_assets": 0.3070794590169649, "return_on_equity": 0.35913589661346723 }, { "asset_turnover_ratio": 1.0494329022205329, "current_ratio": 1.2892154743981563, "debt_to_equity_ratio": 0.5250293163427197, "profit_margin": 0.30057540771026325, "quarter": 4, "return_on_assets": 0.3154337224495015, "return_on_equity": 0.3656935852327364 } ], "income_statement": [ { "depreciation": 1701010, "expenses": 31977778, "income_tax": 4973528, "marketing_expense": 4865664, "net_income": 19973146, "net_profit": 14999618, "operational_expense": 17539186, "product_revenue": 15970887, "quarter": 1, "rd_expense": 5983531, "revenue": 51950924, "salaries_expense": 13095359, "service_revenue": 35980037 }, { "depreciation": 2469768, "expenses": 33157230, "income_tax": 6193164, "marketing_expense": 3392405, "net_income": 20698275, "net_profit": 14505111, "operational_expense": 20829747, "product_revenue": 12360475, "quarter": 2, "rd_expense": 6523692, "revenue": 53855505, "salaries_expense": 14834955, "service_revenue": 41495030 }, { "depreciation": 3176612, "expenses": 34380184, "income_tax": 4808995, "marketing_expense": 4083903, "net_income": 21449727, "net_profit": 16640732, "operational_expense": 19923978, "product_revenue": 19797829, "quarter": 3, "rd_expense": 6590507, "revenue": 55829911, "salaries_expense": 12782878, "service_revenue": 36032082 }, { "depreciation": 2638163, "expenses": 35648245, "income_tax": 4832143, "marketing_expense": 6442865, "net_income": 22228456, "net_profit": 17396313, "operational_expense": 21167407, "product_revenue": 21175686, "quarter": 4, "rd_expense": 4443700, "revenue": 57876701, "salaries_expense": 10985736, "service_revenue": 36701015 } ], "market_conditions": { "gdp_growth": [ 0.016094704124439238, 0.022404186439309415, 0.008845869459273908, 0.007990347037550933 ], "inflation_rate": [ 0.00789776622840925, 0.013226057898607329, 0.0159910770537242, 0.012620780095259293 ], "interest_rate": [ 0.027358011385855485, 0.02416516911194206, 0.025794669982682466, 0.022443193248960214 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 136308, "billable_hours_per_employee": 97, "client_concentration": 0.37, "client_retention_rate": 0.64, "employee_utilization_rate": 0.66, "gross_billings": 30534979, "net_revenue": 26372178, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 112702 }, { "average_project_size": 118670, "billable_hours_per_employee": 92, "client_concentration": 0.28, "client_retention_rate": 0.85, "employee_utilization_rate": 0.79, "gross_billings": 32834104, "net_revenue": 27311729, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 116717 }, { "average_project_size": 199622, "billable_hours_per_employee": 112, "client_concentration": 0.34, "client_retention_rate": 0.69, "employee_utilization_rate": 0.65, "gross_billings": 34203558, "net_revenue": 28284754, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 120875 }, { "average_project_size": 150063, "billable_hours_per_employee": 144, "client_concentration": 0.24, "client_retention_rate": 0.72, "employee_utilization_rate": 0.76, "gross_billings": 35093978, "net_revenue": 29292445, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 125181 } ], "balance_sheet": [ { "assets": 38575052, "current_assets": 12454463, "current_liabilities": 11964513, "equity": 20589694, "fixed_assets": 26120589, "liabilities": 22552882, "long_term_liabilities": 10588369, "quarter": 1 }, { "assets": 39531192, "current_assets": 13838553, "current_liabilities": 13261993, "equity": 21263670, "fixed_assets": 25692639, "liabilities": 22942224, "long_term_liabilities": 9680231, "quarter": 2 }, { "assets": 40511031, "current_assets": 17596546, "current_liabilities": 13481685, "equity": 21527364, "fixed_assets": 22914485, "liabilities": 23338287, "long_term_liabilities": 9856602, "quarter": 3 }, { "assets": 41515157, "current_assets": 17573203, "current_liabilities": 11747335, "equity": 22372601, "fixed_assets": 23941954, "liabilities": 23741188, "long_term_liabilities": 11993853, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -21612, "financing_cash_flow": -47094, "investing_cash_flow": -130775, "net_cash_flow": 6242658, "operating_cash_flow": 6311788, "quarter": 1 }, { "change_in_working_capital": 63290, "financing_cash_flow": -102820, "investing_cash_flow": -382024, "net_cash_flow": 6167976, "operating_cash_flow": 6613722, "quarter": 2 }, { "change_in_working_capital": -85032, "financing_cash_flow": -198466, "investing_cash_flow": -372247, "net_cash_flow": 5814079, "operating_cash_flow": 6051979, "quarter": 3 }, { "change_in_working_capital": 6249, "financing_cash_flow": -6841, "investing_cash_flow": -311862, "net_cash_flow": 6358804, "operating_cash_flow": 6605280, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6836589099089225, "current_ratio": 1.040950266843289, "debt_to_equity_ratio": 1.0953480901658859, "profit_margin": 0.1731947964252327, "quarter": 1, "return_on_assets": 0.11840616572597232, "return_on_equity": 0.22183544835586191 }, { "asset_turnover_ratio": 0.6908906010220992, "current_ratio": 1.0434746119983624, "debt_to_equity_ratio": 1.078939994836263, "profit_margin": 0.17116096897417224, "quarter": 2, "return_on_assets": 0.11825350472609072, "return_on_equity": 0.21984455176364193 }, { "asset_turnover_ratio": 0.6981988189834023, "current_ratio": 1.3052185984170377, "debt_to_equity_ratio": 1.0841219110709515, "profit_margin": 0.1539564388645558, "quarter": 3, "return_on_assets": 0.10749220379012324, "return_on_equity": 0.20228301059061388 }, { "asset_turnover_ratio": 0.7055843483863015, "current_ratio": 1.4959310345708197, "debt_to_equity_ratio": 1.061172458222448, "profit_margin": 0.15699037755298337, "quarter": 4, "return_on_assets": 0.11076995324864121, "return_on_equity": 0.2055474908795808 } ], "income_statement": [ { "depreciation": 1744264, "expenses": 20595801, "income_tax": 1208853, "marketing_expense": 2135043, "net_income": 5776377, "net_profit": 4567524, "operational_expense": 10973855, "product_revenue": 7859389, "quarter": 1, "rd_expense": 3019512, "revenue": 26372178, "salaries_expense": 6909870, "service_revenue": 18512789 }, { "depreciation": 1939020, "expenses": 21422769, "income_tax": 1214258, "marketing_expense": 2733052, "net_income": 5888960, "net_profit": 4674702, "operational_expense": 14216229, "product_revenue": 5825388, "quarter": 2, "rd_expense": 2524620, "revenue": 27311729, "salaries_expense": 6586158, "service_revenue": 21486341 }, { "depreciation": 1697359, "expenses": 22282943, "income_tax": 1647191, "marketing_expense": 2267923, "net_income": 6001811, "net_profit": 4354620, "operational_expense": 13895982, "product_revenue": 8168928, "quarter": 3, "rd_expense": 2763903, "revenue": 28284754, "salaries_expense": 8082789, "service_revenue": 20115826 }, { "depreciation": 2006648, "expenses": 23177654, "income_tax": 1516159, "marketing_expense": 2936167, "net_income": 6114791, "net_profit": 4598632, "operational_expense": 12341325, "product_revenue": 8007276, "quarter": 4, "rd_expense": 2480943, "revenue": 29292445, "salaries_expense": 7772802, "service_revenue": 21285169 } ], "market_conditions": { "gdp_growth": [ 0.027422730288554402, 0.0168014215830242, 0.014508219145832911, 0.012123670576900121 ], "inflation_rate": [ 0.017511746536196204, 0.01014921717675232, 0.009927384192064445, 0.010937999402901685 ], "interest_rate": [ 0.035742638182001074, 0.030606008066771367, 0.0318020161155276, 0.03400675104558658 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 195235, "billable_hours_per_employee": 121, "client_concentration": 0.17, "client_retention_rate": 0.66, "employee_utilization_rate": 0.63, "gross_billings": 32298653, "net_revenue": 27461494, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 117357 }, { "average_project_size": 163940, "billable_hours_per_employee": 97, "client_concentration": 0.29, "client_retention_rate": 0.62, "employee_utilization_rate": 0.79, "gross_billings": 31662001, "net_revenue": 28679226, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 122561 }, { "average_project_size": 53492, "billable_hours_per_employee": 106, "client_concentration": 0.25, "client_retention_rate": 0.67, "employee_utilization_rate": 0.71, "gross_billings": 33765477, "net_revenue": 29950958, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 127996 }, { "average_project_size": 101868, "billable_hours_per_employee": 139, "client_concentration": 0.36, "client_retention_rate": 0.83, "employee_utilization_rate": 0.66, "gross_billings": 39200247, "net_revenue": 31279082, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 133671 } ], "balance_sheet": [ { "assets": 36438073, "current_assets": 11116291, "current_liabilities": 7863232, "equity": 24286181, "fixed_assets": 25321782, "liabilities": 18208763, "long_term_liabilities": 10345531, "quarter": 1 }, { "assets": 36891631, "current_assets": 12091181, "current_liabilities": 8998526, "equity": 24605001, "fixed_assets": 24800450, "liabilities": 18481861, "long_term_liabilities": 9483335, "quarter": 2 }, { "assets": 37350834, "current_assets": 14278878, "current_liabilities": 11007129, "equity": 25071180, "fixed_assets": 23071956, "liabilities": 18759055, "long_term_liabilities": 7751926, "quarter": 3 }, { "assets": 37815754, "current_assets": 13405591, "current_liabilities": 10031042, "equity": 25830077, "fixed_assets": 24410163, "liabilities": 19040406, "long_term_liabilities": 9009364, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -59164, "financing_cash_flow": 116446, "investing_cash_flow": -329368, "net_cash_flow": 6893043, "operating_cash_flow": 7332001, "quarter": 1 }, { "change_in_working_capital": -39680, "financing_cash_flow": 108932, "investing_cash_flow": -158136, "net_cash_flow": 7287970, "operating_cash_flow": 7577834, "quarter": 2 }, { "change_in_working_capital": -81805, "financing_cash_flow": -73720, "investing_cash_flow": -107133, "net_cash_flow": 8125624, "operating_cash_flow": 8228079, "quarter": 3 }, { "change_in_working_capital": -91749, "financing_cash_flow": 19752, "investing_cash_flow": -321253, "net_cash_flow": 8132788, "operating_cash_flow": 8395387, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7536483611523584, "current_ratio": 1.4137050769963293, "debt_to_equity_ratio": 0.749758185529458, "profit_margin": 0.22055868482610597, "quarter": 1, "return_on_assets": 0.1662236913571143, "return_on_equity": 0.2493957777881998 }, { "asset_turnover_ratio": 0.7773911107372835, "current_ratio": 1.3436846212368558, "debt_to_equity_ratio": 0.7511424608355025, "profit_margin": 0.21601806827004327, "quarter": 2, "return_on_assets": 0.16793052603177128, "return_on_equity": 0.251787471985878 }, { "asset_turnover_ratio": 0.8018819071081519, "current_ratio": 1.2972390893211119, "debt_to_equity_ratio": 0.7482318343213203, "profit_margin": 0.21633368121313515, "quarter": 3, "return_on_assets": 0.17347406486291578, "return_on_equity": 0.25844020903683035 }, { "asset_turnover_ratio": 0.8271442108492667, "current_ratio": 1.3364106141714889, "debt_to_equity_ratio": 0.7371408919919209, "profit_margin": 0.22554143372877758, "quarter": 4, "return_on_assets": 0.18655529121540193, "return_on_equity": 0.2731207111771289 } ], "income_statement": [ { "depreciation": 1275130, "expenses": 19477785, "income_tax": 1926838, "marketing_expense": 3706202, "net_income": 7983709, "net_profit": 6056871, "operational_expense": 11046180, "product_revenue": 6925841, "quarter": 1, "rd_expense": 2470848, "revenue": 27461494, "salaries_expense": 8744145, "service_revenue": 20535653 }, { "depreciation": 1382603, "expenses": 20382052, "income_tax": 2101943, "marketing_expense": 3452342, "net_income": 8297174, "net_profit": 6195231, "operational_expense": 13367767, "product_revenue": 5890770, "quarter": 2, "rd_expense": 2785332, "revenue": 28679226, "salaries_expense": 6224823, "service_revenue": 22788456 }, { "depreciation": 1748678, "expenses": 21328300, "income_tax": 2143257, "marketing_expense": 3145971, "net_income": 8622658, "net_profit": 6479401, "operational_expense": 14781571, "product_revenue": 8157767, "quarter": 3, "rd_expense": 3549564, "revenue": 29950958, "salaries_expense": 10106690, "service_revenue": 21793191 }, { "depreciation": 1340658, "expenses": 22318479, "income_tax": 1905874, "marketing_expense": 3028038, "net_income": 8960603, "net_profit": 7054729, "operational_expense": 14192553, "product_revenue": 6407418, "quarter": 4, "rd_expense": 3886866, "revenue": 31279082, "salaries_expense": 8977116, "service_revenue": 24871664 } ], "market_conditions": { "gdp_growth": [ 0.03109680743510159, 0.02152270620012573, 0.03233184199325117, 0.03639349275126647 ], "inflation_rate": [ 0.01602633114623894, 0.013246249179717968, 0.010142010120904328, 0.01667752574813973 ], "interest_rate": [ 0.03539735601723839, 0.03518350645270503, 0.029460486622570968, 0.03358944660107019 ], "year": 2011 }, "random_event": { "description": "Blackburn-Bell New Ad Campaign Launch in 2011", "impact": -0.09, "type": "New Ad Campaign Launch" }, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 127403, "billable_hours_per_employee": 146, "client_concentration": 0.19, "client_retention_rate": 0.76, "employee_utilization_rate": 0.77, "gross_billings": 44544511, "net_revenue": 34468107, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 147300 }, { "average_project_size": 177674, "billable_hours_per_employee": 150, "client_concentration": 0.1, "client_retention_rate": 0.61, "employee_utilization_rate": 0.66, "gross_billings": 41057992, "net_revenue": 35468745, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 151576 }, { "average_project_size": 62623, "billable_hours_per_employee": 125, "client_concentration": 0.4, "client_retention_rate": 0.7, "employee_utilization_rate": 0.79, "gross_billings": 47408958, "net_revenue": 36498433, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 155976 }, { "average_project_size": 161699, "billable_hours_per_employee": 138, "client_concentration": 0.32, "client_retention_rate": 0.79, "employee_utilization_rate": 0.61, "gross_billings": 44993982, "net_revenue": 37558013, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 160504 } ], "balance_sheet": [ { "assets": 34605859, "current_assets": 12206421, "current_liabilities": 6562048, "equity": 26039723, "fixed_assets": 22399438, "liabilities": 13880618, "long_term_liabilities": 7318570, "quarter": 1 }, { "assets": 35421355, "current_assets": 16674594, "current_liabilities": 6939161, "equity": 26291193, "fixed_assets": 18746761, "liabilities": 14193828, "long_term_liabilities": 7254667, "quarter": 2 }, { "assets": 36256068, "current_assets": 14341171, "current_liabilities": 6609589, "equity": 26903323, "fixed_assets": 21914897, "liabilities": 14514105, "long_term_liabilities": 7904516, "quarter": 3 }, { "assets": 37110452, "current_assets": 17065200, "current_liabilities": 6001787, "equity": 27773604, "fixed_assets": 20045252, "liabilities": 14841610, "long_term_liabilities": 8839823, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 48044, "financing_cash_flow": -131492, "investing_cash_flow": -199568, "net_cash_flow": 6545517, "operating_cash_flow": 6713950, "quarter": 1 }, { "change_in_working_capital": 24323, "financing_cash_flow": -92697, "investing_cash_flow": -144695, "net_cash_flow": 7440759, "operating_cash_flow": 7623466, "quarter": 2 }, { "change_in_working_capital": 74189, "financing_cash_flow": 84686, "investing_cash_flow": -271967, "net_cash_flow": 7842914, "operating_cash_flow": 7972071, "quarter": 3 }, { "change_in_working_capital": 50717, "financing_cash_flow": -171976, "investing_cash_flow": -396765, "net_cash_flow": 6998365, "operating_cash_flow": 7149614, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9960194023792329, "current_ratio": 1.8601541774763002, "debt_to_equity_ratio": 0.5330555167579931, "profit_margin": 0.15418549095254927, "quarter": 1, "return_on_assets": 0.15357174055410674, "return_on_equity": 0.20409134152463912 }, { "asset_turnover_ratio": 1.001337893482618, "current_ratio": 2.4029697538362345, "debt_to_equity_ratio": 0.5398700621915483, "profit_margin": 0.14276417166719602, "quarter": 2, "return_on_assets": 0.14295517492202092, "return_on_equity": 0.19259932403980298 }, { "asset_turnover_ratio": 1.006684812043049, "current_ratio": 2.169752309863745, "debt_to_equity_ratio": 0.5394911624857643, "profit_margin": 0.1414131943691939, "quarter": 3, "return_on_assets": 0.14235851499395907, "return_on_equity": 0.19184841961716032 }, { "asset_turnover_ratio": 1.0120602411417678, "current_ratio": 2.8433531546521063, "debt_to_equity_ratio": 0.5343782535388637, "profit_margin": 0.14656691236567812, "quarter": 4, "return_on_assets": 0.14833454467221255, "return_on_equity": 0.19820121292144874 } ], "income_statement": [ { "depreciation": 1399468, "expenses": 27449004, "income_tax": 1704621, "marketing_expense": 5218138, "net_income": 7019103, "net_profit": 5314482, "operational_expense": 16860014, "product_revenue": 12188519, "quarter": 1, "rd_expense": 5295154, "revenue": 34468107, "salaries_expense": 13292434, "service_revenue": 22279588 }, { "depreciation": 2559800, "expenses": 28428414, "income_tax": 1976665, "marketing_expense": 5607087, "net_income": 7040331, "net_profit": 5063666, "operational_expense": 15187966, "product_revenue": 11768571, "quarter": 2, "rd_expense": 5414065, "revenue": 35468745, "salaries_expense": 11414774, "service_revenue": 23700174 }, { "depreciation": 2810711, "expenses": 29442771, "income_tax": 1894302, "marketing_expense": 5147971, "net_income": 7055662, "net_profit": 5161360, "operational_expense": 17024404, "product_revenue": 12942195, "quarter": 3, "rd_expense": 3454168, "revenue": 36498433, "salaries_expense": 11212537, "service_revenue": 23556238 }, { "depreciation": 1644852, "expenses": 30493321, "income_tax": 1559930, "marketing_expense": 3540410, "net_income": 7064692, "net_profit": 5504762, "operational_expense": 15388903, "product_revenue": 11303311, "quarter": 4, "rd_expense": 5138965, "revenue": 37558013, "salaries_expense": 9858632, "service_revenue": 26254702 } ], "market_conditions": { "gdp_growth": [ 0.017900220542945294, 0.014141063699580934, 0.02613302883787312, 0.013926052699266389 ], "inflation_rate": [ 0.013088027092290802, 0.008587817054163106, 0.008254103067852127, 0.014390329800027902 ], "interest_rate": [ 0.031967497530090316, 0.03831149240964258, 0.03903807772084644, 0.03218286644109508 ], "year": 2012 }, "random_event": { "description": "Blackburn-Bell New Ad Campaign Launch in 2012", "impact": -0.04, "type": "New Ad Campaign Launch" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 84293, "billable_hours_per_employee": 97, "client_concentration": 0.34, "client_retention_rate": 0.76, "employee_utilization_rate": 0.65, "gross_billings": 90485171, "net_revenue": 77084422, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 329421 }, { "average_project_size": 114943, "billable_hours_per_employee": 159, "client_concentration": 0.13, "client_retention_rate": 0.67, "employee_utilization_rate": 0.74, "gross_billings": 89281762, "net_revenue": 79938620, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 341618 }, { "average_project_size": 83500, "billable_hours_per_employee": 118, "client_concentration": 0.1, "client_retention_rate": 0.72, "employee_utilization_rate": 0.61, "gross_billings": 94302896, "net_revenue": 82898502, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 354267 }, { "average_project_size": 77367, "billable_hours_per_employee": 95, "client_concentration": 0.27, "client_retention_rate": 0.69, "employee_utilization_rate": 0.75, "gross_billings": 95220486, "net_revenue": 85967978, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 367385 } ], "balance_sheet": [ { "assets": 95752563, "current_assets": 39434073, "current_liabilities": 17561685, "equity": 73066666, "fixed_assets": 56318490, "liabilities": 41292691, "long_term_liabilities": 23731006, "quarter": 1 }, { "assets": 98569477, "current_assets": 36259169, "current_liabilities": 16945772, "equity": 79173088, "fixed_assets": 62310308, "liabilities": 41603626, "long_term_liabilities": 24657854, "quarter": 2 }, { "assets": 101469261, "current_assets": 33618517, "current_liabilities": 21837020, "equity": 82801509, "fixed_assets": 67850744, "liabilities": 41916903, "long_term_liabilities": 20079883, "quarter": 3 }, { "assets": 104454353, "current_assets": 39888747, "current_liabilities": 22407167, "equity": 85365508, "fixed_assets": 64565606, "liabilities": 42232539, "long_term_liabilities": 19825372, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 41731, "financing_cash_flow": -97745, "investing_cash_flow": -424093, "net_cash_flow": 22213373, "operating_cash_flow": 22521062, "quarter": 1 }, { "change_in_working_capital": 24944, "financing_cash_flow": 43808, "investing_cash_flow": -323831, "net_cash_flow": 24611458, "operating_cash_flow": 25115918, "quarter": 2 }, { "change_in_working_capital": 12844, "financing_cash_flow": 197735, "investing_cash_flow": -453965, "net_cash_flow": 27265494, "operating_cash_flow": 27698973, "quarter": 3 }, { "change_in_working_capital": 1093, "financing_cash_flow": -85546, "investing_cash_flow": -258747, "net_cash_flow": 26944542, "operating_cash_flow": 27125158, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8050376886517387, "current_ratio": 2.2454606719116077, "debt_to_equity_ratio": 0.565137199499427, "profit_margin": 0.24138202657859975, "quarter": 1, "return_on_assets": 0.19432162875890852, "return_on_equity": 0.2546550296957576 }, { "asset_turnover_ratio": 0.8109875636247923, "current_ratio": 2.139717741983074, "debt_to_equity_ratio": 0.5254768640576455, "profit_margin": 0.27780360731771453, "quarter": 2, "return_on_assets": 0.2252952706647718, "return_on_equity": 0.280489716404645 }, { "asset_turnover_ratio": 0.8169814304649365, "current_ratio": 1.539519449082338, "debt_to_equity_ratio": 0.5062335639317878, "profit_margin": 0.2804532101195267, "quarter": 3, "return_on_assets": 0.2291250647819343, "return_on_equity": 0.28078173068077783 }, { "asset_turnover_ratio": 0.8230195825347748, "current_ratio": 1.7801780564227507, "debt_to_equity_ratio": 0.494726031502091, "profit_margin": 0.2692129620636186, "quarter": 4, "return_on_assets": 0.22156753965054957, "return_on_equity": 0.27111294177503165 } ], "income_statement": [ { "depreciation": 3914268, "expenses": 50619992, "income_tax": 7857636, "marketing_expense": 7824544, "net_income": 26464430, "net_profit": 18606794, "operational_expense": 28844859, "product_revenue": 18355631, "quarter": 1, "rd_expense": 6071347, "revenue": 77084422, "salaries_expense": 25084098, "service_revenue": 58728791 }, { "depreciation": 2908681, "expenses": 52135312, "income_tax": 5596071, "marketing_expense": 5821941, "net_income": 27803308, "net_profit": 22207237, "operational_expense": 28485450, "product_revenue": 24726568, "quarter": 2, "rd_expense": 5328727, "revenue": 79938620, "salaries_expense": 24552526, "service_revenue": 55212052 }, { "depreciation": 4449822, "expenses": 53695995, "income_tax": 5953356, "marketing_expense": 8543473, "net_income": 29202507, "net_profit": 23249151, "operational_expense": 28563661, "product_revenue": 17379285, "quarter": 3, "rd_expense": 9942668, "revenue": 82898502, "salaries_expense": 17081196, "service_revenue": 65519217 }, { "depreciation": 3981464, "expenses": 55303397, "income_tax": 7520887, "marketing_expense": 5760099, "net_income": 30664581, "net_profit": 23143694, "operational_expense": 37511129, "product_revenue": 24947541, "quarter": 4, "rd_expense": 9631430, "revenue": 85967978, "salaries_expense": 24163943, "service_revenue": 61020437 } ], "market_conditions": { "gdp_growth": [ 0.01603806704150347, 0.01631317792416182, 0.012713686838514492, 0.015259043690202381 ], "inflation_rate": [ 0.008363761023511846, 0.007757749380421047, 0.007771888023147818, 0.007903161040767635 ], "interest_rate": [ 0.025212060023758625, 0.027226859559412512, 0.024899720997351448, 0.026291617943731423 ], "year": 2013 }, "random_event": { "description": "Blackburn-Bell Economic Slowdown Impact in 2013", "impact": 0.04, "type": "Economic Slowdown Impact" }, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 182595, "billable_hours_per_employee": 80, "client_concentration": 0.18, "client_retention_rate": 0.65, "employee_utilization_rate": 0.77, "gross_billings": 76572987, "net_revenue": 66875210, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 285791 }, { "average_project_size": 198073, "billable_hours_per_employee": 125, "client_concentration": 0.33, "client_retention_rate": 0.86, "employee_utilization_rate": 0.68, "gross_billings": 77533269, "net_revenue": 68509300, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 292775 }, { "average_project_size": 148613, "billable_hours_per_employee": 116, "client_concentration": 0.11, "client_retention_rate": 0.65, "employee_utilization_rate": 0.76, "gross_billings": 81936610, "net_revenue": 70183319, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 299929 }, { "average_project_size": 190861, "billable_hours_per_employee": 146, "client_concentration": 0.1, "client_retention_rate": 0.84, "employee_utilization_rate": 0.69, "gross_billings": 90694561, "net_revenue": 71898243, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 307257 } ], "balance_sheet": [ { "assets": 82928307, "current_assets": 28091842, "current_liabilities": 22784459, "equity": 61053040, "fixed_assets": 54836465, "liabilities": 38170219, "long_term_liabilities": 15385760, "quarter": 1 }, { "assets": 85503944, "current_assets": 38936050, "current_liabilities": 21925460, "equity": 63278173, "fixed_assets": 46567894, "liabilities": 38541855, "long_term_liabilities": 16616395, "quarter": 2 }, { "assets": 88159575, "current_assets": 37246860, "current_liabilities": 18962753, "equity": 66850538, "fixed_assets": 50912715, "liabilities": 38917108, "long_term_liabilities": 19954355, "quarter": 3 }, { "assets": 90897687, "current_assets": 27370265, "current_liabilities": 21178375, "equity": 68729683, "fixed_assets": 63527422, "liabilities": 39296016, "long_term_liabilities": 18117641, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -30381, "financing_cash_flow": -188557, "investing_cash_flow": -429451, "net_cash_flow": 19366861, "operating_cash_flow": 20026152, "quarter": 1 }, { "change_in_working_capital": -99801, "financing_cash_flow": -54865, "investing_cash_flow": -326803, "net_cash_flow": 18673157, "operating_cash_flow": 19146189, "quarter": 2 }, { "change_in_working_capital": 6431, "financing_cash_flow": -15932, "investing_cash_flow": -436414, "net_cash_flow": 22014560, "operating_cash_flow": 22356996, "quarter": 3 }, { "change_in_working_capital": -71081, "financing_cash_flow": 148387, "investing_cash_flow": -248397, "net_cash_flow": 20391669, "operating_cash_flow": 20583637, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8064219856797511, "current_ratio": 1.2329387324930559, "debt_to_equity_ratio": 0.6251976805741368, "profit_margin": 0.2436620685004204, "quarter": 1, "return_on_assets": 0.19649444911494454, "return_on_equity": 0.26689829040454005 }, { "asset_turnover_ratio": 0.8012414023849005, "current_ratio": 1.7758373142456305, "debt_to_equity_ratio": 0.6090860903964468, "profit_margin": 0.238158673347998, "quarter": 2, "return_on_assets": 0.19082258942347735, "return_on_equity": 0.2578469514282595 }, { "asset_turnover_ratio": 0.7960941168330269, "current_ratio": 1.9642116310854232, "debt_to_equity_ratio": 0.5821510067727503, "profit_margin": 0.2508868382243365, "quarter": 3, "return_on_assets": 0.19972953590123366, "return_on_equity": 0.2633946042438731 }, { "asset_turnover_ratio": 0.7909798958910803, "current_ratio": 1.2923685126927822, "debt_to_equity_ratio": 0.5717473773304033, "profit_margin": 0.23822573800586477, "quarter": 4, "return_on_assets": 0.18843176944645468, "return_on_equity": 0.24920836605633698 } ], "income_statement": [ { "depreciation": 3731200, "expenses": 45701956, "income_tax": 4878302, "marketing_expense": 5132301, "net_income": 21173254, "net_profit": 16294952, "operational_expense": 23820503, "product_revenue": 21638633, "quarter": 1, "rd_expense": 6060446, "revenue": 66875210, "salaries_expense": 14799610, "service_revenue": 45236577 }, { "depreciation": 2830105, "expenses": 46625863, "income_tax": 5567353, "marketing_expense": 7884546, "net_income": 21883437, "net_profit": 16316084, "operational_expense": 27651899, "product_revenue": 21483586, "quarter": 2, "rd_expense": 7354177, "revenue": 68509300, "salaries_expense": 17580457, "service_revenue": 47025714 }, { "depreciation": 4748925, "expenses": 47568449, "income_tax": 5006799, "marketing_expense": 8049795, "net_income": 22614870, "net_profit": 17608071, "operational_expense": 24036049, "product_revenue": 23117006, "quarter": 3, "rd_expense": 8054504, "revenue": 70183319, "salaries_expense": 21824011, "service_revenue": 47066313 }, { "depreciation": 3455625, "expenses": 48530090, "income_tax": 6240141, "marketing_expense": 8415512, "net_income": 23368153, "net_profit": 17128012, "operational_expense": 33058604, "product_revenue": 18321051, "quarter": 4, "rd_expense": 7670814, "revenue": 71898243, "salaries_expense": 22848871, "service_revenue": 53577192 } ], "market_conditions": { "gdp_growth": [ 0.011093725181994727, 0.01862231011250534, 0.014739850129244201, 0.026632361748812 ], "inflation_rate": [ 0.018423504792663734, 0.01933889961675301, 0.014272001548017367, 0.01951412381365578 ], "interest_rate": [ 0.03554960002088014, 0.035568215041326984, 0.038361239526183845, 0.033611941617065676 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 63071, "billable_hours_per_employee": 116, "client_concentration": 0.4, "client_retention_rate": 0.89, "employee_utilization_rate": 0.61, "gross_billings": 22941417, "net_revenue": 20598295, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 88027 }, { "average_project_size": 76625, "billable_hours_per_employee": 124, "client_concentration": 0.18, "client_retention_rate": 0.65, "employee_utilization_rate": 0.77, "gross_billings": 26816401, "net_revenue": 21289042, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 90979 }, { "average_project_size": 198383, "billable_hours_per_employee": 138, "client_concentration": 0.18, "client_retention_rate": 0.83, "employee_utilization_rate": 0.78, "gross_billings": 25569341, "net_revenue": 22002954, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 94030 }, { "average_project_size": 125745, "billable_hours_per_employee": 90, "client_concentration": 0.31, "client_retention_rate": 0.61, "employee_utilization_rate": 0.74, "gross_billings": 25170994, "net_revenue": 22740806, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 97183 } ], "balance_sheet": [ { "assets": 26269500, "current_assets": 12781897, "current_liabilities": 6478542, "equity": 16643089, "fixed_assets": 13487603, "liabilities": 12827746, "long_term_liabilities": 6349204, "quarter": 1 }, { "assets": 27177058, "current_assets": 13264598, "current_liabilities": 5739253, "equity": 17703797, "fixed_assets": 13912460, "liabilities": 13033842, "long_term_liabilities": 7294589, "quarter": 2 }, { "assets": 28115971, "current_assets": 9415475, "current_liabilities": 7650288, "equity": 18619443, "fixed_assets": 18700496, "liabilities": 13243250, "long_term_liabilities": 5592962, "quarter": 3 }, { "assets": 29087322, "current_assets": 8728270, "current_liabilities": 7873462, "equity": 19578138, "fixed_assets": 20359052, "liabilities": 13456021, "long_term_liabilities": 5582559, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 40266, "financing_cash_flow": 181200, "investing_cash_flow": -418411, "net_cash_flow": 4479122, "operating_cash_flow": 4749068, "quarter": 1 }, { "change_in_working_capital": -35468, "financing_cash_flow": -29013, "investing_cash_flow": -258523, "net_cash_flow": 4973236, "operating_cash_flow": 4859540, "quarter": 2 }, { "change_in_working_capital": 97776, "financing_cash_flow": -74285, "investing_cash_flow": -266380, "net_cash_flow": 4923337, "operating_cash_flow": 5251698, "quarter": 3 }, { "change_in_working_capital": 11117, "financing_cash_flow": -46249, "investing_cash_flow": -424983, "net_cash_flow": 5138565, "operating_cash_flow": 5477704, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7841144673480652, "current_ratio": 1.9729588848849016, "debt_to_equity_ratio": 0.7707551164330131, "profit_margin": 0.15541747508713707, "quarter": 1, "return_on_assets": 0.12186509069453168, "return_on_equity": 0.19235221298161656 }, { "asset_turnover_ratio": 0.7833460855108011, "current_ratio": 2.311206353858246, "debt_to_equity_ratio": 0.7362173210639503, "profit_margin": 0.16724947040829738, "quarter": 2, "return_on_assets": 0.1310142179480943, "return_on_equity": 0.20111962422524388 }, { "asset_turnover_ratio": 0.7825784853740246, "current_ratio": 1.2307347122095273, "debt_to_equity_ratio": 0.7112591928770372, "profit_margin": 0.1702826811345422, "quarter": 3, "return_on_assets": 0.13325956268769804, "return_on_equity": 0.20122632025028891 }, { "asset_turnover_ratio": 0.7818116085076515, "current_ratio": 1.108568251170832, "debt_to_equity_ratio": 0.6872983018099066, "profit_margin": 0.1735574807682718, "quarter": 4, "return_on_assets": 0.13568925320797837, "return_on_equity": 0.20159409439242895 } ], "income_statement": [ { "depreciation": 1547733, "expenses": 16288639, "income_tax": 1108321, "marketing_expense": 2761368, "net_income": 4309656, "net_profit": 3201335, "operational_expense": 10494774, "product_revenue": 6951926, "quarter": 1, "rd_expense": 2865905, "revenue": 20598295, "salaries_expense": 7393299, "service_revenue": 13646369 }, { "depreciation": 1298959, "expenses": 16718204, "income_tax": 1010257, "marketing_expense": 2424387, "net_income": 4570838, "net_profit": 3560581, "operational_expense": 11092233, "product_revenue": 7617652, "quarter": 2, "rd_expense": 1934558, "revenue": 21289042, "salaries_expense": 6089429, "service_revenue": 13671390 }, { "depreciation": 1504976, "expenses": 17159097, "income_tax": 1097135, "marketing_expense": 2503107, "net_income": 4843857, "net_profit": 3746722, "operational_expense": 10836642, "product_revenue": 4534407, "quarter": 3, "rd_expense": 3399545, "revenue": 22002954, "salaries_expense": 7519326, "service_revenue": 17468547 }, { "depreciation": 1530867, "expenses": 17611618, "income_tax": 1182351, "marketing_expense": 3072934, "net_income": 5129188, "net_profit": 3946837, "operational_expense": 9405271, "product_revenue": 6019167, "quarter": 4, "rd_expense": 3056443, "revenue": 22740806, "salaries_expense": 7066252, "service_revenue": 16721639 } ], "market_conditions": { "gdp_growth": [ 0.02738548120028932, 0.028346051005684582, 0.022210942162962325, 0.02414263956169256 ], "inflation_rate": [ 0.018368531014799155, 0.021843328845899648, 0.019678197530221674, 0.019064063685794528 ], "interest_rate": [ 0.03388224028670923, 0.029922641899442656, 0.03171520216033965, 0.03482886714898578 ], "year": 2015 }, "random_event": null, "year": 2015 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Excellent", "founding_year": 2002, "industry": "Advertising", "location": "New Mark", "name": "Rodriguez and Sons", "num_employees": 118, "region": "North America", "revenue_size": "Medium", "website": "www.rodriguezandsons.com" }

[ { "advertising_kpis": [ { "average_project_size": 69928, "billable_hours_per_employee": 115, "client_concentration": 0.21, "client_retention_rate": 0.9, "employee_utilization_rate": 0.64, "gross_billings": 8779998, "net_revenue": 7502091, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 63577 }, { "average_project_size": 192867, "billable_hours_per_employee": 90, "client_concentration": 0.23, "client_retention_rate": 0.83, "employee_utilization_rate": 0.63, "gross_billings": 8610337, "net_revenue": 7789469, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 66012 }, { "average_project_size": 108825, "billable_hours_per_employee": 137, "client_concentration": 0.25, "client_retention_rate": 0.67, "employee_utilization_rate": 0.77, "gross_billings": 9716131, "net_revenue": 8087855, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 68541 }, { "average_project_size": 61642, "billable_hours_per_employee": 101, "client_concentration": 0.15, "client_retention_rate": 0.86, "employee_utilization_rate": 0.67, "gross_billings": 10384416, "net_revenue": 8397672, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 71167 } ], "balance_sheet": [ { "assets": 8727001, "current_assets": 3464422, "current_liabilities": 2307201, "equity": 6733170, "fixed_assets": 5262579, "liabilities": 3988951, "long_term_liabilities": 1681750, "quarter": 1 }, { "assets": 8892642, "current_assets": 3976982, "current_liabilities": 1979766, "equity": 6992318, "fixed_assets": 4915660, "liabilities": 4026754, "long_term_liabilities": 2046988, "quarter": 2 }, { "assets": 9061427, "current_assets": 4327957, "current_liabilities": 1987250, "equity": 7086063, "fixed_assets": 4733470, "liabilities": 4064915, "long_term_liabilities": 2077665, "quarter": 3 }, { "assets": 9233415, "current_assets": 4612762, "current_liabilities": 1701643, "equity": 7294075, "fixed_assets": 4620653, "liabilities": 4103438, "long_term_liabilities": 2401795, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -70464, "financing_cash_flow": -138570, "investing_cash_flow": -156937, "net_cash_flow": 2471938, "operating_cash_flow": 2464780, "quarter": 1 }, { "change_in_working_capital": -92739, "financing_cash_flow": -188264, "investing_cash_flow": -337328, "net_cash_flow": 1973296, "operating_cash_flow": 2500170, "quarter": 2 }, { "change_in_working_capital": 40306, "financing_cash_flow": -134286, "investing_cash_flow": -424776, "net_cash_flow": 1977926, "operating_cash_flow": 2365294, "quarter": 3 }, { "change_in_working_capital": -28248, "financing_cash_flow": 62228, "investing_cash_flow": -326148, "net_cash_flow": 2111283, "operating_cash_flow": 2462576, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8596413590418976, "current_ratio": 1.501569217419722, "debt_to_equity_ratio": 0.5924328362420672, "profit_margin": 0.26594185541071147, "quarter": 1, "return_on_assets": 0.22861461801138788, "return_on_equity": 0.29631213826474007 }, { "asset_turnover_ratio": 0.8759454164465409, "current_ratio": 2.008814172988121, "debt_to_equity_ratio": 0.575882561405245, "profit_margin": 0.2729877992967171, "quarter": 2, "return_on_assets": 0.2391224115397876, "return_on_equity": 0.30410945268793554 }, { "asset_turnover_ratio": 0.8925586444607455, "current_ratio": 2.1778623726254875, "debt_to_equity_ratio": 0.573649288751737, "profit_margin": 0.258356634731953, "quarter": 3, "return_on_assets": 0.23059844768379198, "return_on_equity": 0.2948817982566624 }, { "asset_turnover_ratio": 0.9094871182547303, "current_ratio": 2.7107695327398287, "debt_to_equity_ratio": 0.5625714021311818, "profit_margin": 0.2577021345915868, "quarter": 4, "return_on_assets": 0.23437677175779492, "return_on_equity": 0.2966925895332856 } ], "income_statement": [ { "depreciation": 469660, "expenses": 4846766, "income_tax": 660205, "marketing_expense": 870255, "net_income": 2655325, "net_profit": 1995120, "operational_expense": 2724691, "product_revenue": 2881687, "quarter": 1, "rd_expense": 505545, "revenue": 7502091, "salaries_expense": 2097812, "service_revenue": 4620404 }, { "depreciation": 373740, "expenses": 5019190, "income_tax": 643849, "marketing_expense": 760271, "net_income": 2770279, "net_profit": 2126430, "operational_expense": 2594180, "product_revenue": 1672621, "quarter": 2, "rd_expense": 616342, "revenue": 7789469, "salaries_expense": 2274580, "service_revenue": 6116848 }, { "depreciation": 275743, "expenses": 5197748, "income_tax": 800556, "marketing_expense": 716293, "net_income": 2890107, "net_profit": 2089551, "operational_expense": 3152514, "product_revenue": 3022503, "quarter": 3, "rd_expense": 913771, "revenue": 8087855, "salaries_expense": 2374834, "service_revenue": 5065352 }, { "depreciation": 298478, "expenses": 5382659, "income_tax": 850915, "marketing_expense": 626627, "net_income": 3015013, "net_profit": 2164098, "operational_expense": 3284150, "product_revenue": 1688781, "quarter": 4, "rd_expense": 585429, "revenue": 8397672, "salaries_expense": 1724184, "service_revenue": 6708891 } ], "market_conditions": { "gdp_growth": [ 0.037278829316151924, 0.04538064725973563, 0.0415905581769975, 0.05057570430069747 ], "inflation_rate": [ 0.008204514482394617, 0.0027758976109183444, 0.006555622657023612, 0.005214297487052615 ], "interest_rate": [ 0.013758300385431374, 0.01329747136509674, 0.011226216858373545, 0.011549965550108777 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 191646, "billable_hours_per_employee": 97, "client_concentration": 0.3, "client_retention_rate": 0.83, "employee_utilization_rate": 0.73, "gross_billings": 22198584, "net_revenue": 17259625, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 146268 }, { "average_project_size": 143708, "billable_hours_per_employee": 106, "client_concentration": 0.12, "client_retention_rate": 0.61, "employee_utilization_rate": 0.76, "gross_billings": 21530970, "net_revenue": 17673384, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 149774 }, { "average_project_size": 195737, "billable_hours_per_employee": 109, "client_concentration": 0.15, "client_retention_rate": 0.65, "employee_utilization_rate": 0.75, "gross_billings": 22231609, "net_revenue": 18097063, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 153365 }, { "average_project_size": 189619, "billable_hours_per_employee": 148, "client_concentration": 0.14, "client_retention_rate": 0.77, "employee_utilization_rate": 0.72, "gross_billings": 23265280, "net_revenue": 18530898, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 157042 } ], "balance_sheet": [ { "assets": 18626576, "current_assets": 9281447, "current_liabilities": 5119699, "equity": 14021430, "fixed_assets": 9345129, "liabilities": 8889537, "long_term_liabilities": 3769838, "quarter": 1 }, { "assets": 19186830, "current_assets": 9092539, "current_liabilities": 4804263, "equity": 14635792, "fixed_assets": 10094291, "liabilities": 9020451, "long_term_liabilities": 4216188, "quarter": 2 }, { "assets": 19763936, "current_assets": 6207856, "current_liabilities": 3743575, "equity": 14986714, "fixed_assets": 13556080, "liabilities": 9153293, "long_term_liabilities": 5409718, "quarter": 3 }, { "assets": 20358401, "current_assets": 9835728, "current_liabilities": 5439220, "equity": 15954248, "fixed_assets": 10522673, "liabilities": 9288091, "long_term_liabilities": 3848871, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 9615, "financing_cash_flow": -153859, "investing_cash_flow": -398255, "net_cash_flow": 4732897, "operating_cash_flow": 5004818, "quarter": 1 }, { "change_in_working_capital": 82409, "financing_cash_flow": 2831, "investing_cash_flow": -153823, "net_cash_flow": 5110690, "operating_cash_flow": 5481070, "quarter": 2 }, { "change_in_working_capital": -18896, "financing_cash_flow": 16801, "investing_cash_flow": -125459, "net_cash_flow": 4662614, "operating_cash_flow": 5094288, "quarter": 3 }, { "change_in_working_capital": -3625, "financing_cash_flow": -108118, "investing_cash_flow": -495453, "net_cash_flow": 5249707, "operating_cash_flow": 5495064, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9266128675501069, "current_ratio": 1.8128891952437047, "debt_to_equity_ratio": 0.6339964611312826, "profit_margin": 0.24823198650028608, "quarter": 1, "return_on_assets": 0.2300149528286895, "return_on_equity": 0.3055602032032396 }, { "asset_turnover_ratio": 0.9211205811486316, "current_ratio": 1.8925980946505219, "debt_to_equity_ratio": 0.6163281768420869, "profit_margin": 0.25288948624666335, "quarter": 2, "return_on_assets": 0.23294171053790544, "return_on_equity": 0.30537554783506077 }, { "asset_turnover_ratio": 0.9156608784808856, "current_ratio": 1.6582694349652405, "debt_to_equity_ratio": 0.6107605042706493, "profit_margin": 0.24181111598053232, "quarter": 3, "return_on_assets": 0.22141697888517753, "return_on_equity": 0.291996697875198 }, { "asset_turnover_ratio": 0.9102334706934989, "current_ratio": 1.8082975132463845, "debt_to_equity_ratio": 0.5821704037695791, "profit_margin": 0.2635564666105226, "quarter": 4, "return_on_assets": 0.23989791732661125, "return_on_equity": 0.30612147937025924 } ], "income_statement": [ { "depreciation": 720427, "expenses": 11456341, "income_tax": 1518893, "marketing_expense": 1619108, "net_income": 5803284, "net_profit": 4284391, "operational_expense": 6149215, "product_revenue": 6186321, "quarter": 1, "rd_expense": 2175655, "revenue": 17259625, "salaries_expense": 5034216, "service_revenue": 11073304 }, { "depreciation": 1011657, "expenses": 11660237, "income_tax": 1543734, "marketing_expense": 1973758, "net_income": 6013147, "net_profit": 4469413, "operational_expense": 7387814, "product_revenue": 5559286, "quarter": 2, "rd_expense": 2243522, "revenue": 17673384, "salaries_expense": 4185812, "service_revenue": 12114098 }, { "depreciation": 718217, "expenses": 11867763, "income_tax": 1853229, "marketing_expense": 1629053, "net_income": 6229300, "net_profit": 4376071, "operational_expense": 7915328, "product_revenue": 5185323, "quarter": 3, "rd_expense": 1714380, "revenue": 18097063, "salaries_expense": 5182507, "service_revenue": 12911740 }, { "depreciation": 611126, "expenses": 12078982, "income_tax": 1567978, "marketing_expense": 2144875, "net_income": 6451916, "net_profit": 4883938, "operational_expense": 8175413, "product_revenue": 3932632, "quarter": 4, "rd_expense": 1861013, "revenue": 18530898, "salaries_expense": 5948466, "service_revenue": 14598266 } ], "market_conditions": { "gdp_growth": [ 0.05726165862263545, 0.04907693194955264, 0.05883114807798387, 0.056197479586649675 ], "inflation_rate": [ 0.007866728130048774, 0.007076239898877387, 0.01207428343044932, 0.01019157296013656 ], "interest_rate": [ 0.019182700713356166, 0.014212177627804681, 0.00998404975615552, 0.01720783405348599 ], "year": 2003 }, "random_event": { "description": "Rodriguez and Sons Expansion to New Market in 2003", "impact": 0, "type": "Expansion to New Market" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 153157, "billable_hours_per_employee": 81, "client_concentration": 0.38, "client_retention_rate": 0.74, "employee_utilization_rate": 0.67, "gross_billings": 16982348, "net_revenue": 15106968, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 128025 }, { "average_project_size": 168195, "billable_hours_per_employee": 119, "client_concentration": 0.33, "client_retention_rate": 0.6, "employee_utilization_rate": 0.73, "gross_billings": 19422592, "net_revenue": 15453059, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 130958 }, { "average_project_size": 155535, "billable_hours_per_employee": 127, "client_concentration": 0.15, "client_retention_rate": 0.87, "employee_utilization_rate": 0.64, "gross_billings": 18690082, "net_revenue": 15807080, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 133958 }, { "average_project_size": 174245, "billable_hours_per_employee": 106, "client_concentration": 0.12, "client_retention_rate": 0.83, "employee_utilization_rate": 0.69, "gross_billings": 19817695, "net_revenue": 16169210, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 137027 } ], "balance_sheet": [ { "assets": 15371018, "current_assets": 5479596, "current_liabilities": 4287650, "equity": 9353403, "fixed_assets": 9891422, "liabilities": 8866299, "long_term_liabilities": 4578649, "quarter": 1 }, { "assets": 15625612, "current_assets": 7629949, "current_liabilities": 5236672, "equity": 9125252, "fixed_assets": 7995663, "liabilities": 9074822, "long_term_liabilities": 3838150, "quarter": 2 }, { "assets": 15884423, "current_assets": 7523762, "current_liabilities": 4829482, "equity": 9149826, "fixed_assets": 8360661, "liabilities": 9288250, "long_term_liabilities": 4458768, "quarter": 3 }, { "assets": 16147521, "current_assets": 5856569, "current_liabilities": 4814436, "equity": 9307442, "fixed_assets": 10290952, "liabilities": 9506697, "long_term_liabilities": 4692261, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -60665, "financing_cash_flow": -47251, "investing_cash_flow": -195363, "net_cash_flow": 3498764, "operating_cash_flow": 3564266, "quarter": 1 }, { "change_in_working_capital": 74524, "financing_cash_flow": 24854, "investing_cash_flow": -160824, "net_cash_flow": 3124373, "operating_cash_flow": 3219189, "quarter": 2 }, { "change_in_working_capital": 82748, "financing_cash_flow": 133606, "investing_cash_flow": -420218, "net_cash_flow": 3069070, "operating_cash_flow": 3409652, "quarter": 3 }, { "change_in_working_capital": 35330, "financing_cash_flow": 40263, "investing_cash_flow": -278867, "net_cash_flow": 3138827, "operating_cash_flow": 3669870, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9828215671857258, "current_ratio": 1.2779951721805651, "debt_to_equity_ratio": 0.9479222695739722, "profit_margin": 0.18856755372752493, "quarter": 1, "return_on_assets": 0.1853282586748646, "return_on_equity": 0.3045612383001139 }, { "asset_turnover_ratio": 0.9889570405306365, "current_ratio": 1.457022513535314, "debt_to_equity_ratio": 0.9944735772776467, "profit_margin": 0.1665988591643894, "quarter": 2, "return_on_assets": 0.16475911471499485, "return_on_equity": 0.2821250306292911 }, { "asset_turnover_ratio": 0.9951308901809024, "current_ratio": 1.5578817769690414, "debt_to_equity_ratio": 1.015128593702219, "profit_margin": 0.16155121629042177, "quarter": 3, "return_on_assets": 0.1607646056768949, "return_on_equity": 0.27909306690640895 }, { "asset_turnover_ratio": 1.0013431783120146, "current_ratio": 1.2164600381020747, "debt_to_equity_ratio": 1.0214081377031412, "profit_margin": 0.16491949823151533, "quarter": 4, "return_on_assets": 0.16514101452476823, "return_on_equity": 0.28650385358297153 } ], "income_statement": [ { "depreciation": 715582, "expenses": 11540312, "income_tax": 717972, "marketing_expense": 2142748, "net_income": 3566656, "net_profit": 2848684, "operational_expense": 5781615, "product_revenue": 4250057, "quarter": 1, "rd_expense": 1382189, "revenue": 15106968, "salaries_expense": 4109986, "service_revenue": 10856911 }, { "depreciation": 644727, "expenses": 11862466, "income_tax": 1016131, "marketing_expense": 1323141, "net_income": 3590593, "net_profit": 2574462, "operational_expense": 7972541, "product_revenue": 3697244, "quarter": 2, "rd_expense": 1500009, "revenue": 15453059, "salaries_expense": 3634220, "service_revenue": 11755815 }, { "depreciation": 855999, "expenses": 12193613, "income_tax": 1059814, "marketing_expense": 2018869, "net_income": 3613467, "net_profit": 2553653, "operational_expense": 7349059, "product_revenue": 4416437, "quarter": 3, "rd_expense": 1855680, "revenue": 15807080, "salaries_expense": 5153717, "service_revenue": 11390643 }, { "depreciation": 1003252, "expenses": 12534005, "income_tax": 968587, "marketing_expense": 1355470, "net_income": 3635205, "net_profit": 2666618, "operational_expense": 7685226, "product_revenue": 4900504, "quarter": 4, "rd_expense": 1787788, "revenue": 16169210, "salaries_expense": 4342629, "service_revenue": 11268706 } ], "market_conditions": { "gdp_growth": [ 0.0619568624429305, 0.062001897006026124, 0.06710179098705707, 0.049204543251901406 ], "inflation_rate": [ 0.008723767873086175, 0.00823913239176266, 0.011512354932382746, 0.009288892069132177 ], "interest_rate": [ 0.018718675676903496, 0.014092373579491231, 0.0190636193541726, 0.010964353628285548 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 186292, "billable_hours_per_employee": 148, "client_concentration": 0.13, "client_retention_rate": 0.85, "employee_utilization_rate": 0.71, "gross_billings": 13110138, "net_revenue": 11681720, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 98998 }, { "average_project_size": 87300, "billable_hours_per_employee": 113, "client_concentration": 0.16, "client_retention_rate": 0.7, "employee_utilization_rate": 0.72, "gross_billings": 13605440, "net_revenue": 11750616, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 99581 }, { "average_project_size": 141893, "billable_hours_per_employee": 128, "client_concentration": 0.12, "client_retention_rate": 0.77, "employee_utilization_rate": 0.67, "gross_billings": 13943468, "net_revenue": 11819918, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 100169 }, { "average_project_size": 120537, "billable_hours_per_employee": 139, "client_concentration": 0.21, "client_retention_rate": 0.79, "employee_utilization_rate": 0.67, "gross_billings": 14243541, "net_revenue": 11889629, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 100760 } ], "balance_sheet": [ { "assets": 15329757, "current_assets": 4773669, "current_liabilities": 5358463, "equity": 8188118, "fixed_assets": 10556088, "liabilities": 9061205, "long_term_liabilities": 3702742, "quarter": 1 }, { "assets": 15536933, "current_assets": 5718881, "current_liabilities": 5540794, "equity": 8205446, "fixed_assets": 9818052, "liabilities": 9305493, "long_term_liabilities": 3764699, "quarter": 2 }, { "assets": 15746909, "current_assets": 6192148, "current_liabilities": 4620012, "equity": 8010559, "fixed_assets": 9554761, "liabilities": 9556368, "long_term_liabilities": 4936356, "quarter": 3 }, { "assets": 15959723, "current_assets": 6551562, "current_liabilities": 4636818, "equity": 7924790, "fixed_assets": 9408161, "liabilities": 9814005, "long_term_liabilities": 5177187, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -17948, "financing_cash_flow": -66986, "investing_cash_flow": -217773, "net_cash_flow": 2192127, "operating_cash_flow": 2646580, "quarter": 1 }, { "change_in_working_capital": 5419, "financing_cash_flow": -43249, "investing_cash_flow": -278065, "net_cash_flow": 2274896, "operating_cash_flow": 2520594, "quarter": 2 }, { "change_in_working_capital": 73529, "financing_cash_flow": -31748, "investing_cash_flow": -192131, "net_cash_flow": 2369422, "operating_cash_flow": 2639428, "quarter": 3 }, { "change_in_working_capital": -56160, "financing_cash_flow": -13078, "investing_cash_flow": -280066, "net_cash_flow": 1972863, "operating_cash_flow": 2426621, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7620290393383274, "current_ratio": 0.8908653470220845, "debt_to_equity_ratio": 1.1066285317334215, "profit_margin": 0.16432220597651714, "quarter": 1, "return_on_assets": 0.12521829276224014, "return_on_equity": 0.2344331139341177 }, { "asset_turnover_ratio": 0.7563021607932531, "current_ratio": 1.0321410613713486, "debt_to_equity_ratio": 1.1340630356960486, "profit_margin": 0.1679917035838802, "quarter": 2, "return_on_assets": 0.12705248841582828, "return_on_equity": 0.2405726635700241 }, { "asset_turnover_ratio": 0.7506182959462075, "current_ratio": 1.3402882936234797, "debt_to_equity_ratio": 1.1929714268380023, "profit_margin": 0.15397890239170864, "quarter": 3, "return_on_assets": 0.11557938132493177, "return_on_equity": 0.22720237127021972 }, { "asset_turnover_ratio": 0.7449771527989553, "current_ratio": 1.4129435315339096, "debt_to_equity_ratio": 1.2383930678289268, "profit_margin": 0.14963225513596765, "quarter": 4, "return_on_assets": 0.11147261139808003, "return_on_equity": 0.22449452919257165 } ], "income_statement": [ { "depreciation": 727014, "expenses": 9070924, "income_tax": 691230, "marketing_expense": 1470795, "net_income": 2610796, "net_profit": 1919566, "operational_expense": 6193726, "product_revenue": 3290910, "quarter": 1, "rd_expense": 1073839, "revenue": 11681720, "salaries_expense": 4123738, "service_revenue": 8390810 }, { "depreciation": 546588, "expenses": 9200274, "income_tax": 576336, "marketing_expense": 1605892, "net_income": 2550342, "net_profit": 1974006, "operational_expense": 6334191, "product_revenue": 3893509, "quarter": 2, "rd_expense": 1465398, "revenue": 11750616, "salaries_expense": 4408514, "service_revenue": 7857107 }, { "depreciation": 819410, "expenses": 9331469, "income_tax": 668431, "marketing_expense": 1193443, "net_income": 2488449, "net_profit": 1820018, "operational_expense": 5460611, "product_revenue": 2510815, "quarter": 3, "rd_expense": 1062178, "revenue": 11819918, "salaries_expense": 3868485, "service_revenue": 9309103 }, { "depreciation": 647549, "expenses": 9464535, "income_tax": 646022, "marketing_expense": 1787669, "net_income": 2425094, "net_profit": 1779072, "operational_expense": 4736006, "product_revenue": 3781544, "quarter": 4, "rd_expense": 1671697, "revenue": 11889629, "salaries_expense": 3192348, "service_revenue": 8108085 } ], "market_conditions": { "gdp_growth": [ 0.042829641166194775, 0.04605381282206032, 0.04129049280016647, 0.03587413495384277 ], "inflation_rate": [ 0.005509628441639657, 0.005986927344469135, 0.014080412784451768, 0.007950053069228316 ], "interest_rate": [ 0.014142113068249178, 0.013709537928039708, 0.013310907981386007, 0.013951689107682241 ], "year": 2005 }, "random_event": { "description": "Rodriguez and Sons Partnership with Major Brand in 2005", "impact": 0, "type": "Partnership with Major Brand" }, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 187082, "billable_hours_per_employee": 106, "client_concentration": 0.4, "client_retention_rate": 0.88, "employee_utilization_rate": 0.8, "gross_billings": 7326922, "net_revenue": 6481890, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 54931 }, { "average_project_size": 154242, "billable_hours_per_employee": 102, "client_concentration": 0.23, "client_retention_rate": 0.87, "employee_utilization_rate": 0.73, "gross_billings": 8275339, "net_revenue": 6647399, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 56334 }, { "average_project_size": 195768, "billable_hours_per_employee": 93, "client_concentration": 0.28, "client_retention_rate": 0.69, "employee_utilization_rate": 0.75, "gross_billings": 7748481, "net_revenue": 6817135, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 57772 }, { "average_project_size": 195623, "billable_hours_per_employee": 160, "client_concentration": 0.38, "client_retention_rate": 0.64, "employee_utilization_rate": 0.7, "gross_billings": 8764386, "net_revenue": 6991205, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 59248 } ], "balance_sheet": [ { "assets": 7194290, "current_assets": 2834311, "current_liabilities": 1806214, "equity": 5790569, "fixed_assets": 4359979, "liabilities": 3110010, "long_term_liabilities": 1303796, "quarter": 1 }, { "assets": 7427729, "current_assets": 3198948, "current_liabilities": 1363920, "equity": 6055726, "fixed_assets": 4228781, "liabilities": 3152338, "long_term_liabilities": 1788418, "quarter": 2 }, { "assets": 7668742, "current_assets": 2934219, "current_liabilities": 1377010, "equity": 6162967, "fixed_assets": 4734523, "liabilities": 3195241, "long_term_liabilities": 1818231, "quarter": 3 }, { "assets": 7917576, "current_assets": 3716061, "current_liabilities": 1717111, "equity": 6532248, "fixed_assets": 4201515, "liabilities": 3238729, "long_term_liabilities": 1521618, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -97768, "financing_cash_flow": 157662, "investing_cash_flow": -498640, "net_cash_flow": 1463998, "operating_cash_flow": 1952871, "quarter": 1 }, { "change_in_working_capital": 46248, "financing_cash_flow": 989, "investing_cash_flow": -334022, "net_cash_flow": 1943822, "operating_cash_flow": 2120580, "quarter": 2 }, { "change_in_working_capital": -45928, "financing_cash_flow": 191179, "investing_cash_flow": -189962, "net_cash_flow": 1933245, "operating_cash_flow": 2022074, "quarter": 3 }, { "change_in_working_capital": 17087, "financing_cash_flow": -165293, "investing_cash_flow": -357303, "net_cash_flow": 1927702, "operating_cash_flow": 2205526, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9009770248349733, "current_ratio": 1.5691999951279305, "debt_to_equity_ratio": 0.5370819344351133, "profit_margin": 0.2632394255379218, "quarter": 1, "return_on_assets": 0.23717267444042428, "return_on_equity": 0.29466689715639344 }, { "asset_turnover_ratio": 0.8949436631304131, "current_ratio": 2.345407355270104, "debt_to_equity_ratio": 0.5205549260319903, "profit_margin": 0.26782430240760335, "quarter": 2, "return_on_assets": 0.23968766227200805, "return_on_equity": 0.29399200029856043 }, { "asset_turnover_ratio": 0.8889508865991319, "current_ratio": 2.130862520969347, "debt_to_equity_ratio": 0.5184582361060833, "profit_margin": 0.24782639627937542, "quarter": 3, "return_on_assets": 0.2203054946952186, "return_on_equity": 0.2741319237957951 }, { "asset_turnover_ratio": 0.882998154990871, "current_ratio": 2.1641355742290393, "debt_to_equity_ratio": 0.4958061910692919, "profit_margin": 0.26510465649340853, "quarter": 4, "return_on_assets": 0.23408692256316832, "return_on_equity": 0.2837309606126405 } ], "income_statement": [ { "depreciation": 246582, "expenses": 4280679, "income_tax": 494922, "marketing_expense": 722726, "net_income": 2201211, "net_profit": 1706289, "operational_expense": 2302926, "product_revenue": 2446577, "quarter": 1, "rd_expense": 786987, "revenue": 6481890, "salaries_expense": 1853338, "service_revenue": 4035313 }, { "depreciation": 340245, "expenses": 4384804, "income_tax": 482260, "marketing_expense": 870801, "net_income": 2262595, "net_profit": 1780335, "operational_expense": 2789572, "product_revenue": 2575399, "quarter": 2, "rd_expense": 489228, "revenue": 6647399, "salaries_expense": 1411765, "service_revenue": 4072000 }, { "depreciation": 332608, "expenses": 4491462, "income_tax": 636207, "marketing_expense": 716940, "net_income": 2325673, "net_profit": 1689466, "operational_expense": 3015919, "product_revenue": 2006384, "quarter": 3, "rd_expense": 488013, "revenue": 6817135, "salaries_expense": 1402381, "service_revenue": 4810751 }, { "depreciation": 352125, "expenses": 4600714, "income_tax": 537090, "marketing_expense": 661596, "net_income": 2390491, "net_profit": 1853401, "operational_expense": 3129313, "product_revenue": 1445408, "quarter": 4, "rd_expense": 722555, "revenue": 6991205, "salaries_expense": 1784302, "service_revenue": 5545797 } ], "market_conditions": { "gdp_growth": [ 0.04125870905934665, 0.0293673684226154, 0.0433985458315022, 0.03045397448777873 ], "inflation_rate": [ 0.0030847373074952052, 0.004562464177905379, 0.005104910359399633, 0.00603219473382789 ], "interest_rate": [ 0.0096396636213373, 0.01877992935438986, 0.010494594545958864, 0.012655343717443306 ], "year": 2006 }, "random_event": { "description": "Rodriguez and Sons Economic Slowdown Impact in 2006", "impact": 0.06, "type": "Economic Slowdown Impact" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 64015, "billable_hours_per_employee": 100, "client_concentration": 0.14, "client_retention_rate": 0.75, "employee_utilization_rate": 0.61, "gross_billings": 6962778, "net_revenue": 5868412, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 49732 }, { "average_project_size": 124582, "billable_hours_per_employee": 157, "client_concentration": 0.37, "client_retention_rate": 0.66, "employee_utilization_rate": 0.67, "gross_billings": 7684523, "net_revenue": 6003213, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 50875 }, { "average_project_size": 138982, "billable_hours_per_employee": 151, "client_concentration": 0.2, "client_retention_rate": 0.82, "employee_utilization_rate": 0.71, "gross_billings": 7749210, "net_revenue": 6141111, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 52043 }, { "average_project_size": 186345, "billable_hours_per_employee": 114, "client_concentration": 0.13, "client_retention_rate": 0.84, "employee_utilization_rate": 0.67, "gross_billings": 7813137, "net_revenue": 6282177, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 53239 } ], "balance_sheet": [ { "assets": 8310463, "current_assets": 3390991, "current_liabilities": 1744316, "equity": 5414431, "fixed_assets": 4919472, "liabilities": 4237710, "long_term_liabilities": 2493394, "quarter": 1 }, { "assets": 8499724, "current_assets": 2975305, "current_liabilities": 2269080, "equity": 5452958, "fixed_assets": 5524419, "liabilities": 4300259, "long_term_liabilities": 2031179, "quarter": 2 }, { "assets": 8693296, "current_assets": 4036571, "current_liabilities": 2237107, "equity": 5709272, "fixed_assets": 4656725, "liabilities": 4363733, "long_term_liabilities": 2126626, "quarter": 3 }, { "assets": 8891276, "current_assets": 3027046, "current_liabilities": 2621750, "equity": 5923566, "fixed_assets": 5864230, "liabilities": 4428142, "long_term_liabilities": 1806392, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -19474, "financing_cash_flow": -167594, "investing_cash_flow": -323730, "net_cash_flow": 1428368, "operating_cash_flow": 1674145, "quarter": 1 }, { "change_in_working_capital": -1463, "financing_cash_flow": -37097, "investing_cash_flow": -411530, "net_cash_flow": 1529091, "operating_cash_flow": 1608771, "quarter": 2 }, { "change_in_working_capital": -77850, "financing_cash_flow": -71713, "investing_cash_flow": -200714, "net_cash_flow": 1427341, "operating_cash_flow": 1778813, "quarter": 3 }, { "change_in_working_capital": -28388, "financing_cash_flow": -189209, "investing_cash_flow": -174685, "net_cash_flow": 1878485, "operating_cash_flow": 1820431, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.706147419223213, "current_ratio": 1.9440233306350454, "debt_to_equity_ratio": 0.7826694993435137, "profit_margin": 0.22862709707498383, "quarter": 1, "return_on_assets": 0.16144443456399482, "return_on_equity": 0.24779667521850404 }, { "asset_turnover_ratio": 0.7062832863749459, "current_ratio": 1.311238475505491, "debt_to_equity_ratio": 0.7886103285592884, "profit_margin": 0.2088036856263471, "quarter": 2, "return_on_assets": 0.14747455329137746, "return_on_equity": 0.22987395098220084 }, { "asset_turnover_ratio": 0.706419176340021, "current_ratio": 1.8043710023704722, "debt_to_equity_ratio": 0.7643238927835283, "profit_margin": 0.22466765378446996, "quarter": 3, "return_on_assets": 0.15870953893667028, "return_on_equity": 0.24166110845655978 }, { "asset_turnover_ratio": 0.7065551671098727, "current_ratio": 1.1545898731763136, "debt_to_equity_ratio": 0.7475466636144512, "profit_margin": 0.23247227832007916, "quarter": 4, "return_on_assets": 0.16425448945685636, "return_on_equity": 0.24654608389608557 } ], "income_statement": [ { "depreciation": 332467, "expenses": 4125861, "income_tax": 400873, "marketing_expense": 683158, "net_income": 1742551, "net_profit": 1341678, "operational_expense": 2485241, "product_revenue": 2092554, "quarter": 1, "rd_expense": 582021, "revenue": 5868412, "salaries_expense": 1454982, "service_revenue": 3775858 }, { "depreciation": 355278, "expenses": 4233026, "income_tax": 516694, "marketing_expense": 428132, "net_income": 1770187, "net_profit": 1253493, "operational_expense": 2239685, "product_revenue": 2138368, "quarter": 2, "rd_expense": 660858, "revenue": 6003213, "salaries_expense": 1459142, "service_revenue": 3864845 }, { "depreciation": 399104, "expenses": 4342975, "income_tax": 418427, "marketing_expense": 687988, "net_income": 1798136, "net_profit": 1379709, "operational_expense": 2219346, "product_revenue": 1645172, "quarter": 3, "rd_expense": 570003, "revenue": 6141111, "salaries_expense": 1990817, "service_revenue": 4495939 }, { "depreciation": 359999, "expenses": 4455780, "income_tax": 365965, "marketing_expense": 533972, "net_income": 1826397, "net_profit": 1460432, "operational_expense": 2534213, "product_revenue": 1737198, "quarter": 4, "rd_expense": 559481, "revenue": 6282177, "salaries_expense": 2040205, "service_revenue": 4544979 } ], "market_conditions": { "gdp_growth": [ 0.059799382410272856, 0.061156634982703316, 0.049744208229280544, 0.04628687982699862 ], "inflation_rate": [ 0.004941162542365846, 0.0022762132543137836, 0.007746253700202246, 0.011749875567029892 ], "interest_rate": [ 0.019970337778197476, 0.013640699346447408, 0.018333626661964666, 0.022101862068826656 ], "year": 2007 }, "random_event": { "description": "Rodriguez and Sons Technology Adoption in 2007", "impact": 0.04, "type": "Technology Adoption" }, "year": 2007 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Good", "founding_year": 2002, "industry": "Advertising", "location": "Lake Cynthia", "name": "Thomas Group", "num_employees": 524, "region": "Asia-Pacific", "revenue_size": "Medium", "website": "www.thomasgroup.com" }

[ { "advertising_kpis": [ { "average_project_size": 163468, "billable_hours_per_employee": 98, "client_concentration": 0.3, "client_retention_rate": 0.79, "employee_utilization_rate": 0.76, "gross_billings": 22481945, "net_revenue": 18722321, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 35730 }, { "average_project_size": 86043, "billable_hours_per_employee": 152, "client_concentration": 0.34, "client_retention_rate": 0.61, "employee_utilization_rate": 0.67, "gross_billings": 22796440, "net_revenue": 19336343, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 36901 }, { "average_project_size": 177912, "billable_hours_per_employee": 141, "client_concentration": 0.37, "client_retention_rate": 0.64, "employee_utilization_rate": 0.6, "gross_billings": 25667815, "net_revenue": 19970504, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 38112 }, { "average_project_size": 107200, "billable_hours_per_employee": 150, "client_concentration": 0.31, "client_retention_rate": 0.61, "employee_utilization_rate": 0.79, "gross_billings": 26733127, "net_revenue": 20625463, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 39362 } ], "balance_sheet": [ { "assets": 22922356, "current_assets": 7378690, "current_liabilities": 6028121, "equity": 15130759, "fixed_assets": 15543666, "liabilities": 12463325, "long_term_liabilities": 6435204, "quarter": 1 }, { "assets": 23368957, "current_assets": 10017545, "current_liabilities": 5393078, "equity": 15521321, "fixed_assets": 13351412, "liabilities": 12594259, "long_term_liabilities": 7201181, "quarter": 2 }, { "assets": 23824259, "current_assets": 7212708, "current_liabilities": 7555048, "equity": 16329282, "fixed_assets": 16611551, "liabilities": 12726569, "long_term_liabilities": 5171521, "quarter": 3 }, { "assets": 24288432, "current_assets": 11265466, "current_liabilities": 7532531, "equity": 16818097, "fixed_assets": 13022966, "liabilities": 12860268, "long_term_liabilities": 5327737, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 37183, "financing_cash_flow": -14137, "investing_cash_flow": -191420, "net_cash_flow": 5058225, "operating_cash_flow": 5325864, "quarter": 1 }, { "change_in_working_capital": -73329, "financing_cash_flow": -117059, "investing_cash_flow": -130230, "net_cash_flow": 5322241, "operating_cash_flow": 5851482, "quarter": 2 }, { "change_in_working_capital": -70701, "financing_cash_flow": -44778, "investing_cash_flow": -165418, "net_cash_flow": 5892818, "operating_cash_flow": 6362920, "quarter": 3 }, { "change_in_working_capital": -10079, "financing_cash_flow": -22407, "investing_cash_flow": -355791, "net_cash_flow": 6494029, "operating_cash_flow": 6696122, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8167712341610959, "current_ratio": 1.2240447728239032, "debt_to_equity_ratio": 0.8237078523291528, "profit_margin": 0.24952718201979338, "quarter": 1, "return_on_assets": 0.20380662441504704, "return_on_equity": 0.30875701608888223 }, { "asset_turnover_ratio": 0.827437142359413, "current_ratio": 1.8574819425938212, "debt_to_equity_ratio": 0.8114166957825304, "profit_margin": 0.24547676879749186, "quarter": 2, "return_on_assets": 0.20311659608941895, "return_on_equity": 0.3058130812448245 }, { "asset_turnover_ratio": 0.8382423982210737, "current_ratio": 0.9546872501670406, "debt_to_equity_ratio": 0.779371009699018, "profit_margin": 0.2619659473791948, "quarter": 3, "return_on_assets": 0.2195909639833919, "return_on_equity": 0.3203810185897947 }, { "asset_turnover_ratio": 0.8491887413728478, "current_ratio": 1.495575126076481, "debt_to_equity_ratio": 0.7646684401927281, "profit_margin": 0.26132421851572496, "quarter": 4, "return_on_assets": 0.22191358421161153, "return_on_equity": 0.3204841189820703 } ], "income_statement": [ { "depreciation": 654136, "expenses": 12208220, "income_tax": 1842373, "marketing_expense": 1867776, "net_income": 6514101, "net_profit": 4671728, "operational_expense": 6231671, "product_revenue": 6704298, "quarter": 1, "rd_expense": 1880136, "revenue": 18722321, "salaries_expense": 4443006, "service_revenue": 12018023 }, { "depreciation": 1104859, "expenses": 12591814, "income_tax": 1997906, "marketing_expense": 2063521, "net_income": 6744529, "net_profit": 4746623, "operational_expense": 8150218, "product_revenue": 7420269, "quarter": 2, "rd_expense": 2385292, "revenue": 19336343, "salaries_expense": 4379139, "service_revenue": 11916074 }, { "depreciation": 1131328, "expenses": 12987461, "income_tax": 1751451, "marketing_expense": 2181200, "net_income": 6983043, "net_profit": 5231592, "operational_expense": 7740048, "product_revenue": 4616041, "quarter": 3, "rd_expense": 2236264, "revenue": 19970504, "salaries_expense": 4235523, "service_revenue": 15354463 }, { "depreciation": 1306189, "expenses": 13395540, "income_tax": 1839990, "marketing_expense": 2260642, "net_income": 7229923, "net_profit": 5389933, "operational_expense": 8636347, "product_revenue": 7757483, "quarter": 4, "rd_expense": 2582516, "revenue": 20625463, "salaries_expense": 6419086, "service_revenue": 12867980 } ], "market_conditions": { "gdp_growth": [ 0.0454947579927538, 0.03694303221662225, 0.03936832272456541, 0.05267980831562473 ], "inflation_rate": [ 0.012619987972804215, 0.007153306163891231, 0.004625298120855614, 0.012401163961214268 ], "interest_rate": [ 0.017697489401519273, 0.018815867377247324, 0.015183040511965808, 0.013074604642732546 ], "year": 2002 }, "random_event": { "description": "Thomas Group Expansion to New Market in 2002", "impact": 0.07, "type": "Expansion to New Market" }, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 87120, "billable_hours_per_employee": 120, "client_concentration": 0.29, "client_retention_rate": 0.88, "employee_utilization_rate": 0.62, "gross_billings": 17212153, "net_revenue": 15237531, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 29079 }, { "average_project_size": 168009, "billable_hours_per_employee": 85, "client_concentration": 0.36, "client_retention_rate": 0.84, "employee_utilization_rate": 0.62, "gross_billings": 18821781, "net_revenue": 15673119, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 29911 }, { "average_project_size": 89272, "billable_hours_per_employee": 109, "client_concentration": 0.38, "client_retention_rate": 0.74, "employee_utilization_rate": 0.77, "gross_billings": 18205752, "net_revenue": 16121160, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 30766 }, { "average_project_size": 133172, "billable_hours_per_employee": 129, "client_concentration": 0.32, "client_retention_rate": 0.88, "employee_utilization_rate": 0.68, "gross_billings": 18649983, "net_revenue": 16582008, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 31645 } ], "balance_sheet": [ { "assets": 17650847, "current_assets": 8312228, "current_liabilities": 5673138, "equity": 9711818, "fixed_assets": 9338619, "liabilities": 10554111, "long_term_liabilities": 4880973, "quarter": 1 }, { "assets": 17899328, "current_assets": 7350416, "current_liabilities": 5017856, "equity": 9887153, "fixed_assets": 10548912, "liabilities": 10818681, "long_term_liabilities": 5800825, "quarter": 2 }, { "assets": 18151308, "current_assets": 6039734, "current_liabilities": 5616144, "equity": 9820700, "fixed_assets": 12111574, "liabilities": 11089883, "long_term_liabilities": 5473739, "quarter": 3 }, { "assets": 18406836, "current_assets": 7729984, "current_liabilities": 6688248, "equity": 9753699, "fixed_assets": 10676852, "liabilities": 11367884, "long_term_liabilities": 4679636, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -37595, "financing_cash_flow": -13955, "investing_cash_flow": -269932, "net_cash_flow": 3365589, "operating_cash_flow": 3580609, "quarter": 1 }, { "change_in_working_capital": -49053, "financing_cash_flow": -57058, "investing_cash_flow": -255827, "net_cash_flow": 3754413, "operating_cash_flow": 3757455, "quarter": 2 }, { "change_in_working_capital": 7424, "financing_cash_flow": 109947, "investing_cash_flow": -278897, "net_cash_flow": 3570198, "operating_cash_flow": 3929354, "quarter": 3 }, { "change_in_working_capital": 35664, "financing_cash_flow": 103428, "investing_cash_flow": -493635, "net_cash_flow": 3553608, "operating_cash_flow": 3805335, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8632747765588813, "current_ratio": 1.465190517135314, "debt_to_equity_ratio": 1.0867286639844362, "profit_margin": 0.17162111105795289, "quarter": 1, "return_on_assets": 0.14815617630134123, "return_on_equity": 0.26926801964369595 }, { "asset_turnover_ratio": 0.875626112890942, "current_ratio": 1.4648519208203663, "debt_to_equity_ratio": 1.0942159992871558, "profit_margin": 0.17906493276800872, "quarter": 2, "return_on_assets": 0.15679393103472936, "return_on_equity": 0.28385380503366336 }, { "asset_turnover_ratio": 0.8881541759965728, "current_ratio": 1.0754236358611888, "debt_to_equity_ratio": 1.1292354923783436, "profit_margin": 0.1711585890841602, "quarter": 3, "return_on_assets": 0.1520152156527783, "return_on_equity": 0.2809652061462014 }, { "asset_turnover_ratio": 0.9008613973634578, "current_ratio": 1.1557561860744399, "debt_to_equity_ratio": 1.1654946497733834, "profit_margin": 0.1637164208339545, "quarter": 4, "return_on_assets": 0.14748580364382016, "return_on_equity": 0.27832999562524946 } ], "income_statement": [ { "depreciation": 965527, "expenses": 11792079, "income_tax": 830370, "marketing_expense": 1710011, "net_income": 3445452, "net_profit": 2615082, "operational_expense": 6094014, "product_revenue": 3232139, "quarter": 1, "rd_expense": 1690535, "revenue": 15237531, "salaries_expense": 4699580, "service_revenue": 12005392 }, { "depreciation": 950949, "expenses": 12158908, "income_tax": 707705, "marketing_expense": 1292173, "net_income": 3514211, "net_profit": 2806506, "operational_expense": 7053299, "product_revenue": 3589773, "quarter": 2, "rd_expense": 1821485, "revenue": 15673119, "salaries_expense": 5135646, "service_revenue": 12083346 }, { "depreciation": 1170079, "expenses": 12537148, "income_tax": 824737, "marketing_expense": 2357745, "net_income": 3584012, "net_profit": 2759275, "operational_expense": 6322688, "product_revenue": 4075018, "quarter": 3, "rd_expense": 2416077, "revenue": 16121160, "salaries_expense": 5983623, "service_revenue": 12046142 }, { "depreciation": 1090588, "expenses": 12927155, "income_tax": 940106, "marketing_expense": 2421294, "net_income": 3654853, "net_profit": 2714747, "operational_expense": 6475322, "product_revenue": 6503637, "quarter": 4, "rd_expense": 2179821, "revenue": 16582008, "salaries_expense": 5506873, "service_revenue": 10078371 } ], "market_conditions": { "gdp_growth": [ 0.055034934032280894, 0.04721889358505696, 0.058124696528743525, 0.04799508661814346 ], "inflation_rate": [ 0.005061315590269559, 0.007484738006193497, 0.008799926910932416, 0.009484711778737383 ], "interest_rate": [ 0.01262339268283159, 0.009145365843840696, 0.014810670781353797, 0.013750912643910285 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 109055, "billable_hours_per_employee": 155, "client_concentration": 0.22, "client_retention_rate": 0.86, "employee_utilization_rate": 0.75, "gross_billings": 12574673, "net_revenue": 10369091, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 19788 }, { "average_project_size": 151766, "billable_hours_per_employee": 87, "client_concentration": 0.32, "client_retention_rate": 0.77, "employee_utilization_rate": 0.79, "gross_billings": 12630515, "net_revenue": 10732892, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 20483 }, { "average_project_size": 141951, "billable_hours_per_employee": 134, "client_concentration": 0.19, "client_retention_rate": 0.61, "employee_utilization_rate": 0.73, "gross_billings": 14223369, "net_revenue": 11109458, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 21201 }, { "average_project_size": 171303, "billable_hours_per_employee": 83, "client_concentration": 0.38, "client_retention_rate": 0.76, "employee_utilization_rate": 0.75, "gross_billings": 13688516, "net_revenue": 11499235, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 21945 } ], "balance_sheet": [ { "assets": 12166706, "current_assets": 4769375, "current_liabilities": 3134214, "equity": 8042659, "fixed_assets": 7397331, "liabilities": 6999834, "long_term_liabilities": 3865620, "quarter": 1 }, { "assets": 12546161, "current_assets": 5723948, "current_liabilities": 3060275, "equity": 8056204, "fixed_assets": 6822213, "liabilities": 7191574, "long_term_liabilities": 4131299, "quarter": 2 }, { "assets": 12937450, "current_assets": 5076545, "current_liabilities": 3728394, "equity": 8329815, "fixed_assets": 7860905, "liabilities": 7388567, "long_term_liabilities": 3660173, "quarter": 3 }, { "assets": 13340944, "current_assets": 6200398, "current_liabilities": 3853862, "equity": 8664147, "fixed_assets": 7140546, "liabilities": 7590956, "long_term_liabilities": 3737094, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -8552, "financing_cash_flow": 22721, "investing_cash_flow": -120963, "net_cash_flow": 3203472, "operating_cash_flow": 3222067, "quarter": 1 }, { "change_in_working_capital": -74399, "financing_cash_flow": 174443, "investing_cash_flow": -493146, "net_cash_flow": 2682924, "operating_cash_flow": 3114438, "quarter": 2 }, { "change_in_working_capital": 46062, "financing_cash_flow": -147072, "investing_cash_flow": -252333, "net_cash_flow": 3001508, "operating_cash_flow": 3260640, "quarter": 3 }, { "change_in_working_capital": -43490, "financing_cash_flow": 179755, "investing_cash_flow": -360738, "net_cash_flow": 3377686, "operating_cash_flow": 3456303, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8522512995711411, "current_ratio": 1.5217132588904267, "debt_to_equity_ratio": 0.8703382799146402, "profit_margin": 0.277342247261597, "quarter": 1, "return_on_assets": 0.2363652906546768, "return_on_equity": 0.357566695293186 }, { "asset_turnover_ratio": 0.8554722038080015, "current_ratio": 1.8704031500437053, "debt_to_equity_ratio": 0.8926752599611429, "profit_margin": 0.2517137971760081, "quarter": 2, "return_on_assets": 0.21533415679903997, "return_on_equity": 0.33534615061882744 }, { "asset_turnover_ratio": 0.8587053863010099, "current_ratio": 1.3615902718435873, "debt_to_equity_ratio": 0.8870025324692085, "profit_margin": 0.2503211227766467, "quarter": 3, "return_on_assets": 0.21495209643322294, "return_on_equity": 0.33385279264905643 }, { "asset_turnover_ratio": 0.8619506235840583, "current_ratio": 1.6088790932316726, "debt_to_equity_ratio": 0.876134257648214, "profit_margin": 0.2534219885061919, "quarter": 4, "return_on_assets": 0.21843724102282416, "return_on_equity": 0.33634690177809773 } ], "income_statement": [ { "depreciation": 346280, "expenses": 6737062, "income_tax": 756242, "marketing_expense": 1010886, "net_income": 3632029, "net_profit": 2875787, "operational_expense": 4703071, "product_revenue": 4123582, "quarter": 1, "rd_expense": 678314, "revenue": 10369091, "salaries_expense": 3101750, "service_revenue": 6245509 }, { "depreciation": 412821, "expenses": 6974899, "income_tax": 1056376, "marketing_expense": 1384485, "net_income": 3757993, "net_profit": 2701617, "operational_expense": 3714556, "product_revenue": 2458095, "quarter": 2, "rd_expense": 1347595, "revenue": 10732892, "salaries_expense": 2201102, "service_revenue": 8274797 }, { "depreciation": 479708, "expenses": 7221132, "income_tax": 1107394, "marketing_expense": 829345, "net_income": 3888326, "net_profit": 2780932, "operational_expense": 4199635, "product_revenue": 2893812, "quarter": 3, "rd_expense": 922303, "revenue": 11109458, "salaries_expense": 3213660, "service_revenue": 8215646 }, { "depreciation": 542144, "expenses": 7476058, "income_tax": 1109018, "marketing_expense": 1416465, "net_income": 4023177, "net_profit": 2914159, "operational_expense": 4716533, "product_revenue": 3494328, "quarter": 4, "rd_expense": 885187, "revenue": 11499235, "salaries_expense": 2408055, "service_revenue": 8004907 } ], "market_conditions": { "gdp_growth": [ 0.03214342365603637, 0.024579297502477934, 0.03559472607032915, 0.029308500210426087 ], "inflation_rate": [ 0.006934425537898839, 0.008801456194145553, 0.0037778306590032073, 0.007712635833025376 ], "interest_rate": [ 0.018196212186048607, 0.01872061904212123, 0.023629540250957277, 0.020306688747257294 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 187637, "billable_hours_per_employee": 159, "client_concentration": 0.32, "client_retention_rate": 0.81, "employee_utilization_rate": 0.65, "gross_billings": 22080999, "net_revenue": 19796188, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 37779 }, { "average_project_size": 60686, "billable_hours_per_employee": 157, "client_concentration": 0.17, "client_retention_rate": 0.65, "employee_utilization_rate": 0.7, "gross_billings": 23309877, "net_revenue": 20698436, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 39501 }, { "average_project_size": 105979, "billable_hours_per_employee": 87, "client_concentration": 0.39, "client_retention_rate": 0.84, "employee_utilization_rate": 0.77, "gross_billings": 28106327, "net_revenue": 21641806, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 41301 }, { "average_project_size": 189727, "billable_hours_per_employee": 89, "client_concentration": 0.18, "client_retention_rate": 0.62, "employee_utilization_rate": 0.79, "gross_billings": 27360286, "net_revenue": 22628171, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 43184 } ], "balance_sheet": [ { "assets": 26931645, "current_assets": 10503467, "current_liabilities": 5668089, "equity": 18876569, "fixed_assets": 16428178, "liabilities": 12668206, "long_term_liabilities": 7000117, "quarter": 1 }, { "assets": 27771637, "current_assets": 13707899, "current_liabilities": 6552804, "equity": 19948001, "fixed_assets": 14063738, "liabilities": 12804744, "long_term_liabilities": 6251940, "quarter": 2 }, { "assets": 28637829, "current_assets": 10083233, "current_liabilities": 7350503, "equity": 20971189, "fixed_assets": 18554596, "liabilities": 12942752, "long_term_liabilities": 5592249, "quarter": 3 }, { "assets": 29531037, "current_assets": 14689907, "current_liabilities": 7615000, "equity": 22124406, "fixed_assets": 14841130, "liabilities": 13082249, "long_term_liabilities": 5467249, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -47372, "financing_cash_flow": 97048, "investing_cash_flow": -343880, "net_cash_flow": 5454352, "operating_cash_flow": 5736971, "quarter": 1 }, { "change_in_working_capital": -43479, "financing_cash_flow": -98132, "investing_cash_flow": -299713, "net_cash_flow": 5548076, "operating_cash_flow": 6117528, "quarter": 2 }, { "change_in_working_capital": -95053, "financing_cash_flow": -119494, "investing_cash_flow": -427188, "net_cash_flow": 6274091, "operating_cash_flow": 6576602, "quarter": 3 }, { "change_in_working_capital": -97601, "financing_cash_flow": -6000, "investing_cash_flow": -460016, "net_cash_flow": 6696657, "operating_cash_flow": 6991822, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7350530574719814, "current_ratio": 1.8530878749433892, "debt_to_equity_ratio": 0.6711074454261259, "profit_margin": 0.23303122803238685, "quarter": 1, "return_on_assets": 0.17129031665165645, "return_on_equity": 0.24438392379462603 }, { "asset_turnover_ratio": 0.7453084598506022, "current_ratio": 2.091913477039753, "debt_to_equity_ratio": 0.641906123826643, "profit_margin": 0.24065141926665376, "quarter": 2, "return_on_assets": 0.17935953865449128, "return_on_equity": 0.2497046195255354 }, { "asset_turnover_ratio": 0.7557069357457229, "current_ratio": 1.3717745574690603, "debt_to_equity_ratio": 0.6171682492585423, "profit_margin": 0.243792592910222, "quarter": 3, "return_on_assets": 0.1842357533456883, "return_on_equity": 0.25158859614493007 }, { "asset_turnover_ratio": 0.7662504706488973, "current_ratio": 1.929075114904793, "debt_to_equity_ratio": 0.5913039654036362, "profit_margin": 0.25082089047320705, "quarter": 4, "return_on_assets": 0.19219162537367043, "return_on_equity": 0.2565319945764872 } ], "income_statement": [ { "depreciation": 1123841, "expenses": 13438296, "income_tax": 1744762, "marketing_expense": 2486820, "net_income": 6357892, "net_profit": 4613130, "operational_expense": 8891586, "product_revenue": 6729677, "quarter": 1, "rd_expense": 2311022, "revenue": 19796188, "salaries_expense": 5370513, "service_revenue": 13066511 }, { "depreciation": 1136420, "expenses": 13953864, "income_tax": 1763464, "marketing_expense": 2583598, "net_income": 6744572, "net_profit": 4981108, "operational_expense": 9726743, "product_revenue": 6523343, "quarter": 2, "rd_expense": 2127775, "revenue": 20698436, "salaries_expense": 6260559, "service_revenue": 14175093 }, { "depreciation": 1300490, "expenses": 14489213, "income_tax": 1876481, "marketing_expense": 2540006, "net_income": 7152593, "net_profit": 5276112, "operational_expense": 9614095, "product_revenue": 7212076, "quarter": 3, "rd_expense": 1781220, "revenue": 21641806, "salaries_expense": 5158380, "service_revenue": 14429730 }, { "depreciation": 1316204, "expenses": 15045101, "income_tax": 1907452, "marketing_expense": 1883435, "net_income": 7583070, "net_profit": 5675618, "operational_expense": 8509445, "product_revenue": 6189423, "quarter": 4, "rd_expense": 2525371, "revenue": 22628171, "salaries_expense": 6663027, "service_revenue": 16438748 } ], "market_conditions": { "gdp_growth": [ 0.04800828660367598, 0.054944557558489454, 0.05481619148717341, 0.04564601981817305 ], "inflation_rate": [ 0.009285796205417206, 0.008625388671475826, 0.012964697165726381, 0.009571347183905043 ], "interest_rate": [ 0.014194351432016552, 0.015618716350803509, 0.011719381650535116, 0.018390700680087434 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 178090, "billable_hours_per_employee": 88, "client_concentration": 0.24, "client_retention_rate": 0.72, "employee_utilization_rate": 0.72, "gross_billings": 16012888, "net_revenue": 13496162, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 25756 }, { "average_project_size": 120301, "billable_hours_per_employee": 103, "client_concentration": 0.39, "client_retention_rate": 0.84, "employee_utilization_rate": 0.68, "gross_billings": 17481757, "net_revenue": 13731273, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 26205 }, { "average_project_size": 180401, "billable_hours_per_employee": 120, "client_concentration": 0.34, "client_retention_rate": 0.64, "employee_utilization_rate": 0.78, "gross_billings": 15986394, "net_revenue": 13970481, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 26661 }, { "average_project_size": 138219, "billable_hours_per_employee": 118, "client_concentration": 0.28, "client_retention_rate": 0.73, "employee_utilization_rate": 0.69, "gross_billings": 18026423, "net_revenue": 14213856, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 27126 } ], "balance_sheet": [ { "assets": 14957165, "current_assets": 6782548, "current_liabilities": 4803751, "equity": 9092263, "fixed_assets": 8174617, "liabilities": 8295988, "long_term_liabilities": 3492237, "quarter": 1 }, { "assets": 15348525, "current_assets": 6168403, "current_liabilities": 3757550, "equity": 9161378, "fixed_assets": 9180122, "liabilities": 8455534, "long_term_liabilities": 4697984, "quarter": 2 }, { "assets": 15750125, "current_assets": 5882842, "current_liabilities": 4207708, "equity": 9574025, "fixed_assets": 9867283, "liabilities": 8618149, "long_term_liabilities": 4410441, "quarter": 3 }, { "assets": 16162233, "current_assets": 6695098, "current_liabilities": 4827685, "equity": 10019199, "fixed_assets": 9467135, "liabilities": 8783890, "long_term_liabilities": 3956205, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 23463, "financing_cash_flow": -187580, "investing_cash_flow": -264288, "net_cash_flow": 3008582, "operating_cash_flow": 3231073, "quarter": 1 }, { "change_in_working_capital": 40432, "financing_cash_flow": 85972, "investing_cash_flow": -397714, "net_cash_flow": 2707053, "operating_cash_flow": 2870894, "quarter": 2 }, { "change_in_working_capital": -39460, "financing_cash_flow": -3380, "investing_cash_flow": -315977, "net_cash_flow": 2614017, "operating_cash_flow": 3045318, "quarter": 3 }, { "change_in_working_capital": 28569, "financing_cash_flow": 168564, "investing_cash_flow": -243118, "net_cash_flow": 3367357, "operating_cash_flow": 3666213, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9023208609385536, "current_ratio": 1.411927470845179, "debt_to_equity_ratio": 0.9124227928734574, "profit_margin": 0.18013165520686547, "quarter": 1, "return_on_assets": 0.16253655020854554, "return_on_equity": 0.26737963915034135 }, { "asset_turnover_ratio": 0.8946314385258518, "current_ratio": 1.6416023738872403, "debt_to_equity_ratio": 0.9229543852464116, "profit_margin": 0.16519859447845806, "quarter": 2, "return_on_assets": 0.14779185622071175, "return_on_equity": 0.24760325357167884 }, { "asset_turnover_ratio": 0.8870076269235958, "current_ratio": 1.3981108004642908, "debt_to_equity_ratio": 0.9001594418230577, "profit_margin": 0.17480063857500683, "quarter": 3, "return_on_assets": 0.15504949960714598, "return_on_equity": 0.25507025519569876 }, { "asset_turnover_ratio": 0.8794487741885666, "current_ratio": 1.386813348426834, "debt_to_equity_ratio": 0.876705812510561, "profit_margin": 0.18579448110350913, "quarter": 4, "return_on_assets": 0.16339672865748192, "return_on_equity": 0.26357955361501456 } ], "income_statement": [ { "depreciation": 799987, "expenses": 10340670, "income_tax": 724406, "marketing_expense": 2038916, "net_income": 3155492, "net_profit": 2431086, "operational_expense": 5253965, "product_revenue": 3168362, "quarter": 1, "rd_expense": 1889620, "revenue": 13496162, "salaries_expense": 3712118, "service_revenue": 10327800 }, { "depreciation": 602507, "expenses": 10493079, "income_tax": 969807, "marketing_expense": 1887753, "net_income": 3238194, "net_profit": 2268387, "operational_expense": 7297390, "product_revenue": 4486964, "quarter": 2, "rd_expense": 1051702, "revenue": 13731273, "salaries_expense": 4386370, "service_revenue": 9244309 }, { "depreciation": 603269, "expenses": 10647734, "income_tax": 880698, "marketing_expense": 1487660, "net_income": 3322747, "net_profit": 2442049, "operational_expense": 6778592, "product_revenue": 4861213, "quarter": 3, "rd_expense": 1091079, "revenue": 13970481, "salaries_expense": 4682836, "service_revenue": 9109268 }, { "depreciation": 1025357, "expenses": 10804669, "income_tax": 768331, "marketing_expense": 1781953, "net_income": 3409187, "net_profit": 2640856, "operational_expense": 6127337, "product_revenue": 3651466, "quarter": 4, "rd_expense": 1642668, "revenue": 14213856, "salaries_expense": 4875477, "service_revenue": 10562390 } ], "market_conditions": { "gdp_growth": [ 0.04739044640441783, 0.030618051708236338, 0.044408427875734444, 0.04150728636045429 ], "inflation_rate": [ 0.002031805471842594, 0.011386748171294588, 0.009460346465036955, 0.00955445762295188 ], "interest_rate": [ 0.012102652965334335, 0.007472516006441934, 0.012817349551186956, 0.009116959462915407 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 175118, "billable_hours_per_employee": 139, "client_concentration": 0.32, "client_retention_rate": 0.73, "employee_utilization_rate": 0.68, "gross_billings": 19652275, "net_revenue": 15134507, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 28883 }, { "average_project_size": 53895, "billable_hours_per_employee": 99, "client_concentration": 0.28, "client_retention_rate": 0.7, "employee_utilization_rate": 0.7, "gross_billings": 17670084, "net_revenue": 15803665, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 30160 }, { "average_project_size": 191174, "billable_hours_per_employee": 119, "client_concentration": 0.19, "client_retention_rate": 0.81, "employee_utilization_rate": 0.73, "gross_billings": 18398137, "net_revenue": 16502409, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 31493 }, { "average_project_size": 136509, "billable_hours_per_employee": 122, "client_concentration": 0.38, "client_retention_rate": 0.73, "employee_utilization_rate": 0.6, "gross_billings": 21946072, "net_revenue": 17232048, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 32886 } ], "balance_sheet": [ { "assets": 17021516, "current_assets": 5340726, "current_liabilities": 2993233, "equity": 13975863, "fixed_assets": 11680790, "liabilities": 7252204, "long_term_liabilities": 4258971, "quarter": 1 }, { "assets": 17313043, "current_assets": 8191164, "current_liabilities": 3796121, "equity": 14440192, "fixed_assets": 9121879, "liabilities": 7362180, "long_term_liabilities": 3566059, "quarter": 2 }, { "assets": 17609563, "current_assets": 8668749, "current_liabilities": 3980506, "equity": 14784472, "fixed_assets": 8940814, "liabilities": 7473824, "long_term_liabilities": 3493318, "quarter": 3 }, { "assets": 17911162, "current_assets": 8825161, "current_liabilities": 3170190, "equity": 15210994, "fixed_assets": 9086001, "liabilities": 7587161, "long_term_liabilities": 4416971, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -57035, "financing_cash_flow": 45151, "investing_cash_flow": -138173, "net_cash_flow": 4734854, "operating_cash_flow": 4925500, "quarter": 1 }, { "change_in_working_capital": 93784, "financing_cash_flow": -34346, "investing_cash_flow": -294356, "net_cash_flow": 5030043, "operating_cash_flow": 5099490, "quarter": 2 }, { "change_in_working_capital": 57052, "financing_cash_flow": 152517, "investing_cash_flow": -362645, "net_cash_flow": 5072068, "operating_cash_flow": 5454413, "quarter": 3 }, { "change_in_working_capital": -34799, "financing_cash_flow": -155855, "investing_cash_flow": -289822, "net_cash_flow": 5377445, "operating_cash_flow": 5698359, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8891397804989872, "current_ratio": 1.78426671094432, "debt_to_equity_ratio": 0.5189092079680517, "profit_margin": 0.277944369116219, "quarter": 1, "return_on_assets": 0.24713139534692444, "return_on_equity": 0.30098685140230697 }, { "asset_turnover_ratio": 0.9128184456077421, "current_ratio": 2.1577721047353338, "debt_to_equity_ratio": 0.5098394813586966, "profit_margin": 0.28406885364882134, "quarter": 2, "return_on_assets": 0.2593032894332903, "return_on_equity": 0.3108912263770454 }, { "asset_turnover_ratio": 0.9371276845427681, "current_ratio": 2.1778007620136735, "debt_to_equity_ratio": 0.5055184926455271, "profit_margin": 0.28170026570060164, "quarter": 3, "return_on_assets": 0.26398911773108735, "return_on_equity": 0.3144334812903701 }, { "asset_turnover_ratio": 0.9620843136810443, "current_ratio": 2.7837956084651077, "debt_to_equity_ratio": 0.4987945560954136, "profit_margin": 0.28359908236095904, "quarter": 4, "return_on_assets": 0.27284622851381723, "return_on_equity": 0.3212803186958065 } ], "income_statement": [ { "depreciation": 718949, "expenses": 9740727, "income_tax": 1187229, "marketing_expense": 1257607, "net_income": 5393780, "net_profit": 4206551, "operational_expense": 6656058, "product_revenue": 5420300, "quarter": 1, "rd_expense": 1782159, "revenue": 15134507, "salaries_expense": 3822660, "service_revenue": 9714207 }, { "depreciation": 610161, "expenses": 10172636, "income_tax": 1141700, "marketing_expense": 1896346, "net_income": 5631029, "net_profit": 4489329, "operational_expense": 6844293, "product_revenue": 3694137, "quarter": 2, "rd_expense": 1813895, "revenue": 15803665, "salaries_expense": 3434924, "service_revenue": 12109528 }, { "depreciation": 805680, "expenses": 10623697, "income_tax": 1229979, "marketing_expense": 1266230, "net_income": 5878712, "net_profit": 4648733, "operational_expense": 6735722, "product_revenue": 3366912, "quarter": 3, "rd_expense": 1824947, "revenue": 16502409, "salaries_expense": 4784804, "service_revenue": 13135497 }, { "depreciation": 811366, "expenses": 11094758, "income_tax": 1250297, "marketing_expense": 2193366, "net_income": 6137290, "net_profit": 4886993, "operational_expense": 5875671, "product_revenue": 5012830, "quarter": 4, "rd_expense": 1273840, "revenue": 17232048, "salaries_expense": 5329975, "service_revenue": 12219218 } ], "market_conditions": { "gdp_growth": [ 0.059628292603456035, 0.043463035229089855, 0.0423995679331441, 0.05577825469429706 ], "inflation_rate": [ 0.007050903589502815, 0.009338169498453541, 0.004988986573667756, 0.010931481114207716 ], "interest_rate": [ 0.019307587245216154, 0.018831737973267714, 0.012371471884937034, 0.014839670538389544 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 189483, "billable_hours_per_employee": 150, "client_concentration": 0.32, "client_retention_rate": 0.83, "employee_utilization_rate": 0.71, "gross_billings": 21632547, "net_revenue": 17269511, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 32957 }, { "average_project_size": 54995, "billable_hours_per_employee": 140, "client_concentration": 0.39, "client_retention_rate": 0.76, "employee_utilization_rate": 0.66, "gross_billings": 23503484, "net_revenue": 18089529, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 34522 }, { "average_project_size": 129592, "billable_hours_per_employee": 97, "client_concentration": 0.14, "client_retention_rate": 0.65, "employee_utilization_rate": 0.64, "gross_billings": 24321278, "net_revenue": 18948485, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 36161 }, { "average_project_size": 86158, "billable_hours_per_employee": 126, "client_concentration": 0.17, "client_retention_rate": 0.7, "employee_utilization_rate": 0.66, "gross_billings": 24129519, "net_revenue": 19848227, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 37878 } ], "balance_sheet": [ { "assets": 22349322, "current_assets": 6880558, "current_liabilities": 5850488, "equity": 15730663, "fixed_assets": 15468764, "liabilities": 11808163, "long_term_liabilities": 5957675, "quarter": 1 }, { "assets": 22656936, "current_assets": 10551807, "current_liabilities": 5072942, "equity": 15797613, "fixed_assets": 12105129, "liabilities": 12017086, "long_term_liabilities": 6944144, "quarter": 2 }, { "assets": 22968785, "current_assets": 11358226, "current_liabilities": 6748137, "equity": 16570920, "fixed_assets": 11610559, "liabilities": 12229706, "long_term_liabilities": 5481569, "quarter": 3 }, { "assets": 23284925, "current_assets": 10027685, "current_liabilities": 7293529, "equity": 17082974, "fixed_assets": 13257240, "liabilities": 12446087, "long_term_liabilities": 5152558, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 58965, "financing_cash_flow": 19152, "investing_cash_flow": -301587, "net_cash_flow": 5640817, "operating_cash_flow": 6005853, "quarter": 1 }, { "change_in_working_capital": 41975, "financing_cash_flow": -23458, "investing_cash_flow": -154518, "net_cash_flow": 5825479, "operating_cash_flow": 6047756, "quarter": 2 }, { "change_in_working_capital": 84415, "financing_cash_flow": 126198, "investing_cash_flow": -250209, "net_cash_flow": 6599576, "operating_cash_flow": 6826784, "quarter": 3 }, { "change_in_working_capital": 71690, "financing_cash_flow": -56998, "investing_cash_flow": -155979, "net_cash_flow": 6542333, "operating_cash_flow": 6849328, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7727084964814592, "current_ratio": 1.1760656546941042, "debt_to_equity_ratio": 0.7506462378604132, "profit_margin": 0.30050092327455014, "quarter": 1, "return_on_assets": 0.232199616614768, "return_on_equity": 0.32989734761974115 }, { "asset_turnover_ratio": 0.7984102086884123, "current_ratio": 2.080017275971221, "debt_to_equity_ratio": 0.7606899852528354, "profit_margin": 0.2851242284970493, "quarter": 2, "return_on_assets": 0.22764609477645167, "return_on_equity": 0.326490020992412 }, { "asset_turnover_ratio": 0.8249667973295061, "current_ratio": 1.6831647016057913, "debt_to_equity_ratio": 0.7380221496452822, "profit_margin": 0.30777347107169784, "quarter": 3, "return_on_assets": 0.2539028947330039, "return_on_equity": 0.35193224033427234 }, { "asset_turnover_ratio": 0.8524067395535952, "current_ratio": 1.3748742206961815, "debt_to_equity_ratio": 0.7285667589261683, "profit_margin": 0.3145941448573719, "quarter": 4, "return_on_assets": 0.26816216930052383, "return_on_equity": 0.36551808836096106 } ], "income_statement": [ { "depreciation": 816349, "expenses": 10384652, "income_tax": 1695355, "marketing_expense": 2071924, "net_income": 6884859, "net_profit": 5189504, "operational_expense": 6131943, "product_revenue": 5679820, "quarter": 1, "rd_expense": 1856963, "revenue": 17269511, "salaries_expense": 4679459, "service_revenue": 11589691 }, { "depreciation": 889993, "expenses": 10871867, "income_tax": 2059899, "marketing_expense": 1755557, "net_income": 7217662, "net_profit": 5157763, "operational_expense": 7214724, "product_revenue": 7086578, "quarter": 2, "rd_expense": 1104613, "revenue": 18089529, "salaries_expense": 3989692, "service_revenue": 11002951 }, { "depreciation": 994943, "expenses": 11381941, "income_tax": 1734703, "marketing_expense": 1467318, "net_income": 7566544, "net_profit": 5831841, "operational_expense": 5765970, "product_revenue": 6406124, "quarter": 3, "rd_expense": 1247510, "revenue": 18948485, "salaries_expense": 3892877, "service_revenue": 12542361 }, { "depreciation": 605192, "expenses": 11915946, "income_tax": 1688145, "marketing_expense": 1583025, "net_income": 7932281, "net_profit": 6244136, "operational_expense": 8264737, "product_revenue": 5952532, "quarter": 4, "rd_expense": 1341398, "revenue": 19848227, "salaries_expense": 5569386, "service_revenue": 13895695 } ], "market_conditions": { "gdp_growth": [ 0.0502363071727689, 0.06319412226711738, 0.05606718713698801, 0.04722157144167009 ], "inflation_rate": [ 0.010227277956197704, 0.009977914399824452, 0.006511721307606276, 0.005802746258665222 ], "interest_rate": [ 0.010279820320645174, 0.015508258383611029, 0.013995342333135402, 0.012079585596223394 ], "year": 2008 }, "random_event": null, "year": 2008 } ]

{ "advertising_type": "Branding Services", "financial_health": "Poor", "founding_year": 2005, "industry": "Advertising", "location": "New Meganville", "name": "Thompson, Collins and Anderson", "num_employees": 828, "region": "Europe", "revenue_size": "Medium", "website": "www.thompson,collinsandanderson.com" }

[ { "advertising_kpis": [ { "average_project_size": 114018, "billable_hours_per_employee": 98, "client_concentration": 0.3, "client_retention_rate": 0.78, "employee_utilization_rate": 0.71, "gross_billings": 6844076, "net_revenue": 6100103, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 7367 }, { "average_project_size": 103171, "billable_hours_per_employee": 139, "client_concentration": 0.19, "client_retention_rate": 0.85, "employee_utilization_rate": 0.76, "gross_billings": 6908510, "net_revenue": 6009090, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 7257 }, { "average_project_size": 103446, "billable_hours_per_employee": 106, "client_concentration": 0.39, "client_retention_rate": 0.9, "employee_utilization_rate": 0.7, "gross_billings": 7402673, "net_revenue": 5919435, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 7149 }, { "average_project_size": 68424, "billable_hours_per_employee": 85, "client_concentration": 0.31, "client_retention_rate": 0.69, "employee_utilization_rate": 0.69, "gross_billings": 7075144, "net_revenue": 5831118, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 7042 } ], "balance_sheet": [ { "assets": 6790497, "current_assets": 2570984, "current_liabilities": 1636601, "equity": 5177968, "fixed_assets": 4219513, "liabilities": 2954527, "long_term_liabilities": 1317926, "quarter": 1 }, { "assets": 6968663, "current_assets": 3407505, "current_liabilities": 1362463, "equity": 5217170, "fixed_assets": 3561158, "liabilities": 3032297, "long_term_liabilities": 1669834, "quarter": 2 }, { "assets": 7151503, "current_assets": 2571848, "current_liabilities": 1452242, "equity": 5223561, "fixed_assets": 4579655, "liabilities": 3112115, "long_term_liabilities": 1659873, "quarter": 3 }, { "assets": 7339142, "current_assets": 2973591, "current_liabilities": 1715824, "equity": 5259863, "fixed_assets": 4365551, "liabilities": 3194034, "long_term_liabilities": 1478210, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -73764, "financing_cash_flow": 4372, "investing_cash_flow": -411628, "net_cash_flow": 1371355, "operating_cash_flow": 1684121, "quarter": 1 }, { "change_in_working_capital": -30400, "financing_cash_flow": -90250, "investing_cash_flow": -482450, "net_cash_flow": 1345775, "operating_cash_flow": 1568440, "quarter": 2 }, { "change_in_working_capital": -27877, "financing_cash_flow": -41277, "investing_cash_flow": -113747, "net_cash_flow": 1550978, "operating_cash_flow": 1544425, "quarter": 3 }, { "change_in_working_capital": 21013, "financing_cash_flow": 30262, "investing_cash_flow": -121673, "net_cash_flow": 1286328, "operating_cash_flow": 1445463, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8983293859050376, "current_ratio": 1.5709290169076031, "debt_to_equity_ratio": 0.5705958399124907, "profit_margin": 0.2199959574453087, "quarter": 1, "return_on_assets": 0.19762883335343495, "return_on_equity": 0.2591746414809825 }, { "asset_turnover_ratio": 0.8623017069414893, "current_ratio": 2.500989017683416, "debt_to_equity_ratio": 0.5812149115324975, "profit_margin": 0.21314441953773366, "quarter": 2, "return_on_assets": 0.18379479679244068, "return_on_equity": 0.24549784653365714 }, { "asset_turnover_ratio": 0.8277190123530676, "current_ratio": 1.7709500207265731, "debt_to_equity_ratio": 0.5957841786474782, "profit_margin": 0.2000483154219955, "quarter": 3, "return_on_assets": 0.16558379406398907, "return_on_equity": 0.22669841512332295 }, { "asset_turnover_ratio": 0.794523120005036, "current_ratio": 1.7330396357668385, "debt_to_equity_ratio": 0.6072466145981369, "profit_margin": 0.19117345936062347, "quarter": 4, "return_on_assets": 0.1518917333933585, "return_on_equity": 0.21193612837444625 } ], "income_statement": [ { "depreciation": 342123, "expenses": 4415431, "income_tax": 342674, "marketing_expense": 714206, "net_income": 1684672, "net_profit": 1341998, "operational_expense": 2687276, "product_revenue": 1626859, "quarter": 1, "rd_expense": 651071, "revenue": 6100103, "salaries_expense": 1698201, "service_revenue": 4473244 }, { "depreciation": 287636, "expenses": 4375567, "income_tax": 352719, "marketing_expense": 851000, "net_income": 1633523, "net_profit": 1280804, "operational_expense": 2629681, "product_revenue": 1443421, "quarter": 2, "rd_expense": 842050, "revenue": 6009090, "salaries_expense": 1659494, "service_revenue": 4565669 }, { "depreciation": 360252, "expenses": 4336064, "income_tax": 399198, "marketing_expense": 756621, "net_income": 1583371, "net_profit": 1184173, "operational_expense": 2310173, "product_revenue": 1527874, "quarter": 3, "rd_expense": 477923, "revenue": 5919435, "salaries_expense": 1525439, "service_revenue": 4391561 }, { "depreciation": 330708, "expenses": 4296917, "income_tax": 419446, "marketing_expense": 440440, "net_income": 1534201, "net_profit": 1114755, "operational_expense": 2384560, "product_revenue": 2005613, "quarter": 4, "rd_expense": 784255, "revenue": 5831118, "salaries_expense": 1965030, "service_revenue": 3825505 } ], "market_conditions": { "gdp_growth": [ -0.0029885177890573763, -0.015211547566951538, -0.01822811598886616, -0.0006016278385168831 ], "inflation_rate": [ 0.031163209861443487, 0.029024852429039398, 0.03367170536486549, 0.0348163417410302 ], "interest_rate": [ 0.046367075717502856, 0.04563253676252573, 0.04025964467052471, 0.043956973246896895 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 54583, "billable_hours_per_employee": 106, "client_concentration": 0.18, "client_retention_rate": 0.62, "employee_utilization_rate": 0.63, "gross_billings": 11029611, "net_revenue": 9590826, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 11583 }, { "average_project_size": 156221, "billable_hours_per_employee": 131, "client_concentration": 0.26, "client_retention_rate": 0.63, "employee_utilization_rate": 0.62, "gross_billings": 11527602, "net_revenue": 9407325, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 11362 }, { "average_project_size": 117430, "billable_hours_per_employee": 118, "client_concentration": 0.16, "client_retention_rate": 0.76, "employee_utilization_rate": 0.78, "gross_billings": 10415040, "net_revenue": 9227336, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 11144 }, { "average_project_size": 55371, "billable_hours_per_employee": 102, "client_concentration": 0.23, "client_retention_rate": 0.69, "employee_utilization_rate": 0.61, "gross_billings": 10044192, "net_revenue": 9050791, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 10931 } ], "balance_sheet": [ { "assets": 14300408, "current_assets": 6449083, "current_liabilities": 3806605, "equity": 9713082, "fixed_assets": 7851325, "liabilities": 6826323, "long_term_liabilities": 3019718, "quarter": 1 }, { "assets": 14663312, "current_assets": 6295314, "current_liabilities": 3043435, "equity": 9749506, "fixed_assets": 8367998, "liabilities": 6957867, "long_term_liabilities": 3914432, "quarter": 2 }, { "assets": 15035426, "current_assets": 6524328, "current_liabilities": 3193522, "equity": 9937857, "fixed_assets": 8511098, "liabilities": 7091946, "long_term_liabilities": 3898424, "quarter": 3 }, { "assets": 15416983, "current_assets": 5354985, "current_liabilities": 4325269, "equity": 10155755, "fixed_assets": 10061998, "liabilities": 7228609, "long_term_liabilities": 2903340, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -59567, "financing_cash_flow": -122209, "investing_cash_flow": -293156, "net_cash_flow": 2509553, "operating_cash_flow": 2816792, "quarter": 1 }, { "change_in_working_capital": -77898, "financing_cash_flow": 154676, "investing_cash_flow": -391876, "net_cash_flow": 2191383, "operating_cash_flow": 2617043, "quarter": 2 }, { "change_in_working_capital": 91941, "financing_cash_flow": 192039, "investing_cash_flow": -121628, "net_cash_flow": 2185960, "operating_cash_flow": 2437956, "quarter": 3 }, { "change_in_working_capital": 72799, "financing_cash_flow": -135457, "investing_cash_flow": -181091, "net_cash_flow": 2031478, "operating_cash_flow": 2527454, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6706679977242608, "current_ratio": 1.6941823488384007, "debt_to_equity_ratio": 0.7027968053806196, "profit_margin": 0.2334519466832158, "quarter": 1, "return_on_assets": 0.1565687496468632, "return_on_equity": 0.2305135486347176 }, { "asset_turnover_ratio": 0.6415552639130914, "current_ratio": 2.06848971638954, "debt_to_equity_ratio": 0.7136635435682588, "profit_margin": 0.2172839781765805, "quarter": 2, "return_on_assets": 0.1393996799631625, "return_on_equity": 0.20965790471845444 }, { "asset_turnover_ratio": 0.6137063226542434, "current_ratio": 2.042988274387964, "debt_to_equity_ratio": 0.7136293066000045, "profit_margin": 0.21613789722190674, "quarter": 3, "return_on_assets": 0.1326451940902772, "return_on_equity": 0.20068481564989313 }, { "asset_turnover_ratio": 0.5870662891695476, "current_ratio": 1.238069817160505, "debt_to_equity_ratio": 0.7117746538785152, "profit_margin": 0.2173711667853119, "quarter": 4, "return_on_assets": 0.12761128425710788, "return_on_equity": 0.19372080165384062 } ], "income_statement": [ { "depreciation": 577795, "expenses": 6782649, "income_tax": 569180, "marketing_expense": 1018294, "net_income": 2808177, "net_profit": 2238997, "operational_expense": 3840962, "product_revenue": 2807729, "quarter": 1, "rd_expense": 1347465, "revenue": 9590826, "salaries_expense": 3077156, "service_revenue": 6783097 }, { "depreciation": 572982, "expenses": 6666658, "income_tax": 696606, "marketing_expense": 797878, "net_income": 2740667, "net_profit": 2044061, "operational_expense": 3904962, "product_revenue": 2632757, "quarter": 2, "rd_expense": 982724, "revenue": 9407325, "salaries_expense": 2919387, "service_revenue": 6774568 }, { "depreciation": 443579, "expenses": 6552650, "income_tax": 680309, "marketing_expense": 752287, "net_income": 2674686, "net_profit": 1994377, "operational_expense": 4318302, "product_revenue": 3374365, "quarter": 3, "rd_expense": 1279056, "revenue": 9227336, "salaries_expense": 2792445, "service_revenue": 5852971 }, { "depreciation": 560073, "expenses": 6440593, "income_tax": 642817, "marketing_expense": 1195145, "net_income": 2610198, "net_profit": 1967381, "operational_expense": 3866223, "product_revenue": 1965431, "quarter": 4, "rd_expense": 823392, "revenue": 9050791, "salaries_expense": 2045993, "service_revenue": 7085360 } ], "market_conditions": { "gdp_growth": [ 0.0022937553202967637, 0.012266154284702235, 0.00712223097535652, 0.014958968743693494 ], "inflation_rate": [ 0.020200878335446367, 0.01673025481379117, 0.018490448695005608, 0.02480937362936467 ], "interest_rate": [ 0.0534836848049849, 0.05907990693926741, 0.0622435831487185, 0.059358286594246745 ], "year": 2006 }, "random_event": { "description": "Thompson, Collins and Anderson Industry Recognition in 2006", "impact": 0.01, "type": "Industry Recognition" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 82602, "billable_hours_per_employee": 125, "client_concentration": 0.34, "client_retention_rate": 0.83, "employee_utilization_rate": 0.63, "gross_billings": 15589281, "net_revenue": 13240486, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 15991 }, { "average_project_size": 83015, "billable_hours_per_employee": 109, "client_concentration": 0.31, "client_retention_rate": 0.77, "employee_utilization_rate": 0.68, "gross_billings": 15778618, "net_revenue": 13096071, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 15817 }, { "average_project_size": 180499, "billable_hours_per_employee": 115, "client_concentration": 0.12, "client_retention_rate": 0.87, "employee_utilization_rate": 0.66, "gross_billings": 14986370, "net_revenue": 12953232, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 15644 }, { "average_project_size": 149213, "billable_hours_per_employee": 142, "client_concentration": 0.12, "client_retention_rate": 0.8, "employee_utilization_rate": 0.7, "gross_billings": 16202975, "net_revenue": 12811951, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 15473 } ], "balance_sheet": [ { "assets": 18562702, "current_assets": 8420888, "current_liabilities": 4809849, "equity": 12257611, "fixed_assets": 10141814, "liabilities": 9859914, "long_term_liabilities": 5050065, "quarter": 1 }, { "assets": 18859389, "current_assets": 7298624, "current_liabilities": 6013872, "equity": 12290952, "fixed_assets": 11560765, "liabilities": 10045718, "long_term_liabilities": 4031846, "quarter": 2 }, { "assets": 19160819, "current_assets": 9003498, "current_liabilities": 4537490, "equity": 12397647, "fixed_assets": 10157321, "liabilities": 10235024, "long_term_liabilities": 5697534, "quarter": 3 }, { "assets": 19467066, "current_assets": 8998411, "current_liabilities": 4592940, "equity": 12688049, "fixed_assets": 10468655, "liabilities": 10427897, "long_term_liabilities": 5834957, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -78448, "financing_cash_flow": 132794, "investing_cash_flow": -356748, "net_cash_flow": 3882990, "operating_cash_flow": 4158324, "quarter": 1 }, { "change_in_working_capital": -54075, "financing_cash_flow": -156514, "investing_cash_flow": -177567, "net_cash_flow": 3960424, "operating_cash_flow": 4284551, "quarter": 2 }, { "change_in_working_capital": -60236, "financing_cash_flow": 92953, "investing_cash_flow": -193631, "net_cash_flow": 3719938, "operating_cash_flow": 4049174, "quarter": 3 }, { "change_in_working_capital": 19650, "financing_cash_flow": -18278, "investing_cash_flow": -172250, "net_cash_flow": 3811547, "operating_cash_flow": 4243044, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7132844130127176, "current_ratio": 1.7507593273718156, "debt_to_equity_ratio": 0.804391165619467, "profit_margin": 0.2684813080124098, "quarter": 1, "return_on_assets": 0.19150353219051838, "return_on_equity": 0.29000944800744616 }, { "asset_turnover_ratio": 0.6944059004244517, "current_ratio": 1.2136314174960825, "debt_to_equity_ratio": 0.8173262738313517, "profit_margin": 0.26552093372126645, "quarter": 2, "return_on_assets": 0.18437930306225722, "return_on_equity": 0.282913886572822 }, { "asset_turnover_ratio": 0.6760270529145962, "current_ratio": 1.9842463564657993, "debt_to_equity_ratio": 0.8255618183031022, "profit_margin": 0.26802978592524246, "quarter": 3, "return_on_assets": 0.18119538627237175, "return_on_equity": 0.2800412045930974 }, { "asset_turnover_ratio": 0.6581346670320016, "current_ratio": 1.959183224688326, "debt_to_equity_ratio": 0.8218676488402591, "profit_margin": 0.2848028376006121, "quarter": 4, "return_on_assets": 0.1874386206940481, "return_on_equity": 0.28758400917272625 } ], "income_statement": [ { "depreciation": 603501, "expenses": 8790821, "income_tax": 894842, "marketing_expense": 1612116, "net_income": 4449665, "net_profit": 3554823, "operational_expense": 5677385, "product_revenue": 2955189, "quarter": 1, "rd_expense": 1607381, "revenue": 13240486, "salaries_expense": 4255630, "service_revenue": 10285297 }, { "depreciation": 807270, "expenses": 8587485, "income_tax": 1031305, "marketing_expense": 940051, "net_income": 4508586, "net_profit": 3477281, "operational_expense": 4455858, "product_revenue": 2881886, "quarter": 2, "rd_expense": 1006075, "revenue": 13096071, "salaries_expense": 3492469, "service_revenue": 10214185 }, { "depreciation": 577322, "expenses": 8388853, "income_tax": 1092527, "marketing_expense": 1538345, "net_income": 4564379, "net_profit": 3471852, "operational_expense": 5140549, "product_revenue": 4102725, "quarter": 3, "rd_expense": 976014, "revenue": 12953232, "salaries_expense": 3580208, "service_revenue": 8850507 }, { "depreciation": 594164, "expenses": 8194815, "income_tax": 968256, "marketing_expense": 1562824, "net_income": 4617136, "net_profit": 3648880, "operational_expense": 4801354, "product_revenue": 3415215, "quarter": 4, "rd_expense": 1466318, "revenue": 12811951, "salaries_expense": 3950400, "service_revenue": 9396736 } ], "market_conditions": { "gdp_growth": [ -0.004478730553052672, -0.00590166669607995, -0.006421736942544527, -0.0012679549480532262 ], "inflation_rate": [ 0.023219743045260283, 0.028357589880978418, 0.029524709587484682, 0.03002466385756344 ], "interest_rate": [ 0.04571253216508565, 0.03686918683277113, 0.041612595757951995, 0.0458893223289787 ], "year": 2007 }, "random_event": { "description": "Thompson, Collins and Anderson Data Privacy Regulation Impact in 2007", "impact": -0.09, "type": "Data Privacy Regulation Impact" }, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 183114, "billable_hours_per_employee": 93, "client_concentration": 0.38, "client_retention_rate": 0.7, "employee_utilization_rate": 0.62, "gross_billings": 18834198, "net_revenue": 15980767, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 19300 }, { "average_project_size": 75466, "billable_hours_per_employee": 134, "client_concentration": 0.3, "client_retention_rate": 0.61, "employee_utilization_rate": 0.73, "gross_billings": 18887007, "net_revenue": 15829162, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 19117 }, { "average_project_size": 186898, "billable_hours_per_employee": 138, "client_concentration": 0.18, "client_retention_rate": 0.64, "employee_utilization_rate": 0.63, "gross_billings": 17660731, "net_revenue": 15678996, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 18936 }, { "average_project_size": 144408, "billable_hours_per_employee": 138, "client_concentration": 0.25, "client_retention_rate": 0.63, "employee_utilization_rate": 0.66, "gross_billings": 17725201, "net_revenue": 15530254, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 18756 } ], "balance_sheet": [ { "assets": 16377448, "current_assets": 5390575, "current_liabilities": 4461133, "equity": 11173041, "fixed_assets": 10986873, "liabilities": 8211291, "long_term_liabilities": 3750158, "quarter": 1 }, { "assets": 16833846, "current_assets": 7270839, "current_liabilities": 3389309, "equity": 11392628, "fixed_assets": 9563007, "liabilities": 8413115, "long_term_liabilities": 5023806, "quarter": 2 }, { "assets": 17302962, "current_assets": 5276332, "current_liabilities": 5134959, "equity": 11532064, "fixed_assets": 12026630, "liabilities": 8619900, "long_term_liabilities": 3484941, "quarter": 3 }, { "assets": 17785151, "current_assets": 7183928, "current_liabilities": 4041943, "equity": 11943693, "fixed_assets": 10601223, "liabilities": 8831768, "long_term_liabilities": 4789825, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -54686, "financing_cash_flow": -79496, "investing_cash_flow": -299366, "net_cash_flow": 3573661, "operating_cash_flow": 3930706, "quarter": 1 }, { "change_in_working_capital": -57343, "financing_cash_flow": -106331, "investing_cash_flow": -369120, "net_cash_flow": 3427175, "operating_cash_flow": 3871426, "quarter": 2 }, { "change_in_working_capital": -6005, "financing_cash_flow": -40814, "investing_cash_flow": -119688, "net_cash_flow": 2988827, "operating_cash_flow": 3611435, "quarter": 3 }, { "change_in_working_capital": 68988, "financing_cash_flow": 125041, "investing_cash_flow": -300839, "net_cash_flow": 3513738, "operating_cash_flow": 4042682, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9757788270797746, "current_ratio": 1.2083421408866313, "debt_to_equity_ratio": 0.734919973890725, "profit_margin": 0.18815642578356845, "quarter": 1, "return_on_assets": 0.18359905645861307, "return_on_equity": 0.2691195709386549 }, { "asset_turnover_ratio": 0.9403176196336832, "current_ratio": 2.1452275375305114, "debt_to_equity_ratio": 0.738470087849792, "profit_margin": 0.18774822065754335, "quarter": 2, "return_on_assets": 0.17654295993916067, "return_on_equity": 0.26086140967650306 }, { "asset_turnover_ratio": 0.9061452021913936, "current_ratio": 1.027531475908571, "debt_to_equity_ratio": 0.7474724385851483, "profit_margin": 0.1817081910091692, "quarter": 3, "return_on_assets": 0.164654005481836, "return_on_equity": 0.24705048463137214 }, { "asset_turnover_ratio": 0.873214627190964, "current_ratio": 1.7773452025424405, "debt_to_equity_ratio": 0.7394503525835769, "profit_margin": 0.19254739813012717, "quarter": 4, "return_on_assets": 0.1681352044747891, "return_on_equity": 0.2503672858972514 } ], "income_statement": [ { "depreciation": 923822, "expenses": 11840514, "income_tax": 1133369, "marketing_expense": 1828759, "net_income": 4140253, "net_profit": 3006884, "operational_expense": 7860865, "product_revenue": 4751901, "quarter": 1, "rd_expense": 2340493, "revenue": 15980767, "salaries_expense": 4364818, "service_revenue": 11228866 }, { "depreciation": 899529, "expenses": 11777829, "income_tax": 1079436, "marketing_expense": 1749178, "net_income": 4051333, "net_profit": 2971897, "operational_expense": 6848254, "product_revenue": 4471049, "quarter": 2, "rd_expense": 1550353, "revenue": 15829162, "salaries_expense": 4764340, "service_revenue": 11358113 }, { "depreciation": 762433, "expenses": 11715476, "income_tax": 1114518, "marketing_expense": 1758576, "net_income": 3963520, "net_profit": 2849002, "operational_expense": 6852619, "product_revenue": 4937972, "quarter": 3, "rd_expense": 1218454, "revenue": 15678996, "salaries_expense": 4691652, "service_revenue": 10741024 }, { "depreciation": 1052372, "expenses": 11653453, "income_tax": 886491, "marketing_expense": 1183232, "net_income": 3876801, "net_profit": 2990310, "operational_expense": 7495784, "product_revenue": 5583512, "quarter": 4, "rd_expense": 1930034, "revenue": 15530254, "salaries_expense": 5433246, "service_revenue": 9946742 } ], "market_conditions": { "gdp_growth": [ -0.013201732970522007, -0.011159394728972972, -0.00632428576215628, -0.004669176438910091 ], "inflation_rate": [ 0.0326786322692909, 0.03461781462649333, 0.03508996709809687, 0.03579176215918185 ], "interest_rate": [ 0.04769377019419411, 0.057029028929317216, 0.05273126529879238, 0.05260592720447047 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 147315, "billable_hours_per_employee": 131, "client_concentration": 0.34, "client_retention_rate": 0.75, "employee_utilization_rate": 0.72, "gross_billings": 10566294, "net_revenue": 9596812, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 11590 }, { "average_project_size": 123041, "billable_hours_per_employee": 110, "client_concentration": 0.21, "client_retention_rate": 0.69, "employee_utilization_rate": 0.61, "gross_billings": 11057253, "net_revenue": 9450195, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 11413 }, { "average_project_size": 104401, "billable_hours_per_employee": 118, "client_concentration": 0.28, "client_retention_rate": 0.76, "employee_utilization_rate": 0.66, "gross_billings": 11521069, "net_revenue": 9305818, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 11239 }, { "average_project_size": 173758, "billable_hours_per_employee": 82, "client_concentration": 0.35, "client_retention_rate": 0.75, "employee_utilization_rate": 0.78, "gross_billings": 10120382, "net_revenue": 9163647, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 11067 } ], "balance_sheet": [ { "assets": 13003355, "current_assets": 5948720, "current_liabilities": 2478834, "equity": 9695553, "fixed_assets": 7054635, "liabilities": 5748108, "long_term_liabilities": 3269274, "quarter": 1 }, { "assets": 13428427, "current_assets": 5762235, "current_liabilities": 2535572, "equity": 10003050, "fixed_assets": 7666192, "liabilities": 5893414, "long_term_liabilities": 3357842, "quarter": 2 }, { "assets": 13867394, "current_assets": 4824694, "current_liabilities": 3390908, "equity": 10176815, "fixed_assets": 9042700, "liabilities": 6042394, "long_term_liabilities": 2651486, "quarter": 3 }, { "assets": 14320710, "current_assets": 6733569, "current_liabilities": 2507980, "equity": 10345907, "fixed_assets": 7587141, "liabilities": 6195140, "long_term_liabilities": 3687160, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 67379, "financing_cash_flow": -162739, "investing_cash_flow": -316582, "net_cash_flow": 2697440, "operating_cash_flow": 2913649, "quarter": 1 }, { "change_in_working_capital": 57046, "financing_cash_flow": -21554, "investing_cash_flow": -192186, "net_cash_flow": 2525168, "operating_cash_flow": 3047356, "quarter": 2 }, { "change_in_working_capital": 95733, "financing_cash_flow": 116706, "investing_cash_flow": -193591, "net_cash_flow": 2892995, "operating_cash_flow": 2871663, "quarter": 3 }, { "change_in_working_capital": 34141, "financing_cash_flow": -26208, "investing_cash_flow": -458181, "net_cash_flow": 2442444, "operating_cash_flow": 2665813, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7380258402543036, "current_ratio": 2.3998057151063765, "debt_to_equity_ratio": 0.5928602525302064, "profit_margin": 0.2542829848078716, "quarter": 1, "return_on_assets": 0.18766741352520178, "return_on_equity": 0.2516933278586585 }, { "asset_turnover_ratio": 0.7037454945393082, "current_ratio": 2.2725582235487694, "debt_to_equity_ratio": 0.5891617056797677, "profit_margin": 0.2611625474394973, "quarter": 2, "return_on_assets": 0.18379196610295456, "return_on_equity": 0.24672844782341385 }, { "asset_turnover_ratio": 0.6710574459772326, "current_ratio": 1.4228324684715716, "debt_to_equity_ratio": 0.5937411655807834, "profit_margin": 0.2527252306030485, "quarter": 3, "return_on_assets": 0.1695931477824889, "return_on_equity": 0.23109538691624049 }, { "asset_turnover_ratio": 0.6398877569617708, "current_ratio": 2.684857534749081, "debt_to_equity_ratio": 0.5988010524355187, "profit_margin": 0.24229839931634206, "quarter": 4, "return_on_assets": 0.15504377925396157, "return_on_equity": 0.21461018352475042 } ], "income_statement": [ { "depreciation": 473343, "expenses": 6371101, "income_tax": 785405, "marketing_expense": 1226049, "net_income": 3225711, "net_profit": 2440306, "operational_expense": 3806159, "product_revenue": 1933465, "quarter": 1, "rd_expense": 936176, "revenue": 9596812, "salaries_expense": 2323573, "service_revenue": 7663347 }, { "depreciation": 579319, "expenses": 6262971, "income_tax": 719187, "marketing_expense": 1001636, "net_income": 3187224, "net_profit": 2468037, "operational_expense": 3706798, "product_revenue": 3707278, "quarter": 2, "rd_expense": 1025926, "revenue": 9450195, "salaries_expense": 2139476, "service_revenue": 5742917 }, { "depreciation": 519848, "expenses": 6156677, "income_tax": 797326, "marketing_expense": 651545, "net_income": 3149141, "net_profit": 2351815, "operational_expense": 3158711, "product_revenue": 3490581, "quarter": 3, "rd_expense": 902828, "revenue": 9305818, "salaries_expense": 2741750, "service_revenue": 5815237 }, { "depreciation": 445476, "expenses": 6052187, "income_tax": 891123, "marketing_expense": 964431, "net_income": 3111460, "net_profit": 2220337, "operational_expense": 3669051, "product_revenue": 2383733, "quarter": 4, "rd_expense": 1122807, "revenue": 9163647, "salaries_expense": 2179532, "service_revenue": 6779914 } ], "market_conditions": { "gdp_growth": [ 0.0035080085452780145, 0.007588108981302674, 0.018235567303116366, 0.015846259292972696 ], "inflation_rate": [ 0.041402615370084495, 0.04025602121638225, 0.03731132523842598, 0.03767102082221884 ], "interest_rate": [ 0.04743495722369491, 0.05239884258749463, 0.04617954523236129, 0.04335564831274475 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 125811, "billable_hours_per_employee": 126, "client_concentration": 0.17, "client_retention_rate": 0.71, "employee_utilization_rate": 0.74, "gross_billings": 23443278, "net_revenue": 19932411, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 24073 }, { "average_project_size": 70101, "billable_hours_per_employee": 131, "client_concentration": 0.13, "client_retention_rate": 0.63, "employee_utilization_rate": 0.6, "gross_billings": 21788850, "net_revenue": 19550154, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 23611 }, { "average_project_size": 83396, "billable_hours_per_employee": 123, "client_concentration": 0.24, "client_retention_rate": 0.67, "employee_utilization_rate": 0.7, "gross_billings": 22012680, "net_revenue": 19175227, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 23158 }, { "average_project_size": 69809, "billable_hours_per_employee": 90, "client_concentration": 0.19, "client_retention_rate": 0.88, "employee_utilization_rate": 0.75, "gross_billings": 22782985, "net_revenue": 18807491, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 22714 } ], "balance_sheet": [ { "assets": 21985856, "current_assets": 6600388, "current_liabilities": 7116970, "equity": 14155179, "fixed_assets": 15385468, "liabilities": 12454221, "long_term_liabilities": 5337251, "quarter": 1 }, { "assets": 22276609, "current_assets": 10419053, "current_liabilities": 7277345, "equity": 14305377, "fixed_assets": 11857556, "liabilities": 12636459, "long_term_liabilities": 5359114, "quarter": 2 }, { "assets": 22571208, "current_assets": 8531500, "current_liabilities": 6490815, "equity": 14178199, "fixed_assets": 14039708, "liabilities": 12821362, "long_term_liabilities": 6330547, "quarter": 3 }, { "assets": 22869702, "current_assets": 8577717, "current_liabilities": 7048201, "equity": 14340706, "fixed_assets": 14291985, "liabilities": 13008972, "long_term_liabilities": 5960771, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 72112, "financing_cash_flow": -108063, "investing_cash_flow": -319480, "net_cash_flow": 4767134, "operating_cash_flow": 5417395, "quarter": 1 }, { "change_in_working_capital": -77519, "financing_cash_flow": -46157, "investing_cash_flow": -429078, "net_cash_flow": 5570553, "operating_cash_flow": 5697632, "quarter": 2 }, { "change_in_working_capital": 36458, "financing_cash_flow": -10184, "investing_cash_flow": -328051, "net_cash_flow": 4759895, "operating_cash_flow": 5211938, "quarter": 3 }, { "change_in_working_capital": 48186, "financing_cash_flow": 43413, "investing_cash_flow": -301978, "net_cash_flow": 5037536, "operating_cash_flow": 5252054, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9066015441927756, "current_ratio": 0.9274154591068952, "debt_to_equity_ratio": 0.8798349353264978, "profit_margin": 0.2319611009425804, "quarter": 1, "return_on_assets": 0.21029629230719968, "return_on_equity": 0.3266326762805331 }, { "asset_turnover_ratio": 0.8776090651858189, "current_ratio": 1.4317107406616012, "debt_to_equity_ratio": 0.8833363147297691, "profit_margin": 0.2386286573497068, "quarter": 2, "return_on_assets": 0.20942267290322328, "return_on_equity": 0.3261170257868772 }, { "asset_turnover_ratio": 0.849543675287561, "current_ratio": 1.3143958039167654, "debt_to_equity_ratio": 0.9043011739361254, "profit_margin": 0.2309413599119322, "quarter": 3, "return_on_assets": 0.1961947716754903, "return_on_equity": 0.31233536784185356 }, { "asset_turnover_ratio": 0.8223758665504255, "current_ratio": 1.2170079996299765, "debt_to_equity_ratio": 0.907136092184025, "profit_margin": 0.23820168251044224, "quarter": 4, "return_on_assets": 0.1958913150682943, "return_on_equity": 0.31239577744638236 } ], "income_statement": [ { "depreciation": 793851, "expenses": 13952457, "income_tax": 1356410, "marketing_expense": 2040661, "net_income": 5979954, "net_profit": 4623544, "operational_expense": 6998964, "product_revenue": 4599685, "quarter": 1, "rd_expense": 2019989, "revenue": 19932411, "salaries_expense": 6280030, "service_revenue": 15332726 }, { "depreciation": 1032405, "expenses": 13645446, "income_tax": 1239481, "marketing_expense": 2274862, "net_income": 5904708, "net_profit": 4665227, "operational_expense": 8605198, "product_revenue": 6656346, "quarter": 2, "rd_expense": 2601318, "revenue": 19550154, "salaries_expense": 5740753, "service_revenue": 12893808 }, { "depreciation": 783585, "expenses": 13345191, "income_tax": 1401683, "marketing_expense": 2467005, "net_income": 5830036, "net_profit": 4428353, "operational_expense": 8720349, "product_revenue": 5742761, "quarter": 3, "rd_expense": 2146102, "revenue": 19175227, "salaries_expense": 4814412, "service_revenue": 13432466 }, { "depreciation": 772078, "expenses": 13051543, "income_tax": 1275972, "marketing_expense": 2396598, "net_income": 5755948, "net_profit": 4479976, "operational_expense": 8593285, "product_revenue": 4636547, "quarter": 4, "rd_expense": 1448816, "revenue": 18807491, "salaries_expense": 5075060, "service_revenue": 14170944 } ], "market_conditions": { "gdp_growth": [ -0.025650146653052028, -0.010248618197135346, -0.01198282736016643, -0.018225265046733708 ], "inflation_rate": [ 0.024921579589542126, 0.031228805376352715, 0.02669341625259532, 0.030568137651112944 ], "interest_rate": [ 0.04868953189202096, 0.053826387432824384, 0.04750601130693895, 0.04728899464209643 ], "year": 2010 }, "random_event": { "description": "Thompson, Collins and Anderson Economic Slowdown Impact in 2010", "impact": 0.1, "type": "Economic Slowdown Impact" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 131456, "billable_hours_per_employee": 135, "client_concentration": 0.12, "client_retention_rate": 0.74, "employee_utilization_rate": 0.78, "gross_billings": 20754001, "net_revenue": 18328114, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 22135 }, { "average_project_size": 91963, "billable_hours_per_employee": 88, "client_concentration": 0.15, "client_retention_rate": 0.68, "employee_utilization_rate": 0.79, "gross_billings": 22492965, "net_revenue": 18472861, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 22310 }, { "average_project_size": 150059, "billable_hours_per_employee": 80, "client_concentration": 0.38, "client_retention_rate": 0.7, "employee_utilization_rate": 0.68, "gross_billings": 21581126, "net_revenue": 18618751, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 22486 }, { "average_project_size": 124707, "billable_hours_per_employee": 96, "client_concentration": 0.27, "client_retention_rate": 0.8, "employee_utilization_rate": 0.7, "gross_billings": 23488787, "net_revenue": 18765793, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 22664 } ], "balance_sheet": [ { "assets": 26834919, "current_assets": 9043655, "current_liabilities": 7737202, "equity": 15949350, "fixed_assets": 17791264, "liabilities": 14644781, "long_term_liabilities": 6907579, "quarter": 1 }, { "assets": 27608415, "current_assets": 13576778, "current_liabilities": 7815818, "equity": 16274524, "fixed_assets": 14031637, "liabilities": 14852949, "long_term_liabilities": 7037131, "quarter": 2 }, { "assets": 28404206, "current_assets": 8944771, "current_liabilities": 8600769, "equity": 16777363, "fixed_assets": 19459435, "liabilities": 15064076, "long_term_liabilities": 6463307, "quarter": 3 }, { "assets": 29222935, "current_assets": 9276793, "current_liabilities": 8461002, "equity": 17446751, "fixed_assets": 19946142, "liabilities": 15278204, "long_term_liabilities": 6817202, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 65892, "financing_cash_flow": -73733, "investing_cash_flow": -376654, "net_cash_flow": 4382316, "operating_cash_flow": 4674012, "quarter": 1 }, { "change_in_working_capital": -82823, "financing_cash_flow": 149383, "investing_cash_flow": -315657, "net_cash_flow": 4334182, "operating_cash_flow": 4251458, "quarter": 2 }, { "change_in_working_capital": 46250, "financing_cash_flow": 94822, "investing_cash_flow": -392486, "net_cash_flow": 4158844, "operating_cash_flow": 4401626, "quarter": 3 }, { "change_in_working_capital": -68348, "financing_cash_flow": 37837, "investing_cash_flow": -421842, "net_cash_flow": 4960049, "operating_cash_flow": 4856731, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.68299494401306, "current_ratio": 1.1688534175532705, "debt_to_equity_ratio": 0.9182055068074875, "profit_margin": 0.20510631917719413, "quarter": 1, "return_on_assets": 0.14008657898315252, "return_on_equity": 0.2356968779291946 }, { "asset_turnover_ratio": 0.6691025544204547, "current_ratio": 1.7370898349987167, "debt_to_equity_ratio": 0.912650287037581, "profit_margin": 0.19049880795400345, "quarter": 2, "return_on_assets": 0.12746323901607534, "return_on_equity": 0.21623108608276345 }, { "asset_turnover_ratio": 0.6554927463911506, "current_ratio": 1.0399966561129592, "debt_to_equity_ratio": 0.8978810317211352, "profit_margin": 0.18461136302859413, "quarter": 3, "return_on_assets": 0.1210114093666269, "return_on_equity": 0.20487325689978814 }, { "asset_turnover_ratio": 0.6421597625289862, "current_ratio": 1.0964177765233951, "debt_to_equity_ratio": 0.8757048232074843, "profit_margin": 0.18661721356512884, "quarter": 4, "return_on_assets": 0.11983806554680425, "return_on_equity": 0.20072619824745594 } ], "income_statement": [ { "depreciation": 914800, "expenses": 13485926, "income_tax": 1082976, "marketing_expense": 2681628, "net_income": 4842188, "net_profit": 3759212, "operational_expense": 8902340, "product_revenue": 6943211, "quarter": 1, "rd_expense": 2068694, "revenue": 18328114, "salaries_expense": 5216994, "service_revenue": 11384903 }, { "depreciation": 732400, "expenses": 13612133, "income_tax": 1341670, "marketing_expense": 1988208, "net_income": 4860728, "net_profit": 3519058, "operational_expense": 8770026, "product_revenue": 3965182, "quarter": 2, "rd_expense": 2238314, "revenue": 18472861, "salaries_expense": 6490095, "service_revenue": 14507679 }, { "depreciation": 964393, "expenses": 13739521, "income_tax": 1441997, "marketing_expense": 2594136, "net_income": 4879230, "net_profit": 3437233, "operational_expense": 7509595, "product_revenue": 6794633, "quarter": 3, "rd_expense": 2208966, "revenue": 18618751, "salaries_expense": 5033161, "service_revenue": 11824118 }, { "depreciation": 1354711, "expenses": 13868102, "income_tax": 1395671, "marketing_expense": 2559232, "net_income": 4897691, "net_profit": 3502020, "operational_expense": 7721013, "product_revenue": 4396380, "quarter": 4, "rd_expense": 1849161, "revenue": 18765793, "salaries_expense": 5708896, "service_revenue": 14369413 } ], "market_conditions": { "gdp_growth": [ -0.010072227734089364, -0.011758949559388642, -0.0166897158258501, -0.017185926787923245 ], "inflation_rate": [ 0.023973787267358698, 0.020451995341160528, 0.02443274687615028, 0.023175809026742208 ], "interest_rate": [ 0.058490305652148904, 0.05101936126263328, 0.055545102117271095, 0.05152566348660842 ], "year": 2011 }, "random_event": null, "year": 2011 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Good", "founding_year": 2001, "industry": "Advertising", "location": "Stoneview", "name": "Perez-Gardner", "num_employees": 957, "region": "Europe", "revenue_size": "Large", "website": "www.perez-gardner.com" }

[ { "advertising_kpis": [ { "average_project_size": 173433, "billable_hours_per_employee": 112, "client_concentration": 0.25, "client_retention_rate": 0.78, "employee_utilization_rate": 0.65, "gross_billings": 97546881, "net_revenue": 78992023, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 82541 }, { "average_project_size": 192366, "billable_hours_per_employee": 131, "client_concentration": 0.22, "client_retention_rate": 0.67, "employee_utilization_rate": 0.66, "gross_billings": 93202682, "net_revenue": 81315331, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 84969 }, { "average_project_size": 110896, "billable_hours_per_employee": 111, "client_concentration": 0.23, "client_retention_rate": 0.72, "employee_utilization_rate": 0.63, "gross_billings": 96489304, "net_revenue": 83706972, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 87468 }, { "average_project_size": 177609, "billable_hours_per_employee": 130, "client_concentration": 0.29, "client_retention_rate": 0.81, "employee_utilization_rate": 0.69, "gross_billings": 102757550, "net_revenue": 86168956, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 90041 } ], "balance_sheet": [ { "assets": 110116391, "current_assets": 40866550, "current_liabilities": 33132810, "equity": 64160042, "fixed_assets": 69249841, "liabilities": 62428708, "long_term_liabilities": 29295898, "quarter": 1 }, { "assets": 113855552, "current_assets": 34722642, "current_liabilities": 35228399, "equity": 65575858, "fixed_assets": 79132910, "liabilities": 63244781, "long_term_liabilities": 28016382, "quarter": 2 }, { "assets": 117721682, "current_assets": 47625502, "current_liabilities": 29346741, "equity": 69297552, "fixed_assets": 70096180, "liabilities": 64071523, "long_term_liabilities": 34724782, "quarter": 3 }, { "assets": 121719092, "current_assets": 38212904, "current_liabilities": 37549423, "equity": 74384110, "fixed_assets": 83506188, "liabilities": 64909071, "long_term_liabilities": 27359648, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -64029, "financing_cash_flow": -101681, "investing_cash_flow": -445621, "net_cash_flow": 19958893, "operating_cash_flow": 20334666, "quarter": 1 }, { "change_in_working_capital": -49610, "financing_cash_flow": -126684, "investing_cash_flow": -162914, "net_cash_flow": 18645527, "operating_cash_flow": 18792605, "quarter": 2 }, { "change_in_working_capital": -46231, "financing_cash_flow": 12446, "investing_cash_flow": -151026, "net_cash_flow": 18856188, "operating_cash_flow": 19280802, "quarter": 3 }, { "change_in_working_capital": -9079, "financing_cash_flow": -110421, "investing_cash_flow": -355038, "net_cash_flow": 22464622, "operating_cash_flow": 22870569, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.717350271677538, "current_ratio": 1.2334163628137789, "debt_to_equity_ratio": 0.973015385494916, "profit_margin": 0.20853192986334834, "quarter": 1, "return_on_assets": 0.14959043654091425, "return_on_equity": 0.2567385944042867 }, { "asset_turnover_ratio": 0.7141973278562648, "current_ratio": 0.9856434860976793, "debt_to_equity_ratio": 0.9644522073962036, "profit_margin": 0.18403770624754637, "quarter": 2, "return_on_assets": 0.1314392380267938, "return_on_equity": 0.22821031178882936 }, { "asset_turnover_ratio": 0.7110582398916114, "current_ratio": 1.6228548853175895, "debt_to_equity_ratio": 0.9245856621313261, "profit_margin": 0.18693058207863497, "quarter": 3, "return_on_assets": 0.1329185306747486, "return_on_equity": 0.22580008309673047 }, { "asset_turnover_ratio": 0.7079329510607917, "current_ratio": 1.0176695391564339, "debt_to_equity_ratio": 0.8726201200767207, "profit_margin": 0.20394919256071758, "quarter": 4, "return_on_assets": 0.14438235375597444, "return_on_equity": 0.23626133323367046 } ], "income_statement": [ { "depreciation": 3862307, "expenses": 58170958, "income_tax": 4348706, "marketing_expense": 6805194, "net_income": 20821065, "net_profit": 16472359, "operational_expense": 29343329, "product_revenue": 22082291, "quarter": 1, "rd_expense": 10260966, "revenue": 78992023, "salaries_expense": 25233627, "service_revenue": 56909732 }, { "depreciation": 3827518, "expenses": 60024492, "income_tax": 6325752, "marketing_expense": 7016945, "net_income": 21290839, "net_profit": 14965087, "operational_expense": 39599565, "product_revenue": 27586589, "quarter": 2, "rd_expense": 10786862, "revenue": 81315331, "salaries_expense": 24172425, "service_revenue": 53728742 }, { "depreciation": 3633409, "expenses": 61937088, "income_tax": 6122491, "marketing_expense": 11441497, "net_income": 21769884, "net_profit": 15647393, "operational_expense": 31505400, "product_revenue": 19390125, "quarter": 3, "rd_expense": 10927124, "revenue": 83706972, "salaries_expense": 19305008, "service_revenue": 64316847 }, { "depreciation": 5296480, "expenses": 63910625, "income_tax": 4684242, "marketing_expense": 8500231, "net_income": 22258331, "net_profit": 17574089, "operational_expense": 42310481, "product_revenue": 18359177, "quarter": 4, "rd_expense": 10802025, "revenue": 86168956, "salaries_expense": 27473100, "service_revenue": 67809779 } ], "market_conditions": { "gdp_growth": [ 0.03124591164815573, 0.018694819076203857, 0.03553340210137759, 0.03354625468677894 ], "inflation_rate": [ 0.013469291377763103, 0.014880068842689628, 0.01570082646586352, 0.018329705340214143 ], "interest_rate": [ 0.018161554460098216, 0.01989355885116576, 0.018155554002796826, 0.020251483243472753 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 167013, "billable_hours_per_employee": 144, "client_concentration": 0.38, "client_retention_rate": 0.78, "employee_utilization_rate": 0.72, "gross_billings": 70274528, "net_revenue": 56447237, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 58984 }, { "average_project_size": 190586, "billable_hours_per_employee": 103, "client_concentration": 0.12, "client_retention_rate": 0.78, "employee_utilization_rate": 0.71, "gross_billings": 73653827, "net_revenue": 59256214, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 61919 }, { "average_project_size": 178110, "billable_hours_per_employee": 120, "client_concentration": 0.12, "client_retention_rate": 0.68, "employee_utilization_rate": 0.74, "gross_billings": 78375833, "net_revenue": 62204974, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 65000 }, { "average_project_size": 152228, "billable_hours_per_employee": 126, "client_concentration": 0.32, "client_retention_rate": 0.84, "employee_utilization_rate": 0.64, "gross_billings": 72565552, "net_revenue": 65300474, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 68235 } ], "balance_sheet": [ { "assets": 75149830, "current_assets": 32096490, "current_liabilities": 19606447, "equity": 53190219, "fixed_assets": 43053340, "liabilities": 35744957, "long_term_liabilities": 16138510, "quarter": 1 }, { "assets": 77532015, "current_assets": 29555102, "current_liabilities": 15695380, "equity": 55796521, "fixed_assets": 47976913, "liabilities": 36648775, "long_term_liabilities": 20953395, "quarter": 2 }, { "assets": 79989714, "current_assets": 35385131, "current_liabilities": 17448782, "equity": 58089923, "fixed_assets": 44604583, "liabilities": 37575445, "long_term_liabilities": 20126663, "quarter": 3 }, { "assets": 82525319, "current_assets": 33811557, "current_liabilities": 20886369, "equity": 61228023, "fixed_assets": 48713762, "liabilities": 38525547, "long_term_liabilities": 17639178, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 54305, "financing_cash_flow": -5225, "investing_cash_flow": -437332, "net_cash_flow": 16614434, "operating_cash_flow": 16902757, "quarter": 1 }, { "change_in_working_capital": 29822, "financing_cash_flow": 3933, "investing_cash_flow": -114750, "net_cash_flow": 16664181, "operating_cash_flow": 17315980, "quarter": 2 }, { "change_in_working_capital": -94656, "financing_cash_flow": 144181, "investing_cash_flow": -345183, "net_cash_flow": 18878507, "operating_cash_flow": 18921876, "quarter": 3 }, { "change_in_working_capital": 9847, "financing_cash_flow": -151573, "investing_cash_flow": -371209, "net_cash_flow": 19163909, "operating_cash_flow": 19689837, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7511292706849769, "current_ratio": 1.637037551984814, "debt_to_equity_ratio": 0.6720212413489028, "profit_margin": 0.2442164883996005, "quarter": 1, "return_on_assets": 0.18343815282083806, "return_on_equity": 0.25917069452186314 }, { "asset_turnover_ratio": 0.7642805878320073, "current_ratio": 1.8830446921323345, "debt_to_equity_ratio": 0.6568290341973113, "profit_margin": 0.25167455011553724, "quarter": 2, "return_on_assets": 0.19234997310465876, "return_on_equity": 0.2672797646290528 }, { "asset_turnover_ratio": 0.7776621629125965, "current_ratio": 2.0279427526803877, "debt_to_equity_ratio": 0.6468496265694826, "profit_margin": 0.25200000887388846, "quarter": 3, "return_on_assets": 0.1959708719548616, "return_on_equity": 0.26985151968612525 }, { "asset_turnover_ratio": 0.7912780561320824, "current_ratio": 1.6188336517467445, "debt_to_equity_ratio": 0.6292142896725573, "profit_margin": 0.2638304126245699, "quarter": 4, "return_on_assets": 0.20876321605009487, "return_on_equity": 0.281378528259846 } ], "income_statement": [ { "depreciation": 3117411, "expenses": 37117190, "income_tax": 5544701, "marketing_expense": 4501761, "net_income": 19330047, "net_profit": 13785346, "operational_expense": 24238623, "product_revenue": 18652170, "quarter": 1, "rd_expense": 5789568, "revenue": 56447237, "salaries_expense": 16095412, "service_revenue": 37795067 }, { "depreciation": 2402699, "expenses": 38693764, "income_tax": 5649169, "marketing_expense": 7017582, "net_income": 20562450, "net_profit": 14913281, "operational_expense": 23490675, "product_revenue": 23118111, "quarter": 2, "rd_expense": 7273887, "revenue": 59256214, "salaries_expense": 17319729, "service_revenue": 36138103 }, { "depreciation": 3246222, "expenses": 40337304, "income_tax": 6192016, "marketing_expense": 5277715, "net_income": 21867670, "net_profit": 15675654, "operational_expense": 21325313, "product_revenue": 15026689, "quarter": 3, "rd_expense": 5089523, "revenue": 62204974, "salaries_expense": 18359598, "service_revenue": 47178285 }, { "depreciation": 2461586, "expenses": 42050655, "income_tax": 6021568, "marketing_expense": 5037366, "net_income": 23249819, "net_profit": 17228251, "operational_expense": 28982292, "product_revenue": 14910901, "quarter": 4, "rd_expense": 4916300, "revenue": 65300474, "salaries_expense": 16836826, "service_revenue": 50389573 } ], "market_conditions": { "gdp_growth": [ 0.015541719078338713, 0.023161198217054015, 0.02158466097557765, 0.015548452974536081 ], "inflation_rate": [ 0.016310914244882284, 0.015084853337053141, 0.01523815201549235, 0.009957381467374331 ], "interest_rate": [ 0.03451736531767635, 0.0327210549430719, 0.030045988321828344, 0.03532268823397075 ], "year": 2002 }, "random_event": { "description": "Perez-Gardner Introduction of New Service in 2002", "impact": 0.1, "type": "Introduction of New Service" }, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 161448, "billable_hours_per_employee": 100, "client_concentration": 0.15, "client_retention_rate": 0.86, "employee_utilization_rate": 0.77, "gross_billings": 78128815, "net_revenue": 69076179, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 72180 }, { "average_project_size": 168081, "billable_hours_per_employee": 107, "client_concentration": 0.14, "client_retention_rate": 0.85, "employee_utilization_rate": 0.7, "gross_billings": 93697461, "net_revenue": 72518385, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 75777 }, { "average_project_size": 105065, "billable_hours_per_employee": 148, "client_concentration": 0.34, "client_retention_rate": 0.65, "employee_utilization_rate": 0.77, "gross_billings": 87815534, "net_revenue": 76132124, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 79553 }, { "average_project_size": 116525, "billable_hours_per_employee": 134, "client_concentration": 0.11, "client_retention_rate": 0.63, "employee_utilization_rate": 0.69, "gross_billings": 93227462, "net_revenue": 79925942, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 83517 } ], "balance_sheet": [ { "assets": 87005890, "current_assets": 31316039, "current_liabilities": 26790043, "equity": 57194314, "fixed_assets": 55689851, "liabilities": 44830317, "long_term_liabilities": 18040274, "quarter": 1 }, { "assets": 90044551, "current_assets": 29429662, "current_liabilities": 23742788, "equity": 59355080, "fixed_assets": 60614889, "liabilities": 45600817, "long_term_liabilities": 21858029, "quarter": 2 }, { "assets": 93189337, "current_assets": 36561385, "current_liabilities": 24133871, "equity": 62366108, "fixed_assets": 56627952, "liabilities": 46384559, "long_term_liabilities": 22250688, "quarter": 3 }, { "assets": 96443953, "current_assets": 42136279, "current_liabilities": 21087176, "equity": 67426541, "fixed_assets": 54307674, "liabilities": 47181771, "long_term_liabilities": 26094595, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 16183, "financing_cash_flow": 195271, "investing_cash_flow": -309511, "net_cash_flow": 19167877, "operating_cash_flow": 19603666, "quarter": 1 }, { "change_in_working_capital": 6185, "financing_cash_flow": -74264, "investing_cash_flow": -235454, "net_cash_flow": 19531070, "operating_cash_flow": 19714662, "quarter": 2 }, { "change_in_working_capital": 37660, "financing_cash_flow": 20232, "investing_cash_flow": -334773, "net_cash_flow": 20492557, "operating_cash_flow": 20664332, "quarter": 3 }, { "change_in_working_capital": -20556, "financing_cash_flow": 197042, "investing_cash_flow": -462983, "net_cash_flow": 21500462, "operating_cash_flow": 21778677, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7939253193088422, "current_ratio": 1.1689432152087251, "debt_to_equity_ratio": 0.7838247172612298, "profit_margin": 0.21742286874321753, "quarter": 1, "return_on_assets": 0.17261752049200346, "return_on_equity": 0.26259150516255864 }, { "asset_turnover_ratio": 0.8053611706054262, "current_ratio": 1.2395200597335072, "debt_to_equity_ratio": 0.7682715110484225, "profit_margin": 0.20562159513066927, "quarter": 2, "return_on_assets": 0.1655996485561908, "return_on_equity": 0.25122274285537144 }, { "asset_turnover_ratio": 0.8169617517506321, "current_ratio": 1.514940765200908, "debt_to_equity_ratio": 0.7437462507681255, "profit_margin": 0.20439899982299192, "quarter": 3, "return_on_assets": 0.16698616495146865, "return_on_equity": 0.24951581073489468 }, { "asset_turnover_ratio": 0.8287294279611289, "current_ratio": 1.9981944950808017, "debt_to_equity_ratio": 0.699750725756494, "profit_margin": 0.22726487227388575, "quarter": 4, "return_on_assets": 0.18834108759519635, "return_on_equity": 0.26939479217835005 } ], "income_statement": [ { "depreciation": 4584925, "expenses": 49464413, "income_tax": 4593025, "marketing_expense": 5944600, "net_income": 19611766, "net_profit": 15018741, "operational_expense": 25378527, "product_revenue": 19741460, "quarter": 1, "rd_expense": 5018257, "revenue": 69076179, "salaries_expense": 16885088, "service_revenue": 49334719 }, { "depreciation": 4803316, "expenses": 51669440, "income_tax": 5937599, "marketing_expense": 9303983, "net_income": 20848945, "net_profit": 14911346, "operational_expense": 35118122, "product_revenue": 18023443, "quarter": 2, "rd_expense": 6722239, "revenue": 72518385, "salaries_expense": 21966726, "service_revenue": 54494942 }, { "depreciation": 5103002, "expenses": 53972762, "income_tax": 6598032, "marketing_expense": 6428450, "net_income": 22159362, "net_profit": 15561330, "operational_expense": 27819450, "product_revenue": 24205456, "quarter": 3, "rd_expense": 8940621, "revenue": 76132124, "salaries_expense": 23294291, "service_revenue": 51926668 }, { "depreciation": 3614318, "expenses": 56378763, "income_tax": 5382820, "marketing_expense": 7760204, "net_income": 23547179, "net_profit": 18164359, "operational_expense": 36524421, "product_revenue": 26338269, "quarter": 4, "rd_expense": 9912273, "revenue": 79925942, "salaries_expense": 18692821, "service_revenue": 53587673 } ], "market_conditions": { "gdp_growth": [ 0.027402724695809594, 0.028605310917766726, 0.02126163744842888, 0.023505028579939802 ], "inflation_rate": [ 0.011637928370630959, 0.010843534272559529, 0.010011965551186702, 0.00813979767354019 ], "interest_rate": [ 0.026852748854276826, 0.026382582195391448, 0.027853381247283746, 0.02722542262090505 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 163749, "billable_hours_per_employee": 97, "client_concentration": 0.21, "client_retention_rate": 0.75, "employee_utilization_rate": 0.79, "gross_billings": 106238983, "net_revenue": 85850291, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 89708 }, { "average_project_size": 51291, "billable_hours_per_employee": 119, "client_concentration": 0.25, "client_retention_rate": 0.77, "employee_utilization_rate": 0.68, "gross_billings": 104814324, "net_revenue": 88488599, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 92465 }, { "average_project_size": 163502, "billable_hours_per_employee": 131, "client_concentration": 0.28, "client_retention_rate": 0.69, "employee_utilization_rate": 0.77, "gross_billings": 105218668, "net_revenue": 91207988, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 95306 }, { "average_project_size": 51963, "billable_hours_per_employee": 127, "client_concentration": 0.15, "client_retention_rate": 0.81, "employee_utilization_rate": 0.77, "gross_billings": 105465786, "net_revenue": 94010947, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 98235 } ], "balance_sheet": [ { "assets": 90677779, "current_assets": 44222527, "current_liabilities": 23533998, "equity": 60718838, "fixed_assets": 46455252, "liabilities": 47914973, "long_term_liabilities": 24380975, "quarter": 1 }, { "assets": 92359925, "current_assets": 39727058, "current_liabilities": 28279390, "equity": 61521879, "fixed_assets": 52632867, "liabilities": 49098100, "long_term_liabilities": 20818710, "quarter": 2 }, { "assets": 94073275, "current_assets": 29748005, "current_liabilities": 29307632, "equity": 63566613, "fixed_assets": 64325270, "liabilities": 50310440, "long_term_liabilities": 21002808, "quarter": 3 }, { "assets": 95818410, "current_assets": 31470595, "current_liabilities": 29706200, "equity": 65386665, "fixed_assets": 64347815, "liabilities": 51552716, "long_term_liabilities": 21846516, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -20476, "financing_cash_flow": -42696, "investing_cash_flow": -341204, "net_cash_flow": 20893149, "operating_cash_flow": 21226327, "quarter": 1 }, { "change_in_working_capital": -83854, "financing_cash_flow": 197265, "investing_cash_flow": -369979, "net_cash_flow": 21784388, "operating_cash_flow": 22317560, "quarter": 2 }, { "change_in_working_capital": -89392, "financing_cash_flow": 115894, "investing_cash_flow": -243828, "net_cash_flow": 23783909, "operating_cash_flow": 24295113, "quarter": 3 }, { "change_in_working_capital": 17678, "financing_cash_flow": -175584, "investing_cash_flow": -239733, "net_cash_flow": 24664790, "operating_cash_flow": 25046120, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9467621720201154, "current_ratio": 1.8790911344515284, "debt_to_equity_ratio": 0.7891286226524954, "profit_margin": 0.2091551675695543, "quarter": 1, "return_on_assets": 0.1980202007373824, "return_on_equity": 0.2957242363564336 }, { "asset_turnover_ratio": 0.9580843531434223, "current_ratio": 1.4048060442605022, "debt_to_equity_ratio": 0.7980591750131689, "profit_margin": 0.20635487742324862, "quarter": 2, "return_on_assets": 0.19770537925404336, "return_on_equity": 0.29680585666117254 }, { "asset_turnover_ratio": 0.9695419660897316, "current_ratio": 1.0150258813130997, "debt_to_equity_ratio": 0.7914601333250207, "profit_margin": 0.2171276708790024, "quarter": 3, "return_on_assets": 0.21051438891651217, "return_on_equity": 0.3115437029813119 }, { "asset_turnover_ratio": 0.981136579077027, "current_ratio": 1.0593948401343827, "debt_to_equity_ratio": 0.7884285886120664, "profit_margin": 0.22466501693680418, "quarter": 4, "return_on_assets": 0.2204270661556584, "return_on_equity": 0.32301648967721475 } ], "income_statement": [ { "depreciation": 3270295, "expenses": 62829861, "income_tax": 5064398, "marketing_expense": 8256651, "net_income": 23020430, "net_profit": 17956032, "operational_expense": 35610846, "product_revenue": 31147192, "quarter": 1, "rd_expense": 10875359, "revenue": 85850291, "salaries_expense": 19231243, "service_revenue": 54703099 }, { "depreciation": 4057506, "expenses": 64377210, "income_tax": 5851335, "marketing_expense": 10848449, "net_income": 24111389, "net_profit": 18260054, "operational_expense": 42413484, "product_revenue": 27927984, "quarter": 2, "rd_expense": 8142891, "revenue": 88488599, "salaries_expense": 19779430, "service_revenue": 60560615 }, { "depreciation": 4491335, "expenses": 65962667, "income_tax": 5441543, "marketing_expense": 10685648, "net_income": 25245321, "net_profit": 19803778, "operational_expense": 44718042, "product_revenue": 18950802, "quarter": 3, "rd_expense": 11643751, "revenue": 91207988, "salaries_expense": 26392559, "service_revenue": 72257186 }, { "depreciation": 3925149, "expenses": 67587170, "income_tax": 5302806, "marketing_expense": 12268560, "net_income": 26423777, "net_profit": 21120971, "operational_expense": 44601173, "product_revenue": 28309732, "quarter": 4, "rd_expense": 11328166, "revenue": 94010947, "salaries_expense": 23676540, "service_revenue": 65701215 } ], "market_conditions": { "gdp_growth": [ 0.028195930236392934, 0.024885210177963846, 0.02458415570571624, 0.014133505023648183 ], "inflation_rate": [ 0.021364008752024845, 0.022800357573046954, 0.01991446088320077, 0.01630562449098839 ], "interest_rate": [ 0.037726262674828766, 0.04433720972779181, 0.0368186741778814, 0.039396841486902236 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 151560, "billable_hours_per_employee": 86, "client_concentration": 0.34, "client_retention_rate": 0.63, "employee_utilization_rate": 0.65, "gross_billings": 110765825, "net_revenue": 91490130, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 95601 }, { "average_project_size": 73651, "billable_hours_per_employee": 152, "client_concentration": 0.22, "client_retention_rate": 0.69, "employee_utilization_rate": 0.7, "gross_billings": 114244009, "net_revenue": 93439302, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 97638 }, { "average_project_size": 155262, "billable_hours_per_employee": 95, "client_concentration": 0.25, "client_retention_rate": 0.76, "employee_utilization_rate": 0.64, "gross_billings": 116414133, "net_revenue": 95430001, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 99718 }, { "average_project_size": 60500, "billable_hours_per_employee": 159, "client_concentration": 0.29, "client_retention_rate": 0.71, "employee_utilization_rate": 0.76, "gross_billings": 120474562, "net_revenue": 97463111, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 101842 } ], "balance_sheet": [ { "assets": 100301956, "current_assets": 31049971, "current_liabilities": 20623354, "equity": 71525745, "fixed_assets": 69251985, "liabilities": 50531112, "long_term_liabilities": 29907758, "quarter": 1 }, { "assets": 102845876, "current_assets": 35191170, "current_liabilities": 30136233, "equity": 73449283, "fixed_assets": 67654706, "liabilities": 51405407, "long_term_liabilities": 21269174, "quarter": 2 }, { "assets": 105454317, "current_assets": 45580748, "current_liabilities": 21911176, "equity": 76469489, "fixed_assets": 59873569, "liabilities": 52294830, "long_term_liabilities": 30383654, "quarter": 3 }, { "assets": 108128914, "current_assets": 45595931, "current_liabilities": 25802504, "equity": 78248522, "fixed_assets": 62532983, "liabilities": 53199641, "long_term_liabilities": 27397137, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -3467, "financing_cash_flow": 58315, "investing_cash_flow": -284029, "net_cash_flow": 24778879, "operating_cash_flow": 25111776, "quarter": 1 }, { "change_in_working_capital": -41413, "financing_cash_flow": -133233, "investing_cash_flow": -479137, "net_cash_flow": 28106477, "operating_cash_flow": 28102291, "quarter": 2 }, { "change_in_working_capital": 38659, "financing_cash_flow": -154332, "investing_cash_flow": -420249, "net_cash_flow": 26939602, "operating_cash_flow": 27035141, "quarter": 3 }, { "change_in_working_capital": 44634, "financing_cash_flow": -56197, "investing_cash_flow": -294647, "net_cash_flow": 28268873, "operating_cash_flow": 28545381, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9121470173522838, "current_ratio": 1.5055732932674288, "debt_to_equity_ratio": 0.7064744589518082, "profit_margin": 0.2377841303755935, "quarter": 1, "return_on_assets": 0.2168940852958042, "return_on_equity": 0.30415483264103016 }, { "asset_turnover_ratio": 0.9085371784863789, "current_ratio": 1.1677361931731813, "debt_to_equity_ratio": 0.6998762261573064, "profit_margin": 0.23554129289193534, "quarter": 2, "return_on_assets": 0.21399802166107273, "return_on_equity": 0.2996464104353476 }, { "asset_turnover_ratio": 0.9049416251019861, "current_ratio": 2.080251101081932, "debt_to_equity_ratio": 0.6838652995314248, "profit_margin": 0.2442628288351375, "quarter": 3, "return_on_assets": 0.2210436012780776, "return_on_equity": 0.3048274848547765 }, { "asset_turnover_ratio": 0.9013603059030076, "current_ratio": 1.7671126414707659, "debt_to_equity_ratio": 0.6798804583171552, "profit_margin": 0.23926230920332514, "quarter": 4, "return_on_assets": 0.21566154821456915, "return_on_equity": 0.2980152008494167 } ], "income_statement": [ { "depreciation": 3356875, "expenses": 61639719, "income_tax": 8095510, "marketing_expense": 9246696, "net_income": 29850411, "net_profit": 21754901, "operational_expense": 36258007, "product_revenue": 18813811, "quarter": 1, "rd_expense": 8811751, "revenue": 91490130, "salaries_expense": 29681723, "service_revenue": 72676319 }, { "depreciation": 6093477, "expenses": 62926036, "income_tax": 8504452, "marketing_expense": 11030386, "net_income": 30513266, "net_profit": 22008814, "operational_expense": 31787492, "product_revenue": 29517133, "quarter": 2, "rd_expense": 9254220, "revenue": 93439302, "salaries_expense": 24920606, "service_revenue": 63922169 }, { "depreciation": 3725139, "expenses": 64239196, "income_tax": 7880803, "marketing_expense": 6558492, "net_income": 31190805, "net_profit": 23310002, "operational_expense": 37692060, "product_revenue": 19361134, "quarter": 3, "rd_expense": 10760355, "revenue": 95430001, "salaries_expense": 26962082, "service_revenue": 76068867 }, { "depreciation": 5226132, "expenses": 65579760, "income_tax": 8564102, "marketing_expense": 11692194, "net_income": 31883351, "net_profit": 23319249, "operational_expense": 40661087, "product_revenue": 29141776, "quarter": 4, "rd_expense": 11241232, "revenue": 97463111, "salaries_expense": 25586902, "service_revenue": 68321335 } ], "market_conditions": { "gdp_growth": [ 0.01983442930469841, 0.018311725727837132, 0.03240088986611517, 0.030188348114164435 ], "inflation_rate": [ 0.014132137437081315, 0.020905504562781934, 0.022800276775513106, 0.018440687644747565 ], "interest_rate": [ 0.0261419346112067, 0.021024119051662446, 0.025283789720820044, 0.022174941012569154 ], "year": 2005 }, "random_event": { "description": "Perez-Gardner Award Nomination in 2005", "impact": 0.09, "type": "Award Nomination" }, "year": 2005 } ]

{ "advertising_type": "Branding Services", "financial_health": "Poor", "founding_year": 1994, "industry": "Advertising", "location": "Davidsonchester", "name": "Graves-Ochoa", "num_employees": 83, "region": "North America", "revenue_size": "Medium", "website": "www.graves-ochoa.com" }

[ { "advertising_kpis": [ { "average_project_size": 82190, "billable_hours_per_employee": 81, "client_concentration": 0.28, "client_retention_rate": 0.67, "employee_utilization_rate": 0.77, "gross_billings": 20422574, "net_revenue": 16516185, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 198990 }, { "average_project_size": 172862, "billable_hours_per_employee": 109, "client_concentration": 0.25, "client_retention_rate": 0.84, "employee_utilization_rate": 0.74, "gross_billings": 20512883, "net_revenue": 16159475, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 194692 }, { "average_project_size": 102854, "billable_hours_per_employee": 115, "client_concentration": 0.3, "client_retention_rate": 0.86, "employee_utilization_rate": 0.69, "gross_billings": 20074635, "net_revenue": 15810470, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 190488 }, { "average_project_size": 151885, "billable_hours_per_employee": 88, "client_concentration": 0.37, "client_retention_rate": 0.8, "employee_utilization_rate": 0.6, "gross_billings": 18719300, "net_revenue": 15469003, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 186374 } ], "balance_sheet": [ { "assets": 24244693, "current_assets": 9743293, "current_liabilities": 7852917, "equity": 12613442, "fixed_assets": 14501400, "liabilities": 14124547, "long_term_liabilities": 6271630, "quarter": 1 }, { "assets": 24798109, "current_assets": 12328127, "current_liabilities": 7164589, "equity": 12967479, "fixed_assets": 12469982, "liabilities": 14520167, "long_term_liabilities": 7355578, "quarter": 2 }, { "assets": 25364156, "current_assets": 12277291, "current_liabilities": 7626791, "equity": 12951274, "fixed_assets": 13086865, "liabilities": 14926869, "long_term_liabilities": 7300078, "quarter": 3 }, { "assets": 25943125, "current_assets": 12421800, "current_liabilities": 6874313, "equity": 13153990, "fixed_assets": 13521325, "liabilities": 15344962, "long_term_liabilities": 8470649, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -38309, "financing_cash_flow": 58060, "investing_cash_flow": -118722, "net_cash_flow": 3273850, "operating_cash_flow": 3541312, "quarter": 1 }, { "change_in_working_capital": 17013, "financing_cash_flow": 104069, "investing_cash_flow": -288016, "net_cash_flow": 3798997, "operating_cash_flow": 3943468, "quarter": 2 }, { "change_in_working_capital": 40386, "financing_cash_flow": -7986, "investing_cash_flow": -404353, "net_cash_flow": 3540374, "operating_cash_flow": 3614951, "quarter": 3 }, { "change_in_working_capital": -73373, "financing_cash_flow": -192697, "investing_cash_flow": -489201, "net_cash_flow": 3266802, "operating_cash_flow": 3552378, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6812288775939542, "current_ratio": 1.2407227785547714, "debt_to_equity_ratio": 1.1198011613324896, "profit_margin": 0.1509607696934855, "quarter": 1, "return_on_assets": 0.10283883569901256, "return_on_equity": 0.1976697558049579 }, { "asset_turnover_ratio": 0.6516414215293593, "current_ratio": 1.72070261113373, "debt_to_equity_ratio": 1.11973707456939, "profit_margin": 0.1664371521970856, "quarter": 2, "return_on_assets": 0.1084573424530072, "return_on_equity": 0.20740631236032847 }, { "asset_turnover_ratio": 0.6233390931675392, "current_ratio": 1.6097584160887588, "debt_to_equity_ratio": 1.1525405917595444, "profit_margin": 0.15900773348293884, "quarter": 3, "return_on_assets": 0.09911573639588087, "return_on_equity": 0.19411117392775412 }, { "asset_turnover_ratio": 0.5962659856898503, "current_ratio": 1.8069878400939847, "debt_to_equity_ratio": 1.1665633013253014, "profit_margin": 0.16522247749257013, "quarter": 4, "return_on_assets": 0.09851654340022646, "return_on_equity": 0.19430051262012515 } ], "income_statement": [ { "depreciation": 1048016, "expenses": 13023139, "income_tax": 999750, "marketing_expense": 2397327, "net_income": 3493046, "net_profit": 2493296, "operational_expense": 7454047, "product_revenue": 6052569, "quarter": 1, "rd_expense": 1595131, "revenue": 16516185, "salaries_expense": 5570080, "service_revenue": 10463616 }, { "depreciation": 1253931, "expenses": 12719972, "income_tax": 749966, "marketing_expense": 2051322, "net_income": 3439503, "net_profit": 2689537, "operational_expense": 6852824, "product_revenue": 4659288, "quarter": 2, "rd_expense": 2421448, "revenue": 16159475, "salaries_expense": 5542252, "service_revenue": 11500187 }, { "depreciation": 1100964, "expenses": 12423863, "income_tax": 872620, "marketing_expense": 1300342, "net_income": 3386607, "net_profit": 2513987, "operational_expense": 7369725, "product_revenue": 3619181, "quarter": 3, "rd_expense": 1924299, "revenue": 15810470, "salaries_expense": 5405557, "service_revenue": 12191289 }, { "depreciation": 996551, "expenses": 12134648, "income_tax": 778528, "marketing_expense": 2335306, "net_income": 3334355, "net_profit": 2555827, "operational_expense": 6848334, "product_revenue": 6148840, "quarter": 4, "rd_expense": 1301890, "revenue": 15469003, "salaries_expense": 3968582, "service_revenue": 9320163 } ], "market_conditions": { "gdp_growth": [ -0.013829199537290589, -0.01269256170169548, -0.014860403770894516, -0.025074857892862755 ], "inflation_rate": [ 0.03956738114030609, 0.04109957124356605, 0.04003932078721903, 0.03927733252742043 ], "interest_rate": [ 0.044975412123474785, 0.046837156359042946, 0.047263565416902596, 0.04762869795412305 ], "year": 1994 }, "random_event": { "description": "Graves-Ochoa Award Nomination in 1994", "impact": -0.03, "type": "Award Nomination" }, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 107811, "billable_hours_per_employee": 158, "client_concentration": 0.34, "client_retention_rate": 0.74, "employee_utilization_rate": 0.66, "gross_billings": 20792552, "net_revenue": 18172177, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 218942 }, { "average_project_size": 76841, "billable_hours_per_employee": 96, "client_concentration": 0.16, "client_retention_rate": 0.7, "employee_utilization_rate": 0.75, "gross_billings": 20927153, "net_revenue": 18222310, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 219546 }, { "average_project_size": 68918, "billable_hours_per_employee": 122, "client_concentration": 0.11, "client_retention_rate": 0.83, "employee_utilization_rate": 0.7, "gross_billings": 23736206, "net_revenue": 18272583, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 220152 }, { "average_project_size": 121702, "billable_hours_per_employee": 84, "client_concentration": 0.2, "client_retention_rate": 0.65, "employee_utilization_rate": 0.68, "gross_billings": 21791667, "net_revenue": 18322994, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 220759 } ], "balance_sheet": [ { "assets": 22412745, "current_assets": 10956310, "current_liabilities": 5539076, "equity": 16978357, "fixed_assets": 11456435, "liabilities": 9603646, "long_term_liabilities": 4064570, "quarter": 1 }, { "assets": 23021750, "current_assets": 8913961, "current_liabilities": 4850413, "equity": 17740412, "fixed_assets": 14107789, "liabilities": 9689536, "long_term_liabilities": 4839123, "quarter": 2 }, { "assets": 23647303, "current_assets": 9303436, "current_liabilities": 4821426, "equity": 17858763, "fixed_assets": 14343867, "liabilities": 9776194, "long_term_liabilities": 4954768, "quarter": 3 }, { "assets": 24289853, "current_assets": 9996976, "current_liabilities": 3956952, "equity": 18437058, "fixed_assets": 14292877, "liabilities": 9863627, "long_term_liabilities": 5906675, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 30366, "financing_cash_flow": -197238, "investing_cash_flow": -267920, "net_cash_flow": 4856498, "operating_cash_flow": 5206082, "quarter": 1 }, { "change_in_working_capital": 79956, "financing_cash_flow": 159146, "investing_cash_flow": -176955, "net_cash_flow": 4886551, "operating_cash_flow": 5139788, "quarter": 2 }, { "change_in_working_capital": 89709, "financing_cash_flow": -84716, "investing_cash_flow": -118514, "net_cash_flow": 4656465, "operating_cash_flow": 4905743, "quarter": 3 }, { "change_in_working_capital": 36434, "financing_cash_flow": 147955, "investing_cash_flow": -100670, "net_cash_flow": 4770045, "operating_cash_flow": 5165531, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.810796580249318, "current_ratio": 1.978003190423818, "debt_to_equity_ratio": 0.5656404798179235, "profit_margin": 0.22943084914922413, "quarter": 1, "return_on_assets": 0.18602174789388806, "return_on_equity": 0.24556310130597442 }, { "asset_turnover_ratio": 0.791525839695071, "current_ratio": 1.8377736081442961, "debt_to_equity_ratio": 0.5461843839928858, "profit_margin": 0.24191213956957158, "quarter": 2, "return_on_assets": 0.19147970940523634, "return_on_equity": 0.2484834061350999 }, { "asset_turnover_ratio": 0.7727131927053161, "current_ratio": 1.9296025698621113, "debt_to_equity_ratio": 0.547417197932466, "profit_margin": 0.21823154394756342, "quarter": 3, "return_on_assets": 0.16863039307273223, "return_on_equity": 0.22328836549317554 }, { "asset_turnover_ratio": 0.7543476693745327, "current_ratio": 2.5264334770803387, "debt_to_equity_ratio": 0.5349892048937526, "profit_margin": 0.21889610398824558, "quarter": 4, "return_on_assets": 0.1651237658786984, "return_on_equity": 0.21754186595280006 } ], "income_statement": [ { "depreciation": 1036824, "expenses": 12565725, "income_tax": 1437194, "marketing_expense": 2503052, "net_income": 5606452, "net_profit": 4169258, "operational_expense": 6506776, "product_revenue": 4701954, "quarter": 1, "rd_expense": 1612340, "revenue": 18172177, "salaries_expense": 6131651, "service_revenue": 13470223 }, { "depreciation": 731590, "expenses": 12602028, "income_tax": 1212084, "marketing_expense": 1817430, "net_income": 5620282, "net_profit": 4408198, "operational_expense": 8807147, "product_revenue": 3806777, "quarter": 2, "rd_expense": 2379912, "revenue": 18222310, "salaries_expense": 5279887, "service_revenue": 14415533 }, { "depreciation": 918089, "expenses": 12638437, "income_tax": 1646492, "marketing_expense": 2195283, "net_income": 5634146, "net_profit": 3987654, "operational_expense": 6841259, "product_revenue": 3819984, "quarter": 3, "rd_expense": 1956878, "revenue": 18272583, "salaries_expense": 4040835, "service_revenue": 14452599 }, { "depreciation": 1154699, "expenses": 12674951, "income_tax": 1637211, "marketing_expense": 1466972, "net_income": 5648043, "net_profit": 4010832, "operational_expense": 8842188, "product_revenue": 6939313, "quarter": 4, "rd_expense": 2193263, "revenue": 18322994, "salaries_expense": 5508184, "service_revenue": 11383681 } ], "market_conditions": { "gdp_growth": [ -0.00015230678862540072, -0.008770117306869623, -0.008721213429118174, -0.017541321168606325 ], "inflation_rate": [ 0.03085689672191984, 0.027317771443336067, 0.026002470506879715, 0.02716659168765083 ], "interest_rate": [ 0.05221834195880008, 0.058043160998546, 0.057532465640132945, 0.0544145545192357 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 142489, "billable_hours_per_employee": 124, "client_concentration": 0.12, "client_retention_rate": 0.61, "employee_utilization_rate": 0.67, "gross_billings": 9272580, "net_revenue": 8227370, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 99125 }, { "average_project_size": 98732, "billable_hours_per_employee": 108, "client_concentration": 0.32, "client_retention_rate": 0.8, "employee_utilization_rate": 0.78, "gross_billings": 9621157, "net_revenue": 8083027, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 97386 }, { "average_project_size": 70399, "billable_hours_per_employee": 138, "client_concentration": 0.34, "client_retention_rate": 0.73, "employee_utilization_rate": 0.63, "gross_billings": 9191556, "net_revenue": 7941216, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 95677 }, { "average_project_size": 106225, "billable_hours_per_employee": 139, "client_concentration": 0.26, "client_retention_rate": 0.73, "employee_utilization_rate": 0.74, "gross_billings": 9634114, "net_revenue": 7801894, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 93999 } ], "balance_sheet": [ { "assets": 10677558, "current_assets": 3841691, "current_liabilities": 2326088, "equity": 8134038, "fixed_assets": 6835867, "liabilities": 4570810, "long_term_liabilities": 2244722, "quarter": 1 }, { "assets": 11008094, "current_assets": 4147854, "current_liabilities": 2496904, "equity": 8386802, "fixed_assets": 6860240, "liabilities": 4608680, "long_term_liabilities": 2111776, "quarter": 2 }, { "assets": 11348862, "current_assets": 3771350, "current_liabilities": 2010371, "equity": 8699928, "fixed_assets": 7577512, "liabilities": 4646862, "long_term_liabilities": 2636491, "quarter": 3 }, { "assets": 11700179, "current_assets": 5274036, "current_liabilities": 2306166, "equity": 8987539, "fixed_assets": 6426143, "liabilities": 4685362, "long_term_liabilities": 2379196, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -84024, "financing_cash_flow": 65046, "investing_cash_flow": -235266, "net_cash_flow": 2378392, "operating_cash_flow": 2351031, "quarter": 1 }, { "change_in_working_capital": -18339, "financing_cash_flow": -89418, "investing_cash_flow": -296217, "net_cash_flow": 2043269, "operating_cash_flow": 2290853, "quarter": 2 }, { "change_in_working_capital": -39599, "financing_cash_flow": -195769, "investing_cash_flow": -216241, "net_cash_flow": 2084511, "operating_cash_flow": 2459878, "quarter": 3 }, { "change_in_working_capital": -61276, "financing_cash_flow": -163139, "investing_cash_flow": -265606, "net_cash_flow": 1913285, "operating_cash_flow": 2350070, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7705291790501161, "current_ratio": 1.6515673525679166, "debt_to_equity_ratio": 0.5619361502859958, "profit_margin": 0.2464080258940585, "quarter": 1, "return_on_assets": 0.18986457390350864, "return_on_equity": 0.249235373623777 }, { "asset_turnover_ratio": 0.7342803395392518, "current_ratio": 1.6611988286293746, "debt_to_equity_ratio": 0.5495157749044273, "profit_margin": 0.24587175076861675, "quarter": 2, "return_on_assets": 0.1805387926374902, "return_on_equity": 0.23696612844800677 }, { "asset_turnover_ratio": 0.6997367665586206, "current_ratio": 1.8759472754033957, "debt_to_equity_ratio": 0.5341264893226703, "profit_margin": 0.25158968097581025, "quarter": 3, "return_on_assets": 0.17604654986552837, "return_on_equity": 0.2296487970934932 }, { "asset_turnover_ratio": 0.6668183452577948, "current_ratio": 2.2869281742944785, "debt_to_equity_ratio": 0.5213175709167993, "profit_margin": 0.25285167934862995, "quarter": 4, "return_on_assets": 0.16860613841890795, "return_on_equity": 0.21949523668270035 } ], "income_statement": [ { "depreciation": 323741, "expenses": 5635117, "income_tax": 564963, "marketing_expense": 884682, "net_income": 2592253, "net_profit": 2027290, "operational_expense": 3897873, "product_revenue": 2838302, "quarter": 1, "rd_expense": 929874, "revenue": 8227370, "salaries_expense": 2101573, "service_revenue": 5389068 }, { "depreciation": 303465, "expenses": 5509760, "income_tax": 585879, "marketing_expense": 856537, "net_income": 2573267, "net_profit": 1987388, "operational_expense": 3642714, "product_revenue": 2292138, "quarter": 2, "rd_expense": 571039, "revenue": 8083027, "salaries_expense": 1956852, "service_revenue": 5790889 }, { "depreciation": 461950, "expenses": 5387191, "income_tax": 556097, "marketing_expense": 1062823, "net_income": 2554025, "net_profit": 1997928, "operational_expense": 2864702, "product_revenue": 1834378, "quarter": 3, "rd_expense": 906023, "revenue": 7941216, "salaries_expense": 2606451, "service_revenue": 6106838 }, { "depreciation": 377348, "expenses": 5267350, "income_tax": 561822, "marketing_expense": 659096, "net_income": 2534544, "net_profit": 1972722, "operational_expense": 2641001, "product_revenue": 2198117, "quarter": 4, "rd_expense": 812692, "revenue": 7801894, "salaries_expense": 1959651, "service_revenue": 5603777 } ], "market_conditions": { "gdp_growth": [ -0.01602600504299874, -0.00999748445360906, -0.014304769361886252, -0.002601327764348913 ], "inflation_rate": [ 0.03235183310968233, 0.036801744465902245, 0.03203542597617563, 0.035963568441053105 ], "interest_rate": [ 0.04701276754730098, 0.055611360614385895, 0.05428290973568281, 0.04626664422401384 ], "year": 1996 }, "random_event": { "description": "Graves-Ochoa Award Nomination in 1996", "impact": 0.1, "type": "Award Nomination" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 65356, "billable_hours_per_employee": 152, "client_concentration": 0.28, "client_retention_rate": 0.84, "employee_utilization_rate": 0.69, "gross_billings": 14329331, "net_revenue": 11671246, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 140617 }, { "average_project_size": 98967, "billable_hours_per_employee": 99, "client_concentration": 0.24, "client_retention_rate": 0.67, "employee_utilization_rate": 0.65, "gross_billings": 14312679, "net_revenue": 11705344, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 141028 }, { "average_project_size": 97676, "billable_hours_per_employee": 99, "client_concentration": 0.14, "client_retention_rate": 0.72, "employee_utilization_rate": 0.69, "gross_billings": 12921484, "net_revenue": 11739543, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 141440 }, { "average_project_size": 192669, "billable_hours_per_employee": 160, "client_concentration": 0.15, "client_retention_rate": 0.68, "employee_utilization_rate": 0.73, "gross_billings": 13756315, "net_revenue": 11773841, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 141854 } ], "balance_sheet": [ { "assets": 11753858, "current_assets": 4081346, "current_liabilities": 3184016, "equity": 7856144, "fixed_assets": 7672512, "liabilities": 6654023, "long_term_liabilities": 3470007, "quarter": 1 }, { "assets": 11981843, "current_assets": 5152351, "current_liabilities": 3044255, "equity": 8144901, "fixed_assets": 6829492, "liabilities": 6752487, "long_term_liabilities": 3708232, "quarter": 2 }, { "assets": 12214250, "current_assets": 4904926, "current_liabilities": 3327275, "equity": 8276641, "fixed_assets": 7309324, "liabilities": 6852408, "long_term_liabilities": 3525133, "quarter": 3 }, { "assets": 12451165, "current_assets": 3940401, "current_liabilities": 3973741, "equity": 8268130, "fixed_assets": 8510764, "liabilities": 6953808, "long_term_liabilities": 2980067, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 66198, "financing_cash_flow": -31889, "investing_cash_flow": -220250, "net_cash_flow": 3293595, "operating_cash_flow": 3177700, "quarter": 1 }, { "change_in_working_capital": -42574, "financing_cash_flow": 6788, "investing_cash_flow": -462331, "net_cash_flow": 3095318, "operating_cash_flow": 3372765, "quarter": 2 }, { "change_in_working_capital": -75465, "financing_cash_flow": 28361, "investing_cash_flow": -199946, "net_cash_flow": 3327456, "operating_cash_flow": 3611091, "quarter": 3 }, { "change_in_working_capital": 4703, "financing_cash_flow": -57631, "investing_cash_flow": -115428, "net_cash_flow": 3147045, "operating_cash_flow": 3270665, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9929714992302953, "current_ratio": 1.2818233325460675, "debt_to_equity_ratio": 0.8469833292261445, "profit_margin": 0.23616236004279234, "quarter": 1, "return_on_assets": 0.2345024927134563, "return_on_equity": 0.3508475659305634 }, { "asset_turnover_ratio": 0.9769234999991236, "current_ratio": 1.6924833826338463, "debt_to_equity_ratio": 0.8290446992541715, "profit_margin": 0.2490781133813752, "quarter": 2, "return_on_assets": 0.24333026229771162, "return_on_equity": 0.35795953812084397 }, { "asset_turnover_ratio": 0.9611349857748122, "current_ratio": 1.4741570804937976, "debt_to_equity_ratio": 0.8279213753502176, "profit_margin": 0.24828896661479924, "quarter": 3, "return_on_assets": 0.23863921239535787, "return_on_equity": 0.35217173246973016 }, { "asset_turnover_ratio": 0.9456015561596044, "current_ratio": 0.9916099212303973, "debt_to_equity_ratio": 0.8410375743971128, "profit_margin": 0.2353329724768663, "quarter": 4, "return_on_assets": 0.2225312249897901, "return_on_equity": 0.3351148324953768 } ], "income_statement": [ { "depreciation": 421391, "expenses": 7854204, "income_tax": 1060733, "marketing_expense": 917120, "net_income": 3817042, "net_profit": 2756309, "operational_expense": 3933946, "product_revenue": 3633098, "quarter": 1, "rd_expense": 1359028, "revenue": 11671246, "salaries_expense": 3651619, "service_revenue": 8038148 }, { "depreciation": 457220, "expenses": 7930521, "income_tax": 859278, "marketing_expense": 842646, "net_income": 3774823, "net_profit": 2915545, "operational_expense": 5201414, "product_revenue": 2605745, "quarter": 2, "rd_expense": 1060656, "revenue": 11705344, "salaries_expense": 2896309, "service_revenue": 9099599 }, { "depreciation": 696292, "expenses": 8007580, "income_tax": 817164, "marketing_expense": 1263989, "net_income": 3731963, "net_profit": 2914799, "operational_expense": 4466743, "product_revenue": 3630819, "quarter": 3, "rd_expense": 1331848, "revenue": 11739543, "salaries_expense": 3591236, "service_revenue": 8108724 }, { "depreciation": 499892, "expenses": 8085387, "income_tax": 917681, "marketing_expense": 1173252, "net_income": 3688454, "net_profit": 2770773, "operational_expense": 4106514, "product_revenue": 3226587, "quarter": 4, "rd_expense": 1313818, "revenue": 11773841, "salaries_expense": 3167553, "service_revenue": 8547254 } ], "market_conditions": { "gdp_growth": [ -0.02068038762537549, -0.01394528154149325, -0.014132455805627293, -0.02141200462086295 ], "inflation_rate": [ 0.03159560394438707, 0.03386741387684727, 0.03462344949913876, 0.03020611891792397 ], "interest_rate": [ 0.058250659959075066, 0.061895467684907925, 0.06003337578285331, 0.06317529566174321 ], "year": 1997 }, "random_event": { "description": "Graves-Ochoa Introduction of New Service in 1997", "impact": -0.04, "type": "Introduction of New Service" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 94616, "billable_hours_per_employee": 113, "client_concentration": 0.26, "client_retention_rate": 0.72, "employee_utilization_rate": 0.67, "gross_billings": 6456992, "net_revenue": 5401301, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 65076 }, { "average_project_size": 188149, "billable_hours_per_employee": 145, "client_concentration": 0.38, "client_retention_rate": 0.81, "employee_utilization_rate": 0.72, "gross_billings": 6537515, "net_revenue": 5407077, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 65146 }, { "average_project_size": 82417, "billable_hours_per_employee": 133, "client_concentration": 0.3, "client_retention_rate": 0.83, "employee_utilization_rate": 0.61, "gross_billings": 6556397, "net_revenue": 5412859, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 65215 }, { "average_project_size": 187833, "billable_hours_per_employee": 119, "client_concentration": 0.18, "client_retention_rate": 0.77, "employee_utilization_rate": 0.66, "gross_billings": 6118319, "net_revenue": 5418648, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 65285 } ], "balance_sheet": [ { "assets": 7697032, "current_assets": 3288031, "current_liabilities": 2636330, "equity": 4480354, "fixed_assets": 4409001, "liabilities": 4411011, "long_term_liabilities": 1774681, "quarter": 1 }, { "assets": 7890819, "current_assets": 3132466, "current_liabilities": 1980291, "equity": 4550512, "fixed_assets": 4758353, "liabilities": 4516682, "long_term_liabilities": 2536391, "quarter": 2 }, { "assets": 8089484, "current_assets": 3669121, "current_liabilities": 2216339, "equity": 4651201, "fixed_assets": 4420363, "liabilities": 4624884, "long_term_liabilities": 2408545, "quarter": 3 }, { "assets": 8293151, "current_assets": 3599165, "current_liabilities": 1957617, "equity": 4801426, "fixed_assets": 4693986, "liabilities": 4735678, "long_term_liabilities": 2778061, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -72108, "financing_cash_flow": 199827, "investing_cash_flow": -415720, "net_cash_flow": 1154406, "operating_cash_flow": 1406778, "quarter": 1 }, { "change_in_working_capital": -43125, "financing_cash_flow": 109982, "investing_cash_flow": -364200, "net_cash_flow": 1507418, "operating_cash_flow": 1499323, "quarter": 2 }, { "change_in_working_capital": -29632, "financing_cash_flow": -132362, "investing_cash_flow": -170588, "net_cash_flow": 1264368, "operating_cash_flow": 1447947, "quarter": 3 }, { "change_in_working_capital": -82721, "financing_cash_flow": -124613, "investing_cash_flow": -323296, "net_cash_flow": 1301975, "operating_cash_flow": 1439853, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7017381504974904, "current_ratio": 1.2472000849666014, "debt_to_equity_ratio": 0.9845228747549859, "profit_margin": 0.22111950435645042, "quarter": 1, "return_on_assets": 0.1551679920260173, "return_on_equity": 0.2665711236210353 }, { "asset_turnover_ratio": 0.6852364754533085, "current_ratio": 1.5818210555923347, "debt_to_equity_ratio": 0.9925656717310052, "profit_margin": 0.21756209500992865, "quarter": 2, "return_on_assets": 0.14908148317684133, "return_on_equity": 0.2585148660194721 }, { "asset_turnover_ratio": 0.6691229007931779, "current_ratio": 1.6554872697723588, "debt_to_equity_ratio": 0.9943418914813614, "profit_margin": 0.2192189007694455, "quarter": 3, "return_on_assets": 0.1466843867915432, "return_on_equity": 0.2551171192128657 }, { "asset_turnover_ratio": 0.6533883200727926, "current_ratio": 1.838544005288062, "debt_to_equity_ratio": 0.9863065680903965, "profit_margin": 0.22956888877077825, "quarter": 4, "return_on_assets": 0.14999763057491658, "return_on_equity": 0.2590799066777245 } ], "income_statement": [ { "depreciation": 212445, "expenses": 3742915, "income_tax": 464053, "marketing_expense": 412752, "net_income": 1658386, "net_profit": 1194333, "operational_expense": 1931689, "product_revenue": 1714120, "quarter": 1, "rd_expense": 492209, "revenue": 5401301, "salaries_expense": 1758527, "service_revenue": 3687181 }, { "depreciation": 322948, "expenses": 3735606, "income_tax": 495096, "marketing_expense": 685350, "net_income": 1671471, "net_profit": 1176375, "operational_expense": 1970528, "product_revenue": 1711425, "quarter": 2, "rd_expense": 715253, "revenue": 5407077, "salaries_expense": 1727046, "service_revenue": 3695652 }, { "depreciation": 261346, "expenses": 3728312, "income_tax": 497946, "marketing_expense": 665412, "net_income": 1684547, "net_profit": 1186601, "operational_expense": 2551680, "product_revenue": 1364833, "quarter": 3, "rd_expense": 680527, "revenue": 5412859, "salaries_expense": 1754929, "service_revenue": 4048026 }, { "depreciation": 195900, "expenses": 3721032, "income_tax": 453663, "marketing_expense": 663244, "net_income": 1697616, "net_profit": 1243953, "operational_expense": 2595519, "product_revenue": 2121333, "quarter": 4, "rd_expense": 481096, "revenue": 5418648, "salaries_expense": 1766950, "service_revenue": 3297315 } ], "market_conditions": { "gdp_growth": [ 0.005719394442059145, -0.0009922970740802867, -0.0046250331670654714, -0.0004097976525886844 ], "inflation_rate": [ 0.034028619202729656, 0.03330581762481011, 0.03272231893643811, 0.03638832428822073 ], "interest_rate": [ 0.0469030365034786, 0.0442531321772865, 0.04356723251363286, 0.0441367902299734 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 154940, "billable_hours_per_employee": 106, "client_concentration": 0.15, "client_retention_rate": 0.61, "employee_utilization_rate": 0.69, "gross_billings": 22209689, "net_revenue": 17610737, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 212178 }, { "average_project_size": 189569, "billable_hours_per_employee": 142, "client_concentration": 0.25, "client_retention_rate": 0.85, "employee_utilization_rate": 0.74, "gross_billings": 19501232, "net_revenue": 17598594, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 212031 }, { "average_project_size": 177104, "billable_hours_per_employee": 90, "client_concentration": 0.12, "client_retention_rate": 0.6, "employee_utilization_rate": 0.77, "gross_billings": 19992250, "net_revenue": 17586459, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 211885 }, { "average_project_size": 163032, "billable_hours_per_employee": 130, "client_concentration": 0.3, "client_retention_rate": 0.87, "employee_utilization_rate": 0.66, "gross_billings": 19935552, "net_revenue": 17574333, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 211739 } ], "balance_sheet": [ { "assets": 22868334, "current_assets": 11275163, "current_liabilities": 5806216, "equity": 16913497, "fixed_assets": 11593171, "liabilities": 11161848, "long_term_liabilities": 5355632, "quarter": 1 }, { "assets": 23179234, "current_assets": 9897998, "current_liabilities": 4589251, "equity": 16969682, "fixed_assets": 13281236, "liabilities": 11381479, "long_term_liabilities": 6792228, "quarter": 2 }, { "assets": 23494360, "current_assets": 10771483, "current_liabilities": 6776932, "equity": 16656859, "fixed_assets": 12722877, "liabilities": 11605432, "long_term_liabilities": 4828500, "quarter": 3 }, { "assets": 23813770, "current_assets": 8598007, "current_liabilities": 5562570, "equity": 17180516, "fixed_assets": 15215763, "liabilities": 11833792, "long_term_liabilities": 6271222, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -16041, "financing_cash_flow": -163443, "investing_cash_flow": -413964, "net_cash_flow": 5336509, "operating_cash_flow": 5874733, "quarter": 1 }, { "change_in_working_capital": -89889, "financing_cash_flow": 41551, "investing_cash_flow": -402585, "net_cash_flow": 5906002, "operating_cash_flow": 6180979, "quarter": 2 }, { "change_in_working_capital": -47398, "financing_cash_flow": 32196, "investing_cash_flow": -215779, "net_cash_flow": 5087573, "operating_cash_flow": 5572841, "quarter": 3 }, { "change_in_working_capital": 95604, "financing_cash_flow": 189290, "investing_cash_flow": -147989, "net_cash_flow": 6042306, "operating_cash_flow": 6103023, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7700926967395176, "current_ratio": 1.9419124262686749, "debt_to_equity_ratio": 0.6599373269762013, "profit_margin": 0.29567252069007677, "quarter": 1, "return_on_assets": 0.227695248809992, "return_on_equity": 0.30786128971436244 }, { "asset_turnover_ratio": 0.7592396711642844, "current_ratio": 2.1567785244258815, "debt_to_equity_ratio": 0.6706948898629921, "profit_margin": 0.2938829658778423, "quarter": 2, "return_on_assets": 0.22312760637387757, "return_on_equity": 0.3047745384975393 }, { "asset_turnover_ratio": 0.7485396069524771, "current_ratio": 1.5894335371817219, "debt_to_equity_ratio": 0.6967359212202012, "profit_margin": 0.2711137586025703, "quarter": 3, "return_on_assets": 0.20293938630377673, "return_on_equity": 0.2862443033227333 }, { "asset_turnover_ratio": 0.7379903727969154, "current_ratio": 1.5456896722198552, "debt_to_equity_ratio": 0.6887914193031223, "profit_margin": 0.2959166643763948, "quarter": 4, "return_on_assets": 0.2183836494599553, "return_on_equity": 0.3026997559328253 } ], "income_statement": [ { "depreciation": 667722, "expenses": 10893978, "income_tax": 1509748, "marketing_expense": 1788140, "net_income": 6716759, "net_profit": 5207011, "operational_expense": 7071203, "product_revenue": 4008614, "quarter": 1, "rd_expense": 1847229, "revenue": 17610737, "salaries_expense": 4106860, "service_revenue": 13602123 }, { "depreciation": 1009052, "expenses": 10866652, "income_tax": 1560015, "marketing_expense": 1439739, "net_income": 6731942, "net_profit": 5171927, "operational_expense": 5638375, "product_revenue": 6950539, "quarter": 2, "rd_expense": 2081449, "revenue": 17598594, "salaries_expense": 3268856, "service_revenue": 10648055 }, { "depreciation": 804910, "expenses": 10839394, "income_tax": 1979134, "marketing_expense": 1314855, "net_income": 6747065, "net_profit": 4767931, "operational_expense": 7197309, "product_revenue": 4565608, "quarter": 3, "rd_expense": 2014722, "revenue": 17586459, "salaries_expense": 3385118, "service_revenue": 13020851 }, { "depreciation": 902485, "expenses": 10812205, "income_tax": 1561590, "marketing_expense": 1328752, "net_income": 6762128, "net_profit": 5200538, "operational_expense": 7138973, "product_revenue": 4971085, "quarter": 4, "rd_expense": 1362050, "revenue": 17574333, "salaries_expense": 5012792, "service_revenue": 12603248 } ], "market_conditions": { "gdp_growth": [ -0.005731460728673735, -0.002675543932998934, -0.00013599049680916749, -0.01651233963820585 ], "inflation_rate": [ 0.038068928145708725, 0.031599452248414914, 0.03241919754294489, 0.03425880772985044 ], "interest_rate": [ 0.05564699639303753, 0.05389169335490135, 0.05412151734369145, 0.04955575451269644 ], "year": 1999 }, "random_event": null, "year": 1999 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Excellent", "founding_year": 2004, "industry": "Advertising", "location": "Port Melissa", "name": "Myers, Johnson and Keller", "num_employees": 889, "region": "North America", "revenue_size": "Medium", "website": "www.myers,johnsonandkeller.com" }

[ { "advertising_kpis": [ { "average_project_size": 114416, "billable_hours_per_employee": 150, "client_concentration": 0.37, "client_retention_rate": 0.86, "employee_utilization_rate": 0.7, "gross_billings": 8079215, "net_revenue": 6485895, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 7296 }, { "average_project_size": 145436, "billable_hours_per_employee": 130, "client_concentration": 0.2, "client_retention_rate": 0.85, "employee_utilization_rate": 0.77, "gross_billings": 7919196, "net_revenue": 6661951, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 7494 }, { "average_project_size": 154328, "billable_hours_per_employee": 137, "client_concentration": 0.36, "client_retention_rate": 0.77, "employee_utilization_rate": 0.67, "gross_billings": 8521130, "net_revenue": 6842786, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 7697 }, { "average_project_size": 112906, "billable_hours_per_employee": 98, "client_concentration": 0.14, "client_retention_rate": 0.68, "employee_utilization_rate": 0.6, "gross_billings": 9027956, "net_revenue": 7028529, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 7906 } ], "balance_sheet": [ { "assets": 8407395, "current_assets": 3784310, "current_liabilities": 2024444, "equity": 5060249, "fixed_assets": 4623085, "liabilities": 4713844, "long_term_liabilities": 2689400, "quarter": 1 }, { "assets": 8642327, "current_assets": 3292014, "current_liabilities": 2008126, "equity": 5262914, "fixed_assets": 5350313, "liabilities": 4757410, "long_term_liabilities": 2749284, "quarter": 2 }, { "assets": 8883823, "current_assets": 4330472, "current_liabilities": 2808679, "equity": 5523211, "fixed_assets": 4553351, "liabilities": 4801379, "long_term_liabilities": 1992700, "quarter": 3 }, { "assets": 9132067, "current_assets": 4219679, "current_liabilities": 2548238, "equity": 5617061, "fixed_assets": 4912388, "liabilities": 4845754, "long_term_liabilities": 2297516, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -71562, "financing_cash_flow": -151624, "investing_cash_flow": -292130, "net_cash_flow": 1304962, "operating_cash_flow": 1677634, "quarter": 1 }, { "change_in_working_capital": 8639, "financing_cash_flow": -148138, "investing_cash_flow": -283077, "net_cash_flow": 1571119, "operating_cash_flow": 1738606, "quarter": 2 }, { "change_in_working_capital": -76323, "financing_cash_flow": -187024, "investing_cash_flow": -415487, "net_cash_flow": 1673801, "operating_cash_flow": 1905323, "quarter": 3 }, { "change_in_working_capital": -12181, "financing_cash_flow": 183267, "investing_cash_flow": -469533, "net_cash_flow": 1343387, "operating_cash_flow": 1665894, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.771451204564553, "current_ratio": 1.8693083137888724, "debt_to_equity_ratio": 0.9315438825243579, "profit_margin": 0.21071848989229705, "quarter": 1, "return_on_assets": 0.16255903285143614, "return_on_equity": 0.27008512822195113 }, { "asset_turnover_ratio": 0.7708515310749061, "current_ratio": 1.6393463358374922, "debt_to_equity_ratio": 0.9039497890332238, "profit_margin": 0.20684586242078334, "quarter": 2, "return_on_assets": 0.15944744974357022, "return_on_equity": 0.26183156327464213 }, { "asset_turnover_ratio": 0.7702524014717538, "current_ratio": 1.541818057528112, "debt_to_equity_ratio": 0.8693093564594943, "profit_margin": 0.21055269008851074, "quarter": 3, "return_on_assets": 0.16217871517701332, "return_on_equity": 0.2608567733515884 }, { "asset_turnover_ratio": 0.7696536830051729, "current_ratio": 1.6559202868805818, "debt_to_equity_ratio": 0.8626849521484634, "profit_margin": 0.18933520797879613, "quarter": 4, "return_on_assets": 0.14572254014343083, "return_on_equity": 0.2369117942639398 } ], "income_statement": [ { "depreciation": 310936, "expenses": 4610860, "income_tax": 508337, "marketing_expense": 822717, "net_income": 1875035, "net_profit": 1366698, "operational_expense": 2515120, "product_revenue": 2258060, "quarter": 1, "rd_expense": 658137, "revenue": 6485895, "salaries_expense": 1898734, "service_revenue": 4227835 }, { "depreciation": 360609, "expenses": 4781039, "income_tax": 502915, "marketing_expense": 712962, "net_income": 1880912, "net_profit": 1377997, "operational_expense": 3060585, "product_revenue": 1993222, "quarter": 2, "rd_expense": 817406, "revenue": 6661951, "salaries_expense": 1443343, "service_revenue": 4668729 }, { "depreciation": 464556, "expenses": 4957500, "income_tax": 444519, "marketing_expense": 868974, "net_income": 1885286, "net_profit": 1440767, "operational_expense": 3290544, "product_revenue": 1828774, "quarter": 3, "rd_expense": 589176, "revenue": 6842786, "salaries_expense": 1881549, "service_revenue": 5014012 }, { "depreciation": 335146, "expenses": 5140474, "income_tax": 557307, "marketing_expense": 1001746, "net_income": 1888055, "net_profit": 1330748, "operational_expense": 2622001, "product_revenue": 1447422, "quarter": 4, "rd_expense": 553584, "revenue": 7028529, "salaries_expense": 1552106, "service_revenue": 5581107 } ], "market_conditions": { "gdp_growth": [ 0.007873177683555502, 0.02588688349110589, 0.022889728982273726, 0.01676125381164415 ], "inflation_rate": [ 0.014692206784652783, 0.018026122823146806, 0.017943799521059758, 0.010563927483011904 ], "interest_rate": [ 0.02354370188777595, 0.017900767935572402, 0.021638431414421167, 0.018797674882813673 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 97059, "billable_hours_per_employee": 144, "client_concentration": 0.25, "client_retention_rate": 0.75, "employee_utilization_rate": 0.61, "gross_billings": 10898026, "net_revenue": 8935394, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 10051 }, { "average_project_size": 74479, "billable_hours_per_employee": 152, "client_concentration": 0.35, "client_retention_rate": 0.88, "employee_utilization_rate": 0.76, "gross_billings": 11219674, "net_revenue": 9328020, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 10493 }, { "average_project_size": 199589, "billable_hours_per_employee": 85, "client_concentration": 0.13, "client_retention_rate": 0.66, "employee_utilization_rate": 0.72, "gross_billings": 12136354, "net_revenue": 9737899, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 10954 }, { "average_project_size": 171068, "billable_hours_per_employee": 100, "client_concentration": 0.27, "client_retention_rate": 0.83, "employee_utilization_rate": 0.7, "gross_billings": 13199478, "net_revenue": 10165788, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 11435 } ], "balance_sheet": [ { "assets": 12914401, "current_assets": 5760093, "current_liabilities": 2901931, "equity": 9450659, "fixed_assets": 7154308, "liabilities": 6004389, "long_term_liabilities": 3102458, "quarter": 1 }, { "assets": 13108575, "current_assets": 5371435, "current_liabilities": 2450348, "equity": 9625111, "fixed_assets": 7737140, "liabilities": 6112452, "long_term_liabilities": 3662104, "quarter": 2 }, { "assets": 13305670, "current_assets": 5523703, "current_liabilities": 3517033, "equity": 9960532, "fixed_assets": 7781967, "liabilities": 6222459, "long_term_liabilities": 2705426, "quarter": 3 }, { "assets": 13505727, "current_assets": 6103412, "current_liabilities": 3205142, "equity": 10003289, "fixed_assets": 7402315, "liabilities": 6334447, "long_term_liabilities": 3129305, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -78918, "financing_cash_flow": 57490, "investing_cash_flow": -332886, "net_cash_flow": 2872248, "operating_cash_flow": 3092680, "quarter": 1 }, { "change_in_working_capital": 2404, "financing_cash_flow": -51914, "investing_cash_flow": -426734, "net_cash_flow": 2642716, "operating_cash_flow": 3055035, "quarter": 2 }, { "change_in_working_capital": -87763, "financing_cash_flow": -199869, "investing_cash_flow": -398926, "net_cash_flow": 2870819, "operating_cash_flow": 3457779, "quarter": 3 }, { "change_in_working_capital": 37689, "financing_cash_flow": 160969, "investing_cash_flow": -431200, "net_cash_flow": 3178643, "operating_cash_flow": 3200736, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6918938013462645, "current_ratio": 1.9849172843875338, "debt_to_equity_ratio": 0.6353407735904978, "profit_margin": 0.28433519551572095, "quarter": 1, "return_on_assets": 0.19672975928190553, "return_on_equity": 0.26883278721621423 }, { "asset_turnover_ratio": 0.7115967982789891, "current_ratio": 2.1921110797323484, "debt_to_equity_ratio": 0.6350526243281766, "profit_margin": 0.28183773190880806, "quarter": 2, "return_on_assets": 0.20055482766051994, "return_on_equity": 0.2731384604291836 }, { "asset_turnover_ratio": 0.7318608533053954, "current_ratio": 1.5705576262719172, "debt_to_equity_ratio": 0.6247115113931665, "profit_margin": 0.29547657045939785, "quarter": 3, "return_on_assets": 0.2162477349881667, "return_on_equity": 0.2888722208813746 }, { "asset_turnover_ratio": 0.752702020409564, "current_ratio": 1.9042563480806778, "debt_to_equity_ratio": 0.6332364285386536, "profit_margin": 0.27858233911625935, "quarter": 4, "return_on_assets": 0.20968948950323074, "return_on_equity": 0.2831077858492342 } ], "income_statement": [ { "depreciation": 552033, "expenses": 5630888, "income_tax": 763859, "marketing_expense": 957722, "net_income": 3304506, "net_profit": 2540647, "operational_expense": 3223861, "product_revenue": 3497915, "quarter": 1, "rd_expense": 1096694, "revenue": 8935394, "salaries_expense": 2656474, "service_revenue": 5437479 }, { "depreciation": 426047, "expenses": 5854399, "income_tax": 844633, "marketing_expense": 714200, "net_income": 3473621, "net_profit": 2628988, "operational_expense": 4058318, "product_revenue": 2006743, "quarter": 2, "rd_expense": 974719, "revenue": 9328020, "salaries_expense": 2659917, "service_revenue": 7321277 }, { "depreciation": 580458, "expenses": 6086783, "income_tax": 773795, "marketing_expense": 870464, "net_income": 3651116, "net_profit": 2877321, "operational_expense": 3882402, "product_revenue": 2478629, "quarter": 3, "rd_expense": 991757, "revenue": 9737899, "salaries_expense": 2129392, "service_revenue": 7259270 }, { "depreciation": 368727, "expenses": 6328391, "income_tax": 1005388, "marketing_expense": 782871, "net_income": 3837397, "net_profit": 2832009, "operational_expense": 4173398, "product_revenue": 3475718, "quarter": 4, "rd_expense": 674852, "revenue": 10165788, "salaries_expense": 2012024, "service_revenue": 6690070 } ], "market_conditions": { "gdp_growth": [ 0.0185197056537024, 0.01914128464038279, 0.0280244327912888, 0.013563729680953509 ], "inflation_rate": [ 0.014915933332348436, 0.00953132069254765, 0.006819894805184783, 0.011734695975665954 ], "interest_rate": [ 0.042154656517363255, 0.04020993603182807, 0.04142997870079745, 0.039263419114283014 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 153676, "billable_hours_per_employee": 93, "client_concentration": 0.31, "client_retention_rate": 0.61, "employee_utilization_rate": 0.76, "gross_billings": 21246950, "net_revenue": 18562615, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 20880 }, { "average_project_size": 177658, "billable_hours_per_employee": 128, "client_concentration": 0.36, "client_retention_rate": 0.67, "employee_utilization_rate": 0.73, "gross_billings": 22025168, "net_revenue": 18870088, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 21226 }, { "average_project_size": 198425, "billable_hours_per_employee": 152, "client_concentration": 0.15, "client_retention_rate": 0.73, "employee_utilization_rate": 0.75, "gross_billings": 21872706, "net_revenue": 19182654, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 21578 }, { "average_project_size": 185877, "billable_hours_per_employee": 99, "client_concentration": 0.17, "client_retention_rate": 0.78, "employee_utilization_rate": 0.64, "gross_billings": 24612974, "net_revenue": 19500398, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 21935 } ], "balance_sheet": [ { "assets": 19254085, "current_assets": 8306266, "current_liabilities": 5993766, "equity": 11613560, "fixed_assets": 10947819, "liabilities": 10822995, "long_term_liabilities": 4829229, "quarter": 1 }, { "assets": 19907280, "current_assets": 7386906, "current_liabilities": 4816985, "equity": 12352974, "fixed_assets": 12520374, "liabilities": 10993057, "long_term_liabilities": 6176072, "quarter": 2 }, { "assets": 20582633, "current_assets": 10039528, "current_liabilities": 6376600, "equity": 13018588, "fixed_assets": 10543105, "liabilities": 11165792, "long_term_liabilities": 4789192, "quarter": 3 }, { "assets": 21280899, "current_assets": 6797274, "current_liabilities": 6650973, "equity": 13359348, "fixed_assets": 14483625, "liabilities": 11341241, "long_term_liabilities": 4690268, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -42061, "financing_cash_flow": 180081, "investing_cash_flow": -217856, "net_cash_flow": 3862151, "operating_cash_flow": 4037521, "quarter": 1 }, { "change_in_working_capital": -67145, "financing_cash_flow": -159600, "investing_cash_flow": -176782, "net_cash_flow": 4069510, "operating_cash_flow": 4494976, "quarter": 2 }, { "change_in_working_capital": 87431, "financing_cash_flow": 107059, "investing_cash_flow": -185795, "net_cash_flow": 4418790, "operating_cash_flow": 4884924, "quarter": 3 }, { "change_in_working_capital": 85048, "financing_cash_flow": -74150, "investing_cash_flow": -252399, "net_cash_flow": 4227543, "operating_cash_flow": 4581076, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9640871015163796, "current_ratio": 1.3858175310814602, "debt_to_equity_ratio": 0.9319274193270625, "profit_margin": 0.17144513313452872, "quarter": 1, "return_on_assets": 0.1652880414727576, "return_on_equity": 0.2740305298289241 }, { "asset_turnover_ratio": 0.9478988591108378, "current_ratio": 1.533512352643822, "debt_to_equity_ratio": 0.8899117734725257, "profit_margin": 0.18223290744590062, "quarter": 2, "return_on_assets": 0.17273836506042012, "return_on_equity": 0.27837434127198846 }, { "asset_turnover_ratio": 0.9319825116640811, "current_ratio": 1.5744327698146348, "debt_to_equity_ratio": 0.8576807254365835, "profit_margin": 0.18776061956807436, "quarter": 3, "return_on_assets": 0.17498961381665795, "return_on_equity": 0.27666187761683525 }, { "asset_turnover_ratio": 0.9163333748259413, "current_ratio": 1.0219969318774862, "debt_to_equity_ratio": 0.8489367145761904, "profit_margin": 0.17536513870127163, "quarter": 4, "return_on_assets": 0.16069292937295554, "return_on_equity": 0.2559773126652588 } ], "income_statement": [ { "depreciation": 855051, "expenses": 14077110, "income_tax": 1303035, "marketing_expense": 2814795, "net_income": 4485505, "net_profit": 3182470, "operational_expense": 8442415, "product_revenue": 5922159, "quarter": 1, "rd_expense": 2104110, "revenue": 18562615, "salaries_expense": 5977682, "service_revenue": 12640456 }, { "depreciation": 1056225, "expenses": 14372703, "income_tax": 1058634, "marketing_expense": 2249891, "net_income": 4497385, "net_profit": 3438751, "operational_expense": 7461827, "product_revenue": 5530393, "quarter": 2, "rd_expense": 2855838, "revenue": 18870088, "salaries_expense": 6293520, "service_revenue": 13339695 }, { "depreciation": 1283177, "expenses": 14674503, "income_tax": 906404, "marketing_expense": 1875602, "net_income": 4508151, "net_profit": 3601747, "operational_expense": 8783725, "product_revenue": 6434834, "quarter": 3, "rd_expense": 2105806, "revenue": 19182654, "salaries_expense": 7126956, "service_revenue": 12747820 }, { "depreciation": 1161386, "expenses": 14982640, "income_tax": 1098068, "marketing_expense": 1978306, "net_income": 4517758, "net_profit": 3419690, "operational_expense": 10271904, "product_revenue": 5147298, "quarter": 4, "rd_expense": 2957977, "revenue": 19500398, "salaries_expense": 4751642, "service_revenue": 14353100 } ], "market_conditions": { "gdp_growth": [ 0.0285233199590521, 0.018813776536070925, 0.022090790830081634, 0.026130889231309802 ], "inflation_rate": [ 0.020448343709715006, 0.01776045618964203, 0.017079481729292446, 0.016015297243092214 ], "interest_rate": [ 0.03527167140138404, 0.03093981544299919, 0.029672063390904498, 0.031944999377455145 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 137817, "billable_hours_per_employee": 116, "client_concentration": 0.29, "client_retention_rate": 0.87, "employee_utilization_rate": 0.72, "gross_billings": 9035003, "net_revenue": 7523191, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 8463 }, { "average_project_size": 121188, "billable_hours_per_employee": 158, "client_concentration": 0.25, "client_retention_rate": 0.7, "employee_utilization_rate": 0.74, "gross_billings": 9480415, "net_revenue": 7718314, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 8682 }, { "average_project_size": 191394, "billable_hours_per_employee": 89, "client_concentration": 0.28, "client_retention_rate": 0.87, "employee_utilization_rate": 0.72, "gross_billings": 9380804, "net_revenue": 7918498, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 8907 }, { "average_project_size": 174278, "billable_hours_per_employee": 158, "client_concentration": 0.28, "client_retention_rate": 0.76, "employee_utilization_rate": 0.74, "gross_billings": 9271745, "net_revenue": 8123874, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 9138 } ], "balance_sheet": [ { "assets": 9800792, "current_assets": 4369198, "current_liabilities": 2540620, "equity": 6393262, "fixed_assets": 5431594, "liabilities": 5214082, "long_term_liabilities": 2673462, "quarter": 1 }, { "assets": 9944599, "current_assets": 3351020, "current_liabilities": 2726649, "equity": 6573334, "fixed_assets": 6593579, "liabilities": 5261376, "long_term_liabilities": 2534727, "quarter": 2 }, { "assets": 10090516, "current_assets": 4451789, "current_liabilities": 3113089, "equity": 6799322, "fixed_assets": 5638727, "liabilities": 5309099, "long_term_liabilities": 2196010, "quarter": 3 }, { "assets": 10238574, "current_assets": 4754812, "current_liabilities": 2326891, "equity": 7102811, "fixed_assets": 5483762, "liabilities": 5357255, "long_term_liabilities": 3030364, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -30701, "financing_cash_flow": 89906, "investing_cash_flow": -419688, "net_cash_flow": 1699079, "operating_cash_flow": 2218401, "quarter": 1 }, { "change_in_working_capital": -51132, "financing_cash_flow": 164606, "investing_cash_flow": -435266, "net_cash_flow": 2247165, "operating_cash_flow": 2331744, "quarter": 2 }, { "change_in_working_capital": 42501, "financing_cash_flow": -154334, "investing_cash_flow": -321937, "net_cash_flow": 2244845, "operating_cash_flow": 2520797, "quarter": 3 }, { "change_in_working_capital": 66220, "financing_cash_flow": -60889, "investing_cash_flow": -272357, "net_cash_flow": 2368564, "operating_cash_flow": 2626244, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7676105155583345, "current_ratio": 1.719736914611394, "debt_to_equity_ratio": 0.8155589431498349, "profit_margin": 0.24013108267489156, "quarter": 1, "return_on_assets": 0.18432714417365453, "return_on_equity": 0.28257124453839055 }, { "asset_turnover_ratio": 0.7761312447088113, "current_ratio": 1.2289884029810951, "debt_to_equity_ratio": 0.8004120892076989, "profit_margin": 0.2448865127798636, "quarter": 2, "return_on_assets": 0.19006407397623573, "return_on_equity": 0.2875422122168142 }, { "asset_turnover_ratio": 0.7847465877859963, "current_ratio": 1.430023041422844, "debt_to_equity_ratio": 0.7808277060565745, "profit_margin": 0.25483431327506806, "quarter": 3, "return_on_assets": 0.1999803577933973, "return_on_equity": 0.2967803260383903 }, { "asset_turnover_ratio": 0.79345756547738, "current_ratio": 2.043418449768382, "debt_to_equity_ratio": 0.7542443407265096, "profit_margin": 0.2734522962813062, "quarter": 4, "return_on_assets": 0.2169727932815644, "return_on_equity": 0.3127623697153141 } ], "income_statement": [ { "depreciation": 411849, "expenses": 5046006, "income_tax": 670633, "marketing_expense": 582012, "net_income": 2477185, "net_profit": 1806552, "operational_expense": 3114347, "product_revenue": 1751175, "quarter": 1, "rd_expense": 869653, "revenue": 7523191, "salaries_expense": 2343247, "service_revenue": 5772016 }, { "depreciation": 441633, "expenses": 5130294, "income_tax": 697909, "marketing_expense": 771569, "net_income": 2588020, "net_profit": 1890111, "operational_expense": 2775044, "product_revenue": 1893570, "quarter": 2, "rd_expense": 734435, "revenue": 7718314, "salaries_expense": 2213112, "service_revenue": 5824744 }, { "depreciation": 502892, "expenses": 5215991, "income_tax": 684602, "marketing_expense": 934090, "net_income": 2702507, "net_profit": 2017905, "operational_expense": 3099795, "product_revenue": 2312483, "quarter": 3, "rd_expense": 1023645, "revenue": 7918498, "salaries_expense": 2440778, "service_revenue": 5606015 }, { "depreciation": 404752, "expenses": 5303119, "income_tax": 599263, "marketing_expense": 744185, "net_income": 2820755, "net_profit": 2221492, "operational_expense": 2771172, "product_revenue": 2524709, "quarter": 4, "rd_expense": 772521, "revenue": 8123874, "salaries_expense": 1918030, "service_revenue": 5599165 } ], "market_conditions": { "gdp_growth": [ 0.025178579832554813, 0.030092698268741357, 0.0288160905703344, 0.027308499736659796 ], "inflation_rate": [ 0.007260288397808217, 0.00906851342904964, 0.010310830201914518, 0.00715105742937757 ], "interest_rate": [ 0.023259826228346228, 0.02441425942506701, 0.02868956804549644, 0.0312835495480928 ], "year": 2007 }, "random_event": { "description": "Myers, Johnson and Keller Data Privacy Regulation Impact in 2007", "impact": 0.04, "type": "Data Privacy Regulation Impact" }, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 123770, "billable_hours_per_employee": 118, "client_concentration": 0.22, "client_retention_rate": 0.68, "employee_utilization_rate": 0.6, "gross_billings": 7069759, "net_revenue": 6106619, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 6869 }, { "average_project_size": 167608, "billable_hours_per_employee": 139, "client_concentration": 0.15, "client_retention_rate": 0.82, "employee_utilization_rate": 0.67, "gross_billings": 7915112, "net_revenue": 6342141, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 7134 }, { "average_project_size": 145300, "billable_hours_per_employee": 89, "client_concentration": 0.17, "client_retention_rate": 0.75, "employee_utilization_rate": 0.64, "gross_billings": 8089603, "net_revenue": 6586746, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 7409 }, { "average_project_size": 104582, "billable_hours_per_employee": 144, "client_concentration": 0.11, "client_retention_rate": 0.74, "employee_utilization_rate": 0.69, "gross_billings": 8049758, "net_revenue": 6840786, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 7695 } ], "balance_sheet": [ { "assets": 7467602, "current_assets": 3022106, "current_liabilities": 1597521, "equity": 5541579, "fixed_assets": 4445496, "liabilities": 3619258, "long_term_liabilities": 2021737, "quarter": 1 }, { "assets": 7596804, "current_assets": 3314684, "current_liabilities": 1943708, "equity": 5789035, "fixed_assets": 4282120, "liabilities": 3694793, "long_term_liabilities": 1751085, "quarter": 2 }, { "assets": 7728242, "current_assets": 2807098, "current_liabilities": 1588509, "equity": 5827531, "fixed_assets": 4921144, "liabilities": 3771906, "long_term_liabilities": 2183397, "quarter": 3 }, { "assets": 7861954, "current_assets": 3522844, "current_liabilities": 1926316, "equity": 6079577, "fixed_assets": 4339110, "liabilities": 3850627, "long_term_liabilities": 1924311, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -51236, "financing_cash_flow": 167844, "investing_cash_flow": -444386, "net_cash_flow": 1740326, "operating_cash_flow": 1919012, "quarter": 1 }, { "change_in_working_capital": -88980, "financing_cash_flow": -153342, "investing_cash_flow": -336647, "net_cash_flow": 1753572, "operating_cash_flow": 2102671, "quarter": 2 }, { "change_in_working_capital": -63520, "financing_cash_flow": -371, "investing_cash_flow": -385719, "net_cash_flow": 1768320, "operating_cash_flow": 2219537, "quarter": 3 }, { "change_in_working_capital": -19347, "financing_cash_flow": 31988, "investing_cash_flow": -335590, "net_cash_flow": 2118355, "operating_cash_flow": 2441881, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8177483213486739, "current_ratio": 1.8917472759356528, "debt_to_equity_ratio": 0.6531095198678932, "profit_margin": 0.27727863814657505, "quarter": 1, "return_on_assets": 0.22674414089020814, "return_on_equity": 0.30555099909249694 }, { "asset_turnover_ratio": 0.8348433104236992, "current_ratio": 1.705340514110144, "debt_to_equity_ratio": 0.6382398793581313, "profit_margin": 0.2975373773619981, "quarter": 2, "return_on_assets": 0.24839708909167593, "return_on_equity": 0.3259652083637428 }, { "asset_turnover_ratio": 0.8522955155907385, "current_ratio": 1.7671275390948367, "debt_to_equity_ratio": 0.6472562737118001, "profit_margin": 0.28408488804638893, "quarter": 3, "return_on_assets": 0.24212427612903425, "return_on_equity": 0.3210956749951223 }, { "asset_turnover_ratio": 0.8701126971742649, "current_ratio": 1.8287985979455084, "debt_to_equity_ratio": 0.6333708743223418, "profit_margin": 0.3023409883016367, "quarter": 4, "return_on_assets": 0.26307073279746995, "return_on_equity": 0.34019636563530653 } ], "income_statement": [ { "depreciation": 225777, "expenses": 3693011, "income_tax": 720373, "marketing_expense": 440701, "net_income": 2413608, "net_profit": 1693235, "operational_expense": 2298518, "product_revenue": 1468471, "quarter": 1, "rd_expense": 443436, "revenue": 6106619, "salaries_expense": 1316282, "service_revenue": 4638148 }, { "depreciation": 215647, "expenses": 3833043, "income_tax": 622074, "marketing_expense": 755920, "net_income": 2509098, "net_profit": 1887024, "operational_expense": 2036991, "product_revenue": 1592304, "quarter": 2, "rd_expense": 678153, "revenue": 6342141, "salaries_expense": 1690037, "service_revenue": 4749837 }, { "depreciation": 348342, "expenses": 3978385, "income_tax": 737166, "marketing_expense": 544453, "net_income": 2608361, "net_profit": 1871195, "operational_expense": 2472728, "product_revenue": 1675741, "quarter": 3, "rd_expense": 475556, "revenue": 6586746, "salaries_expense": 1468424, "service_revenue": 4911005 }, { "depreciation": 373631, "expenses": 4129238, "income_tax": 643298, "marketing_expense": 612847, "net_income": 2711548, "net_profit": 2068250, "operational_expense": 2428182, "product_revenue": 2304335, "quarter": 4, "rd_expense": 797892, "revenue": 6840786, "salaries_expense": 1759523, "service_revenue": 4536451 } ], "market_conditions": { "gdp_growth": [ 0.030513675291592976, 0.011603643849446997, 0.014052280300518378, 0.0122740750334969 ], "inflation_rate": [ 0.020081746839242045, 0.020171292105690432, 0.022923060397271565, 0.020906470447728878 ], "interest_rate": [ 0.022245958747578544, 0.021184554861022022, 0.022457206791604543, 0.02123083185168631 ], "year": 2008 }, "random_event": null, "year": 2008 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Distressed", "founding_year": 1991, "industry": "Advertising", "location": "Lake Christopher", "name": "Burke PLC", "num_employees": 527, "region": "Latin America", "revenue_size": "Large", "website": "www.burkeplc.com" }

[ { "advertising_kpis": [ { "average_project_size": 86748, "billable_hours_per_employee": 136, "client_concentration": 0.18, "client_retention_rate": 0.76, "employee_utilization_rate": 0.64, "gross_billings": 111523795, "net_revenue": 99046029, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 187943 }, { "average_project_size": 138839, "billable_hours_per_employee": 90, "client_concentration": 0.13, "client_retention_rate": 0.69, "employee_utilization_rate": 0.67, "gross_billings": 113809614, "net_revenue": 99285525, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 188398 }, { "average_project_size": 162872, "billable_hours_per_employee": 111, "client_concentration": 0.4, "client_retention_rate": 0.62, "employee_utilization_rate": 0.73, "gross_billings": 119906468, "net_revenue": 99525600, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 188853 }, { "average_project_size": 166253, "billable_hours_per_employee": 84, "client_concentration": 0.25, "client_retention_rate": 0.73, "employee_utilization_rate": 0.64, "gross_billings": 125990284, "net_revenue": 99766255, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 189310 } ], "balance_sheet": [ { "assets": 132408158, "current_assets": 42151373, "current_liabilities": 31570672, "equity": 97086887, "fixed_assets": 90256785, "liabilities": 56723234, "long_term_liabilities": 25152562, "quarter": 1 }, { "assets": 134355577, "current_assets": 46338770, "current_liabilities": 30812896, "equity": 98140623, "fixed_assets": 88016807, "liabilities": 57259469, "long_term_liabilities": 26446573, "quarter": 2 }, { "assets": 136331639, "current_assets": 67184500, "current_liabilities": 25810971, "equity": 101599988, "fixed_assets": 69147139, "liabilities": 57800772, "long_term_liabilities": 31989801, "quarter": 3 }, { "assets": 138336764, "current_assets": 63078848, "current_liabilities": 28286507, "equity": 101963487, "fixed_assets": 75257916, "liabilities": 58347193, "long_term_liabilities": 30060686, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -59186, "financing_cash_flow": -148048, "investing_cash_flow": -375384, "net_cash_flow": 27416107, "operating_cash_flow": 27783587, "quarter": 1 }, { "change_in_working_capital": 5575, "financing_cash_flow": -180577, "investing_cash_flow": -475958, "net_cash_flow": 27437436, "operating_cash_flow": 27574075, "quarter": 2 }, { "change_in_working_capital": -67397, "financing_cash_flow": 34472, "investing_cash_flow": -163812, "net_cash_flow": 29890680, "operating_cash_flow": 29831364, "quarter": 3 }, { "change_in_working_capital": -25374, "financing_cash_flow": -160374, "investing_cash_flow": -208994, "net_cash_flow": 28176636, "operating_cash_flow": 28345937, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7480356988275602, "current_ratio": 1.3351433571005393, "debt_to_equity_ratio": 0.584252268795064, "profit_margin": 0.21608097988461505, "quarter": 1, "return_on_assets": 0.161636286791332, "return_on_equity": 0.22044133519287729 }, { "asset_turnover_ratio": 0.7389758372292949, "current_ratio": 1.5038758447112535, "debt_to_equity_ratio": 0.5834430967490394, "profit_margin": 0.2119595479804332, "quarter": 2, "return_on_assets": 0.15663298442758353, "return_on_equity": 0.21443225401167465 }, { "asset_turnover_ratio": 0.7300256985834374, "current_ratio": 2.602943531260409, "debt_to_equity_ratio": 0.5689053034140122, "profit_margin": 0.23179082567701173, "quarter": 3, "return_on_assets": 0.16921325944009227, "return_on_equity": 0.2270583043769651 }, { "asset_turnover_ratio": 0.7211839580113353, "current_ratio": 2.2299977865771834, "debt_to_equity_ratio": 0.572236147631946, "profit_margin": 0.22025399269522544, "quarter": 4, "return_on_assets": 0.15884364621974242, "return_on_equity": 0.21550769443575424 } ], "income_statement": [ { "depreciation": 6381624, "expenses": 70211803, "income_tax": 7432263, "marketing_expense": 7622855, "net_income": 28834226, "net_profit": 21401963, "operational_expense": 49050415, "product_revenue": 24473982, "quarter": 1, "rd_expense": 7137461, "revenue": 99046029, "salaries_expense": 34027465, "service_revenue": 74572047 }, { "depreciation": 6529560, "expenses": 70297451, "income_tax": 7943559, "marketing_expense": 9401818, "net_income": 28988074, "net_profit": 21044515, "operational_expense": 39953021, "product_revenue": 27813010, "quarter": 2, "rd_expense": 10822196, "revenue": 99285525, "salaries_expense": 32815999, "service_revenue": 71472515 }, { "depreciation": 6762243, "expenses": 70383205, "income_tax": 6073274, "marketing_expense": 9243015, "net_income": 29142395, "net_profit": 23069121, "operational_expense": 43707491, "product_revenue": 30179412, "quarter": 3, "rd_expense": 12961950, "revenue": 99525600, "salaries_expense": 25301319, "service_revenue": 69346188 }, { "depreciation": 6372021, "expenses": 70469063, "income_tax": 7323276, "marketing_expense": 13483981, "net_income": 29297192, "net_profit": 21973916, "operational_expense": 44844564, "product_revenue": 36516362, "quarter": 4, "rd_expense": 12391140, "revenue": 99766255, "salaries_expense": 22189820, "service_revenue": 63249893 } ], "market_conditions": { "gdp_growth": [ 0.03016145257360831, 0.025617786605710232, 0.025870633064505124, 0.031627937137771164 ], "inflation_rate": [ 0.01068032537798444, 0.009822993746132276, 0.010726082896360224, 0.0024036137088662805 ], "interest_rate": [ 0.02353441889998379, 0.01577138015585008, 0.020010334429279682, 0.01868412739968478 ], "year": 1991 }, "random_event": { "description": "Burke PLC Senior Leadership Change in 1991", "impact": -0.03, "type": "Senior Leadership Change" }, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 145259, "billable_hours_per_employee": 134, "client_concentration": 0.24, "client_retention_rate": 0.63, "employee_utilization_rate": 0.69, "gross_billings": 115092400, "net_revenue": 90996882, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 172670 }, { "average_project_size": 75803, "billable_hours_per_employee": 115, "client_concentration": 0.3, "client_retention_rate": 0.75, "employee_utilization_rate": 0.7, "gross_billings": 106383893, "net_revenue": 89899207, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 170587 }, { "average_project_size": 95293, "billable_hours_per_employee": 82, "client_concentration": 0.4, "client_retention_rate": 0.86, "employee_utilization_rate": 0.63, "gross_billings": 115183002, "net_revenue": 88814773, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 168529 }, { "average_project_size": 167531, "billable_hours_per_employee": 138, "client_concentration": 0.12, "client_retention_rate": 0.77, "employee_utilization_rate": 0.67, "gross_billings": 107281512, "net_revenue": 87743420, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 166496 } ], "balance_sheet": [ { "assets": 129531648, "current_assets": 59626597, "current_liabilities": 30269359, "equity": 73306141, "fixed_assets": 69905051, "liabilities": 74020952, "long_term_liabilities": 43751593, "quarter": 1 }, { "assets": 132377436, "current_assets": 43830052, "current_liabilities": 42809873, "equity": 73479455, "fixed_assets": 88547384, "liabilities": 74867599, "long_term_liabilities": 32057726, "quarter": 2 }, { "assets": 135285745, "current_assets": 66980974, "current_liabilities": 32304683, "equity": 75227205, "fixed_assets": 68304771, "liabilities": 75723930, "long_term_liabilities": 43419247, "quarter": 3 }, { "assets": 138257949, "current_assets": 44648955, "current_liabilities": 31864875, "equity": 76670501, "fixed_assets": 93608994, "liabilities": 76590056, "long_term_liabilities": 44725181, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 96357, "financing_cash_flow": -46826, "investing_cash_flow": -240628, "net_cash_flow": 21240221, "operating_cash_flow": 21542617, "quarter": 1 }, { "change_in_working_capital": 17029, "financing_cash_flow": -81116, "investing_cash_flow": -492983, "net_cash_flow": 21183306, "operating_cash_flow": 21770906, "quarter": 2 }, { "change_in_working_capital": -24182, "financing_cash_flow": 72951, "investing_cash_flow": -253120, "net_cash_flow": 21532565, "operating_cash_flow": 21890854, "quarter": 3 }, { "change_in_working_capital": -34258, "financing_cash_flow": -132886, "investing_cash_flow": -281121, "net_cash_flow": 18572210, "operating_cash_flow": 18573803, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7025069425504414, "current_ratio": 1.9698665240978508, "debt_to_equity_ratio": 1.0097510384566553, "profit_margin": 0.1955610413112836, "quarter": 1, "return_on_assets": 0.13738298921357042, "return_on_equity": 0.2427551738127915 }, { "asset_turnover_ratio": 0.6791127681306655, "current_ratio": 1.0238304607911357, "debt_to_equity_ratio": 1.0188915935753742, "profit_margin": 0.17763914202268768, "quarter": 2, "return_on_assets": 0.12063700946738386, "return_on_equity": 0.21733446444315627 }, { "asset_turnover_ratio": 0.6564976450401334, "current_ratio": 2.0734137524271636, "debt_to_equity_ratio": 1.006602996881248, "profit_margin": 0.17638270606174944, "quarter": 3, "return_on_assets": 0.11579483115534456, "return_on_equity": 0.2082410213166899 }, { "asset_turnover_ratio": 0.6346356259053141, "current_ratio": 1.4011966153954785, "debt_to_equity_ratio": 0.9989507698664967, "profit_margin": 0.170982713005716, "quarter": 4, "return_on_assets": 0.10851172108737125, "return_on_equity": 0.1956764049318003 } ], "income_statement": [ { "depreciation": 3747172, "expenses": 68096604, "income_tax": 5104833, "marketing_expense": 11023592, "net_income": 22900278, "net_profit": 17795445, "operational_expense": 43554753, "product_revenue": 33380286, "quarter": 1, "rd_expense": 8320904, "revenue": 90996882, "salaries_expense": 28300365, "service_revenue": 57616596 }, { "depreciation": 5801288, "expenses": 67530413, "income_tax": 6399176, "marketing_expense": 12940057, "net_income": 22368794, "net_profit": 15969618, "operational_expense": 42464753, "product_revenue": 23018648, "quarter": 2, "rd_expense": 10422742, "revenue": 89899207, "salaries_expense": 28161339, "service_revenue": 66880559 }, { "depreciation": 6225464, "expenses": 66968929, "income_tax": 6180454, "marketing_expense": 10275322, "net_income": 21845844, "net_profit": 15665390, "operational_expense": 42595166, "product_revenue": 29690746, "quarter": 3, "rd_expense": 11978645, "revenue": 88814773, "salaries_expense": 20230074, "service_revenue": 59124027 }, { "depreciation": 3571195, "expenses": 66412115, "income_tax": 6328697, "marketing_expense": 12179067, "net_income": 21331305, "net_profit": 15002608, "operational_expense": 43552395, "product_revenue": 19543482, "quarter": 4, "rd_expense": 13235775, "revenue": 87743420, "salaries_expense": 21201245, "service_revenue": 68199938 } ], "market_conditions": { "gdp_growth": [ 0.054871833836481754, 0.06276278085489327, 0.05127298712057059, 0.05445072401382557 ], "inflation_rate": [ 0.014628552090922432, 0.009669797993493441, 0.006623325727260941, 0.013855661832739723 ], "interest_rate": [ 0.02367692775127342, 0.016430526670137044, 0.015008060017971784, 0.016387758021238766 ], "year": 1992 }, "random_event": null, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 175259, "billable_hours_per_employee": 105, "client_concentration": 0.1, "client_retention_rate": 0.69, "employee_utilization_rate": 0.71, "gross_billings": 41984456, "net_revenue": 33097413, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 62803 }, { "average_project_size": 161552, "billable_hours_per_employee": 116, "client_concentration": 0.35, "client_retention_rate": 0.8, "employee_utilization_rate": 0.7, "gross_billings": 37235071, "net_revenue": 32523454, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 61714 }, { "average_project_size": 93373, "billable_hours_per_employee": 112, "client_concentration": 0.24, "client_retention_rate": 0.71, "employee_utilization_rate": 0.62, "gross_billings": 37332844, "net_revenue": 31959449, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 60644 }, { "average_project_size": 63677, "billable_hours_per_employee": 139, "client_concentration": 0.26, "client_retention_rate": 0.73, "employee_utilization_rate": 0.61, "gross_billings": 35498005, "net_revenue": 31405225, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 59592 } ], "balance_sheet": [ { "assets": 37218378, "current_assets": 11554269, "current_liabilities": 10504821, "equity": 26354489, "fixed_assets": 25664109, "liabilities": 18673529, "long_term_liabilities": 8168708, "quarter": 1 }, { "assets": 37822596, "current_assets": 16591692, "current_liabilities": 10380072, "equity": 26486653, "fixed_assets": 21230904, "liabilities": 19049024, "long_term_liabilities": 8668952, "quarter": 2 }, { "assets": 38436623, "current_assets": 15201304, "current_liabilities": 9306651, "equity": 26384250, "fixed_assets": 23235319, "liabilities": 19432068, "long_term_liabilities": 10125417, "quarter": 3 }, { "assets": 39060619, "current_assets": 13529391, "current_liabilities": 8839489, "equity": 26050527, "fixed_assets": 25531228, "liabilities": 19822815, "long_term_liabilities": 10983326, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -43570, "financing_cash_flow": 38879, "investing_cash_flow": -427123, "net_cash_flow": 8570641, "operating_cash_flow": 9105666, "quarter": 1 }, { "change_in_working_capital": -77946, "financing_cash_flow": -88862, "investing_cash_flow": -169185, "net_cash_flow": 9237159, "operating_cash_flow": 9715215, "quarter": 2 }, { "change_in_working_capital": -61510, "financing_cash_flow": 168745, "investing_cash_flow": -207661, "net_cash_flow": 8533853, "operating_cash_flow": 8925556, "quarter": 3 }, { "change_in_working_capital": -96341, "financing_cash_flow": -188535, "investing_cash_flow": -198835, "net_cash_flow": 8324579, "operating_cash_flow": 8492519, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8892760721598346, "current_ratio": 1.099901559483974, "debt_to_equity_ratio": 0.7085521180091938, "profit_margin": 0.23595922738734898, "quarter": 1, "return_on_assets": 0.20983289492089097, "return_on_equity": 0.2963305416394148 }, { "asset_turnover_ratio": 0.8598948099702094, "current_ratio": 1.5984178144429055, "debt_to_equity_ratio": 0.7191933235203406, "profit_margin": 0.23715442400428932, "quarter": 2, "return_on_assets": 0.20392785836276284, "return_on_equity": 0.2912063294671471 }, { "asset_turnover_ratio": 0.8314843111997638, "current_ratio": 1.6333806865649094, "debt_to_equity_ratio": 0.7365025725574916, "profit_margin": 0.23090807979824685, "quarter": 3, "return_on_assets": 0.19199644568150537, "return_on_equity": 0.27970076845087505 }, { "asset_turnover_ratio": 0.8040124760951689, "current_ratio": 1.5305625698499088, "debt_to_equity_ratio": 0.7609371971630363, "profit_margin": 0.21692960327461433, "quarter": 4, "return_on_assets": 0.17441410746716532, "return_on_equity": 0.2615195846133938 } ], "income_statement": [ { "depreciation": 1296026, "expenses": 23297888, "income_tax": 1989885, "marketing_expense": 3189985, "net_income": 9799525, "net_profit": 7809640, "operational_expense": 12389033, "product_revenue": 11843185, "quarter": 1, "rd_expense": 4072343, "revenue": 33097413, "salaries_expense": 11086177, "service_revenue": 21254228 }, { "depreciation": 2002134, "expenses": 22867262, "income_tax": 1943111, "marketing_expense": 2851383, "net_income": 9656192, "net_profit": 7713081, "operational_expense": 11658376, "product_revenue": 7659813, "quarter": 2, "rd_expense": 3934128, "revenue": 32523454, "salaries_expense": 8461573, "service_revenue": 24863641 }, { "depreciation": 1545861, "expenses": 22444597, "income_tax": 2135157, "marketing_expense": 2294332, "net_income": 9514852, "net_profit": 7379695, "operational_expense": 12578347, "product_revenue": 9838507, "quarter": 3, "rd_expense": 3648294, "revenue": 31959449, "salaries_expense": 7695399, "service_revenue": 22120942 }, { "depreciation": 1679796, "expenses": 22029743, "income_tax": 2562759, "marketing_expense": 3798056, "net_income": 9375482, "net_profit": 6812723, "operational_expense": 15010270, "product_revenue": 6468638, "quarter": 4, "rd_expense": 2743304, "revenue": 31405225, "salaries_expense": 8363200, "service_revenue": 24936587 } ], "market_conditions": { "gdp_growth": [ 0.06022450882846063, 0.04825597778911061, 0.0549056404915503, 0.057165552647160216 ], "inflation_rate": [ 0.01367077848763337, 0.004940658493174816, 0.007373848623421915, 0.010091698412862695 ], "interest_rate": [ 0.018591992910985258, 0.013981875440765916, 0.013140152683308148, 0.011418006084680759 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 193825, "billable_hours_per_employee": 100, "client_concentration": 0.3, "client_retention_rate": 0.67, "employee_utilization_rate": 0.74, "gross_billings": 62165236, "net_revenue": 48364882, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 91774 }, { "average_project_size": 119774, "billable_hours_per_employee": 82, "client_concentration": 0.4, "client_retention_rate": 0.79, "employee_utilization_rate": 0.73, "gross_billings": 57328185, "net_revenue": 47513135, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 90158 }, { "average_project_size": 137606, "billable_hours_per_employee": 103, "client_concentration": 0.37, "client_retention_rate": 0.84, "employee_utilization_rate": 0.76, "gross_billings": 59822528, "net_revenue": 46676388, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 88570 }, { "average_project_size": 77906, "billable_hours_per_employee": 127, "client_concentration": 0.11, "client_retention_rate": 0.76, "employee_utilization_rate": 0.61, "gross_billings": 53760318, "net_revenue": 45854376, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 87010 } ], "balance_sheet": [ { "assets": 58168936, "current_assets": 23817814, "current_liabilities": 15370912, "equity": 41435706, "fixed_assets": 34351122, "liabilities": 28625273, "long_term_liabilities": 13254361, "quarter": 1 }, { "assets": 59982895, "current_assets": 28543588, "current_liabilities": 12132607, "equity": 42257543, "fixed_assets": 31439307, "liabilities": 28923288, "long_term_liabilities": 16790681, "quarter": 2 }, { "assets": 61853421, "current_assets": 25140231, "current_liabilities": 13634301, "equity": 43722463, "fixed_assets": 36713190, "liabilities": 29224406, "long_term_liabilities": 15590105, "quarter": 3 }, { "assets": 63782278, "current_assets": 31038410, "current_liabilities": 12087521, "equity": 44759957, "fixed_assets": 32743868, "liabilities": 29528658, "long_term_liabilities": 17441137, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 67438, "financing_cash_flow": 28521, "investing_cash_flow": -312842, "net_cash_flow": 14419873, "operating_cash_flow": 14999907, "quarter": 1 }, { "change_in_working_capital": -8501, "financing_cash_flow": 27952, "investing_cash_flow": -308533, "net_cash_flow": 12280787, "operating_cash_flow": 12876550, "quarter": 2 }, { "change_in_working_capital": 52531, "financing_cash_flow": -13149, "investing_cash_flow": -354107, "net_cash_flow": 13807169, "operating_cash_flow": 14281612, "quarter": 3 }, { "change_in_working_capital": -44211, "financing_cash_flow": 109001, "investing_cash_flow": -108532, "net_cash_flow": 12119034, "operating_cash_flow": 12627397, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8314555040167831, "current_ratio": 1.5495381145894271, "debt_to_equity_ratio": 0.6908358940475154, "profit_margin": 0.24588177430061756, "quarter": 1, "return_on_assets": 0.20443975457966088, "return_on_equity": 0.28699988845369256 }, { "asset_turnover_ratio": 0.7921114010919279, "current_ratio": 2.35263435138054, "debt_to_equity_ratio": 0.6844526668292097, "profit_margin": 0.235680849095729, "quarter": 2, "return_on_assets": 0.18668548758775314, "return_on_equity": 0.26499259552312354 }, { "asset_turnover_ratio": 0.7546290446893794, "current_ratio": 1.843895847685921, "debt_to_equity_ratio": 0.6684071297630236, "profit_margin": 0.2376672333771842, "quarter": 3, "return_on_assets": 0.1793505972773923, "return_on_equity": 0.2537242240904864 }, { "asset_turnover_ratio": 0.7189203245453227, "current_ratio": 2.567806086955299, "debt_to_equity_ratio": 0.6597114916799406, "profit_margin": 0.2291239771750465, "quarter": 4, "return_on_assets": 0.16472188403179955, "return_on_equity": 0.23472625319993046 } ], "income_statement": [ { "depreciation": 3107864, "expenses": 33461527, "income_tax": 3011312, "marketing_expense": 5329483, "net_income": 14903355, "net_profit": 11892043, "operational_expense": 19892307, "product_revenue": 16735253, "quarter": 1, "rd_expense": 4314726, "revenue": 48364882, "salaries_expense": 15559227, "service_revenue": 31629629 }, { "depreciation": 1678614, "expenses": 32761475, "income_tax": 3553724, "marketing_expense": 3549530, "net_income": 14751660, "net_profit": 11197936, "operational_expense": 20625575, "product_revenue": 10964457, "quarter": 2, "rd_expense": 3546547, "revenue": 47513135, "salaries_expense": 15382531, "service_revenue": 36548678 }, { "depreciation": 3188164, "expenses": 32076070, "income_tax": 3506870, "marketing_expense": 6346160, "net_income": 14600318, "net_profit": 11093448, "operational_expense": 19182096, "product_revenue": 9956682, "quarter": 3, "rd_expense": 4772758, "revenue": 46676388, "salaries_expense": 13643200, "service_revenue": 36719706 }, { "depreciation": 2121060, "expenses": 31405003, "income_tax": 3943036, "marketing_expense": 4194679, "net_income": 14449373, "net_profit": 10506337, "operational_expense": 19656899, "product_revenue": 15210509, "quarter": 4, "rd_expense": 3926757, "revenue": 45854376, "salaries_expense": 11232668, "service_revenue": 30643867 } ], "market_conditions": { "gdp_growth": [ 0.056390603181906286, 0.06106598483162589, 0.06379542092832408, 0.05369321417733436 ], "inflation_rate": [ 0.011328019046111752, 0.01187149920033859, 0.003504193746878578, 0.011615104505471152 ], "interest_rate": [ 0.01338447849763762, 0.0076747973351809625, 0.006012933749814142, 0.010718847297301187 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 155181, "billable_hours_per_employee": 97, "client_concentration": 0.15, "client_retention_rate": 0.65, "employee_utilization_rate": 0.64, "gross_billings": 62270585, "net_revenue": 54566850, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 103542 }, { "average_project_size": 78635, "billable_hours_per_employee": 158, "client_concentration": 0.37, "client_retention_rate": 0.83, "employee_utilization_rate": 0.72, "gross_billings": 64053940, "net_revenue": 54353808, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 103138 }, { "average_project_size": 138489, "billable_hours_per_employee": 123, "client_concentration": 0.16, "client_retention_rate": 0.75, "employee_utilization_rate": 0.69, "gross_billings": 67773402, "net_revenue": 54141599, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 102735 }, { "average_project_size": 56583, "billable_hours_per_employee": 125, "client_concentration": 0.2, "client_retention_rate": 0.81, "employee_utilization_rate": 0.73, "gross_billings": 62327037, "net_revenue": 53930218, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 102334 } ], "balance_sheet": [ { "assets": 79591301, "current_assets": 35955783, "current_liabilities": 16741645, "equity": 57118810, "fixed_assets": 43635518, "liabilities": 32805996, "long_term_liabilities": 16064351, "quarter": 1 }, { "assets": 82119752, "current_assets": 26970453, "current_liabilities": 17786654, "equity": 59172449, "fixed_assets": 55149299, "liabilities": 33427178, "long_term_liabilities": 15640524, "quarter": 2 }, { "assets": 84728526, "current_assets": 41405016, "current_liabilities": 19271408, "equity": 61219897, "fixed_assets": 43323510, "liabilities": 34060122, "long_term_liabilities": 14788714, "quarter": 3 }, { "assets": 87420175, "current_assets": 41807141, "current_liabilities": 20475671, "equity": 62497583, "fixed_assets": 45613034, "liabilities": 34705050, "long_term_liabilities": 14229379, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 49302, "financing_cash_flow": 15449, "investing_cash_flow": -251524, "net_cash_flow": 13565020, "operating_cash_flow": 13872343, "quarter": 1 }, { "change_in_working_capital": 36867, "financing_cash_flow": 114330, "investing_cash_flow": -452164, "net_cash_flow": 13424319, "operating_cash_flow": 13718128, "quarter": 2 }, { "change_in_working_capital": -90044, "financing_cash_flow": -83427, "investing_cash_flow": -146681, "net_cash_flow": 13366913, "operating_cash_flow": 13622992, "quarter": 3 }, { "change_in_working_capital": -22966, "financing_cash_flow": 194361, "investing_cash_flow": -285758, "net_cash_flow": 13413728, "operating_cash_flow": 13620543, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6855881147111793, "current_ratio": 2.147685188641857, "debt_to_equity_ratio": 0.5743466294203258, "profit_margin": 0.18937330998582472, "quarter": 1, "return_on_assets": 0.12983209056979733, "return_on_equity": 0.18091246999018362 }, { "asset_turnover_ratio": 0.6618847071043273, "current_ratio": 1.5163308961876698, "debt_to_equity_ratio": 0.5649111802014481, "profit_margin": 0.19280847811067808, "quarter": 2, "return_on_assets": 0.12761698306151728, "return_on_equity": 0.17710733926189196 }, { "asset_turnover_ratio": 0.6390008366249639, "current_ratio": 2.1485205440100694, "debt_to_equity_ratio": 0.5563570614958728, "profit_margin": 0.19488698514426955, "quarter": 3, "return_on_assets": 0.12453294655450516, "return_on_equity": 0.17235398158216436 }, { "asset_turnover_ratio": 0.6169081450591926, "current_ratio": 2.0417958952358632, "debt_to_equity_ratio": 0.5553022746495653, "profit_margin": 0.18139103387269823, "quarter": 4, "return_on_assets": 0.11190160623677543, "return_on_equity": 0.15652538114953982 } ], "income_statement": [ { "depreciation": 3538838, "expenses": 40884907, "income_tax": 3348438, "marketing_expense": 6766457, "net_income": 13681943, "net_profit": 10333505, "operational_expense": 27505262, "product_revenue": 20295633, "quarter": 1, "rd_expense": 5551473, "revenue": 54566850, "salaries_expense": 18515372, "service_revenue": 34271217 }, { "depreciation": 3238253, "expenses": 40720395, "income_tax": 3153538, "marketing_expense": 5305589, "net_income": 13633413, "net_profit": 10479875, "operational_expense": 26106906, "product_revenue": 10950432, "quarter": 2, "rd_expense": 4348375, "revenue": 54353808, "salaries_expense": 14878618, "service_revenue": 43403376 }, { "depreciation": 3071499, "expenses": 40556546, "income_tax": 3033560, "marketing_expense": 6959881, "net_income": 13585053, "net_profit": 10551493, "operational_expense": 25884479, "product_revenue": 14289737, "quarter": 3, "rd_expense": 6196429, "revenue": 54141599, "salaries_expense": 13880755, "service_revenue": 39851862 }, { "depreciation": 3838085, "expenses": 40393355, "income_tax": 3754405, "marketing_expense": 4254022, "net_income": 13536863, "net_profit": 9782458, "operational_expense": 25750489, "product_revenue": 21280207, "quarter": 4, "rd_expense": 7643002, "revenue": 53930218, "salaries_expense": 15207667, "service_revenue": 32650011 } ], "market_conditions": { "gdp_growth": [ 0.0635204688547112, 0.04700250503110221, 0.05983908508721149, 0.06540957228551579 ], "inflation_rate": [ 0.0034716650609651397, 0.007046978778387728, 0.0033803150851673862, 0.008057343835463714 ], "interest_rate": [ 0.010381494632575046, 0.016191627818683288, 0.011648025654863213, 0.016069387639923337 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 118117, "billable_hours_per_employee": 113, "client_concentration": 0.14, "client_retention_rate": 0.73, "employee_utilization_rate": 0.79, "gross_billings": 54276591, "net_revenue": 46003637, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 87293 }, { "average_project_size": 109991, "billable_hours_per_employee": 122, "client_concentration": 0.12, "client_retention_rate": 0.7, "employee_utilization_rate": 0.79, "gross_billings": 58575130, "net_revenue": 45872970, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 87045 }, { "average_project_size": 62231, "billable_hours_per_employee": 116, "client_concentration": 0.17, "client_retention_rate": 0.7, "employee_utilization_rate": 0.7, "gross_billings": 58040042, "net_revenue": 45742675, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 86798 }, { "average_project_size": 93960, "billable_hours_per_employee": 125, "client_concentration": 0.15, "client_retention_rate": 0.7, "employee_utilization_rate": 0.74, "gross_billings": 57106546, "net_revenue": 45612750, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 86552 } ], "balance_sheet": [ { "assets": 52866483, "current_assets": 20325980, "current_liabilities": 13210268, "equity": 42553540, "fixed_assets": 32540503, "liabilities": 24493054, "long_term_liabilities": 11282786, "quarter": 1 }, { "assets": 54487791, "current_assets": 25606784, "current_liabilities": 12526889, "equity": 44153650, "fixed_assets": 28881007, "liabilities": 24786041, "long_term_liabilities": 12259152, "quarter": 2 }, { "assets": 56158821, "current_assets": 26726822, "current_liabilities": 13820699, "equity": 44633959, "fixed_assets": 29431999, "liabilities": 25082532, "long_term_liabilities": 11261833, "quarter": 3 }, { "assets": 57881098, "current_assets": 24952956, "current_liabilities": 11179021, "equity": 45502979, "fixed_assets": 32928142, "liabilities": 25382570, "long_term_liabilities": 14203549, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -93254, "financing_cash_flow": 57049, "investing_cash_flow": -350576, "net_cash_flow": 16569784, "operating_cash_flow": 16867489, "quarter": 1 }, { "change_in_working_capital": -7019, "financing_cash_flow": 128249, "investing_cash_flow": -344258, "net_cash_flow": 16261070, "operating_cash_flow": 16652762, "quarter": 2 }, { "change_in_working_capital": 92273, "financing_cash_flow": -17615, "investing_cash_flow": -421964, "net_cash_flow": 15390705, "operating_cash_flow": 15637488, "quarter": 3 }, { "change_in_working_capital": 87600, "financing_cash_flow": -160477, "investing_cash_flow": -410057, "net_cash_flow": 15189586, "operating_cash_flow": 15235105, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.870185311930056, "current_ratio": 1.5386500864327657, "debt_to_equity_ratio": 0.5755820549829697, "profit_margin": 0.308238911632139, "quarter": 1, "return_on_assets": 0.26822497346759383, "return_on_equity": 0.33322987934728815 }, { "asset_turnover_ratio": 0.8418944713688247, "current_ratio": 2.0441455176939782, "debt_to_equity_ratio": 0.5613588231097543, "profit_margin": 0.31504173372685484, "quarter": 2, "return_on_assets": 0.26523189387508844, "return_on_equity": 0.32730929379564316 }, { "asset_turnover_ratio": 0.8145234209956081, "current_ratio": 1.9338256335660013, "debt_to_equity_ratio": 0.5619607259127518, "profit_margin": 0.29638996844850024, "quarter": 3, "return_on_assets": 0.24141657104945277, "return_on_equity": 0.3037523514326838 }, { "asset_turnover_ratio": 0.7880422378994952, "current_ratio": 2.232123546417884, "debt_to_equity_ratio": 0.5578221592920323, "profit_margin": 0.2851056119177204, "quarter": 4, "return_on_assets": 0.22467526445334537, "return_on_equity": 0.2857933982739899 } ], "income_statement": [ { "depreciation": 2687378, "expenses": 27889232, "income_tax": 3934294, "marketing_expense": 4144472, "net_income": 18114405, "net_profit": 14180111, "operational_expense": 16837452, "product_revenue": 16444520, "quarter": 1, "rd_expense": 4980968, "revenue": 46003637, "salaries_expense": 13671412, "service_revenue": 29559117 }, { "depreciation": 2200862, "expenses": 27766713, "income_tax": 3654357, "marketing_expense": 3041162, "net_income": 18106257, "net_profit": 14451900, "operational_expense": 18917806, "product_revenue": 17294514, "quarter": 2, "rd_expense": 4528607, "revenue": 45872970, "salaries_expense": 13487264, "service_revenue": 28578456 }, { "depreciation": 2079818, "expenses": 27644734, "income_tax": 4540271, "marketing_expense": 4554607, "net_income": 18097941, "net_profit": 13557670, "operational_expense": 15855569, "product_revenue": 13588005, "quarter": 3, "rd_expense": 3935578, "revenue": 45742675, "salaries_expense": 9810949, "service_revenue": 32154670 }, { "depreciation": 2230654, "expenses": 27523290, "income_tax": 5085009, "marketing_expense": 4565195, "net_income": 18089460, "net_profit": 13004451, "operational_expense": 18678150, "product_revenue": 12619111, "quarter": 4, "rd_expense": 3010755, "revenue": 45612750, "salaries_expense": 9802773, "service_revenue": 32993639 } ], "market_conditions": { "gdp_growth": [ 0.048718621471994523, 0.05397896960063321, 0.051352310558879, 0.0427693496366448 ], "inflation_rate": [ 0.009229222919096952, 0.012137233210466471, 0.007423706218583762, 0.012018176448169503 ], "interest_rate": [ 0.019537667527880484, 0.016056501813043654, 0.01834981643848219, 0.015943901592765403 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 130467, "billable_hours_per_employee": 105, "client_concentration": 0.24, "client_retention_rate": 0.69, "employee_utilization_rate": 0.63, "gross_billings": 78518520, "net_revenue": 62263879, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 118148 }, { "average_project_size": 118216, "billable_hours_per_employee": 99, "client_concentration": 0.38, "client_retention_rate": 0.8, "employee_utilization_rate": 0.61, "gross_billings": 69937276, "net_revenue": 63044578, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 119629 }, { "average_project_size": 63896, "billable_hours_per_employee": 144, "client_concentration": 0.16, "client_retention_rate": 0.71, "employee_utilization_rate": 0.75, "gross_billings": 76225088, "net_revenue": 63835066, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 121129 }, { "average_project_size": 72371, "billable_hours_per_employee": 121, "client_concentration": 0.13, "client_retention_rate": 0.82, "employee_utilization_rate": 0.76, "gross_billings": 76835990, "net_revenue": 64635466, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 122648 } ], "balance_sheet": [ { "assets": 79590317, "current_assets": 34959295, "current_liabilities": 16908620, "equity": 58650868, "fixed_assets": 44631022, "liabilities": 37801145, "long_term_liabilities": 20892525, "quarter": 1 }, { "assets": 81868384, "current_assets": 27468992, "current_liabilities": 19609952, "equity": 62414399, "fixed_assets": 54399392, "liabilities": 38319702, "long_term_liabilities": 18709750, "quarter": 2 }, { "assets": 84211655, "current_assets": 25272601, "current_liabilities": 16389451, "equity": 63253556, "fixed_assets": 58939054, "liabilities": 38845373, "long_term_liabilities": 22455922, "quarter": 3 }, { "assets": 86621997, "current_assets": 38255072, "current_liabilities": 19481655, "equity": 65635037, "fixed_assets": 48366925, "liabilities": 39378255, "long_term_liabilities": 19896600, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 10983, "financing_cash_flow": 34058, "investing_cash_flow": -435921, "net_cash_flow": 19117534, "operating_cash_flow": 19378408, "quarter": 1 }, { "change_in_working_capital": 37522, "financing_cash_flow": 174480, "investing_cash_flow": -400365, "net_cash_flow": 20976679, "operating_cash_flow": 21308160, "quarter": 2 }, { "change_in_working_capital": 71454, "financing_cash_flow": -168329, "investing_cash_flow": -223057, "net_cash_flow": 19635951, "operating_cash_flow": 20009443, "quarter": 3 }, { "change_in_working_capital": 90875, "financing_cash_flow": -72898, "investing_cash_flow": -295804, "net_cash_flow": 20895872, "operating_cash_flow": 21414341, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7823046992010347, "current_ratio": 2.067542768126553, "debt_to_equity_ratio": 0.6445112628171163, "profit_margin": 0.27081023975393503, "quarter": 1, "return_on_assets": 0.21185612315126223, "return_on_equity": 0.28749269320276727 }, { "asset_turnover_ratio": 0.7700723395248646, "current_ratio": 1.4007679366068821, "debt_to_equity_ratio": 0.6139561161199357, "profit_margin": 0.29924408408285325, "quarter": 2, "return_on_assets": 0.23043959191865812, "return_on_equity": 0.30226545960972884 }, { "asset_turnover_ratio": 0.7580312487624189, "current_ratio": 1.5420041220416718, "debt_to_equity_ratio": 0.6141215681217985, "profit_margin": 0.28021078571454755, "quarter": 3, "return_on_assets": 0.21240853181189706, "return_on_equity": 0.2827868523312745 }, { "asset_turnover_ratio": 0.7461784331755824, "current_ratio": 1.9636459017470538, "debt_to_equity_ratio": 0.5999578395910709, "profit_margin": 0.28453875462118583, "quarter": 4, "return_on_assets": 0.21231668210096796, "return_on_equity": 0.2802054488062527 } ], "income_statement": [ { "depreciation": 2516712, "expenses": 38531100, "income_tax": 6871083, "marketing_expense": 6793387, "net_income": 23732779, "net_profit": 16861696, "operational_expense": 26439075, "product_revenue": 23273768, "quarter": 1, "rd_expense": 3958425, "revenue": 62263879, "salaries_expense": 12466995, "service_revenue": 38990111 }, { "depreciation": 2442443, "expenses": 38957753, "income_tax": 5221108, "marketing_expense": 7310109, "net_income": 24086825, "net_profit": 18865717, "operational_expense": 23524063, "product_revenue": 20598436, "quarter": 2, "rd_expense": 4546076, "revenue": 63044578, "salaries_expense": 17454212, "service_revenue": 42446142 }, { "depreciation": 2122169, "expenses": 39389132, "income_tax": 6558660, "marketing_expense": 4209566, "net_income": 24445934, "net_profit": 17887274, "operational_expense": 25155505, "product_revenue": 22011646, "quarter": 3, "rd_expense": 7047896, "revenue": 63835066, "salaries_expense": 12223846, "service_revenue": 41823420 }, { "depreciation": 3023046, "expenses": 39825287, "income_tax": 6418884, "marketing_expense": 6933763, "net_income": 24810179, "net_profit": 18391295, "operational_expense": 23870653, "product_revenue": 19307046, "quarter": 4, "rd_expense": 7553573, "revenue": 64635466, "salaries_expense": 12426463, "service_revenue": 45328420 } ], "market_conditions": { "gdp_growth": [ 0.06094406033624615, 0.06745770848749251, 0.06191577946525385, 0.053373086428318256 ], "inflation_rate": [ 0.005259856988345303, 0.003925918228249485, 0.009599996966960095, 0.002429793641140809 ], "interest_rate": [ 0.017497956114445795, 0.012226996564254982, 0.008237175670711654, 0.015344538873967048 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 113102, "billable_hours_per_employee": 110, "client_concentration": 0.17, "client_retention_rate": 0.82, "employee_utilization_rate": 0.68, "gross_billings": 43905924, "net_revenue": 38539609, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 73130 }, { "average_project_size": 144078, "billable_hours_per_employee": 116, "client_concentration": 0.21, "client_retention_rate": 0.86, "employee_utilization_rate": 0.78, "gross_billings": 43738193, "net_revenue": 38185276, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 72458 }, { "average_project_size": 162125, "billable_hours_per_employee": 126, "client_concentration": 0.24, "client_retention_rate": 0.6, "employee_utilization_rate": 0.72, "gross_billings": 48830398, "net_revenue": 37834201, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 71792 }, { "average_project_size": 88531, "billable_hours_per_employee": 81, "client_concentration": 0.23, "client_retention_rate": 0.9, "employee_utilization_rate": 0.63, "gross_billings": 43266559, "net_revenue": 37486353, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 71132 } ], "balance_sheet": [ { "assets": 38661777, "current_assets": 18348247, "current_liabilities": 7959742, "equity": 33988278, "fixed_assets": 20313530, "liabilities": 16450447, "long_term_liabilities": 8490705, "quarter": 1 }, { "assets": 39961725, "current_assets": 15126868, "current_liabilities": 10083294, "equity": 34559866, "fixed_assets": 24834857, "liabilities": 16905962, "long_term_liabilities": 6822668, "quarter": 2 }, { "assets": 41305381, "current_assets": 12443369, "current_liabilities": 7602399, "equity": 34433360, "fixed_assets": 28862012, "liabilities": 17374091, "long_term_liabilities": 9771692, "quarter": 3 }, { "assets": 42694217, "current_assets": 17030239, "current_liabilities": 8510785, "equity": 36024483, "fixed_assets": 25663978, "liabilities": 17855182, "long_term_liabilities": 9344397, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 24022, "financing_cash_flow": -160132, "investing_cash_flow": -296205, "net_cash_flow": 13646659, "operating_cash_flow": 13885375, "quarter": 1 }, { "change_in_working_capital": -73768, "financing_cash_flow": -88278, "investing_cash_flow": -272337, "net_cash_flow": 12220598, "operating_cash_flow": 12781194, "quarter": 2 }, { "change_in_working_capital": 81479, "financing_cash_flow": -141305, "investing_cash_flow": -416972, "net_cash_flow": 11627571, "operating_cash_flow": 11940123, "quarter": 3 }, { "change_in_working_capital": -9444, "financing_cash_flow": 162, "investing_cash_flow": -416461, "net_cash_flow": 12911297, "operating_cash_flow": 13199478, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9968400831653444, "current_ratio": 2.3051308698196498, "debt_to_equity_ratio": 0.4840035438100159, "profit_margin": 0.30558037057407617, "quarter": 1, "return_on_assets": 0.3046147620167588, "return_on_equity": 0.3465002845981194 }, { "asset_turnover_ratio": 0.9555462383067798, "current_ratio": 1.5001911081834964, "debt_to_equity_ratio": 0.48917903790483447, "profit_margin": 0.3012706520701854, "quarter": 2, "return_on_assets": 0.2878780382978963, "return_on_equity": 0.33287464135422284 }, { "asset_turnover_ratio": 0.9159630073379543, "current_ratio": 1.6367687357635399, "debt_to_equity_ratio": 0.5045714679020578, "profit_margin": 0.2775813872744399, "quarter": 3, "return_on_assets": 0.2542542822689373, "return_on_equity": 0.3049969564399176 }, { "asset_turnover_ratio": 0.8780194516742162, "current_ratio": 2.001018589942056, "debt_to_equity_ratio": 0.49564020113765406, "profit_margin": 0.2983872024040322, "quarter": 4, "return_on_assets": 0.2619897678413917, "return_on_equity": 0.310495725920619 } ], "income_statement": [ { "depreciation": 2108427, "expenses": 23725876, "income_tax": 3036785, "marketing_expense": 3706813, "net_income": 14813733, "net_profit": 11776948, "operational_expense": 14790763, "product_revenue": 8976688, "quarter": 1, "rd_expense": 2508369, "revenue": 38539609, "salaries_expense": 9835113, "service_revenue": 29562921 }, { "depreciation": 1277091, "expenses": 23563215, "income_tax": 3117958, "marketing_expense": 3246544, "net_income": 14622061, "net_profit": 11504103, "operational_expense": 12404874, "product_revenue": 8134274, "quarter": 2, "rd_expense": 3075421, "revenue": 38185276, "salaries_expense": 9359795, "service_revenue": 30051002 }, { "depreciation": 1438053, "expenses": 23401669, "income_tax": 3930462, "marketing_expense": 3837487, "net_income": 14432532, "net_profit": 10502070, "operational_expense": 14898183, "product_revenue": 8882947, "quarter": 3, "rd_expense": 3147584, "revenue": 37834201, "salaries_expense": 10703598, "service_revenue": 28951254 }, { "depreciation": 2014030, "expenses": 23241231, "income_tax": 3059674, "marketing_expense": 3550000, "net_income": 14245122, "net_profit": 11185448, "operational_expense": 11941330, "product_revenue": 12269771, "quarter": 4, "rd_expense": 4565544, "revenue": 37486353, "salaries_expense": 10267139, "service_revenue": 25216582 } ], "market_conditions": { "gdp_growth": [ 0.0517523178800144, 0.05112484176436814, 0.04833606512788309, 0.03986084054314698 ], "inflation_rate": [ 0.01467397362483849, 0.006785279338343652, 0.005125838224752129, 0.010216092800015135 ], "interest_rate": [ 0.01755404061539784, 0.016925314873232584, 0.015009035042868135, 0.01991531546982016 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 155256, "billable_hours_per_employee": 88, "client_concentration": 0.28, "client_retention_rate": 0.72, "employee_utilization_rate": 0.78, "gross_billings": 72511435, "net_revenue": 61598758, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 116886 }, { "average_project_size": 133281, "billable_hours_per_employee": 132, "client_concentration": 0.15, "client_retention_rate": 0.84, "employee_utilization_rate": 0.67, "gross_billings": 76778043, "net_revenue": 61286019, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 116292 }, { "average_project_size": 139362, "billable_hours_per_employee": 159, "client_concentration": 0.26, "client_retention_rate": 0.85, "employee_utilization_rate": 0.71, "gross_billings": 67605766, "net_revenue": 60974868, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 115702 }, { "average_project_size": 85841, "billable_hours_per_employee": 137, "client_concentration": 0.34, "client_retention_rate": 0.81, "employee_utilization_rate": 0.75, "gross_billings": 74835323, "net_revenue": 60665296, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 115114 } ], "balance_sheet": [ { "assets": 66384482, "current_assets": 21461231, "current_liabilities": 17827532, "equity": 38235245, "fixed_assets": 44923251, "liabilities": 37012178, "long_term_liabilities": 19184646, "quarter": 1 }, { "assets": 68328953, "current_assets": 30327447, "current_liabilities": 19354946, "equity": 40321500, "fixed_assets": 38001506, "liabilities": 37316896, "long_term_liabilities": 17961950, "quarter": 2 }, { "assets": 70330380, "current_assets": 29922345, "current_liabilities": 19970976, "equity": 43009303, "fixed_assets": 40408035, "liabilities": 37624123, "long_term_liabilities": 17653147, "quarter": 3 }, { "assets": 72390430, "current_assets": 22547475, "current_liabilities": 17381946, "equity": 44675700, "fixed_assets": 49842955, "liabilities": 37933880, "long_term_liabilities": 20551934, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 26902, "financing_cash_flow": -39101, "investing_cash_flow": -353905, "net_cash_flow": 12817029, "operating_cash_flow": 13201708, "quarter": 1 }, { "change_in_working_capital": 7841, "financing_cash_flow": -40731, "investing_cash_flow": -155901, "net_cash_flow": 11982845, "operating_cash_flow": 12399120, "quarter": 2 }, { "change_in_working_capital": -8566, "financing_cash_flow": -176355, "investing_cash_flow": -314372, "net_cash_flow": 13869955, "operating_cash_flow": 14091938, "quarter": 3 }, { "change_in_working_capital": 44381, "financing_cash_flow": -198831, "investing_cash_flow": -237642, "net_cash_flow": 12929795, "operating_cash_flow": 12844321, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9279089953582826, "current_ratio": 1.203825128458611, "debt_to_equity_ratio": 0.9680120527539446, "profit_margin": 0.14388181333136618, "quarter": 1, "return_on_assets": 0.13350922885863598, "return_on_equity": 0.23180029315883813 }, { "asset_turnover_ratio": 0.8969260658801548, "current_ratio": 1.5669094090988422, "debt_to_equity_ratio": 0.925483823766477, "profit_margin": 0.15190157807443816, "quarter": 2, "return_on_assets": 0.136244484823293, "return_on_equity": 0.23088037399402303 }, { "asset_turnover_ratio": 0.8669776560285897, "current_ratio": 1.4982915707274396, "debt_to_equity_ratio": 0.8747903447772684, "profit_margin": 0.16897200991070616, "quarter": 3, "return_on_assets": 0.14649495708682364, "return_on_equity": 0.23955389372387645 }, { "asset_turnover_ratio": 0.8380292256863234, "current_ratio": 1.2971778303764148, "debt_to_equity_ratio": 0.8490942503419084, "profit_margin": 0.16845133336199333, "quarter": 4, "return_on_assets": 0.14116714046318002, "return_on_equity": 0.22874068005649603 } ], "income_statement": [ { "depreciation": 4338767, "expenses": 49090633, "income_tax": 3645184, "marketing_expense": 5073932, "net_income": 12508125, "net_profit": 8862941, "operational_expense": 31667168, "product_revenue": 23317860, "quarter": 1, "rd_expense": 5118666, "revenue": 61598758, "salaries_expense": 14950743, "service_revenue": 38280898 }, { "depreciation": 3089677, "expenses": 48589250, "income_tax": 3387326, "marketing_expense": 6510672, "net_income": 12696769, "net_profit": 9309443, "operational_expense": 29901171, "product_revenue": 20502446, "quarter": 2, "rd_expense": 5669352, "revenue": 61286019, "salaries_expense": 19415104, "service_revenue": 40783573 }, { "depreciation": 3788892, "expenses": 48092988, "income_tax": 2578834, "marketing_expense": 6465688, "net_income": 12881880, "net_profit": 10303046, "operational_expense": 31995147, "product_revenue": 16283251, "quarter": 3, "rd_expense": 6820265, "revenue": 60974868, "salaries_expense": 22877175, "service_revenue": 44691617 }, { "depreciation": 2625171, "expenses": 47601795, "income_tax": 2844351, "marketing_expense": 8845411, "net_income": 13063501, "net_profit": 10219150, "operational_expense": 32293136, "product_revenue": 13614692, "quarter": 4, "rd_expense": 7386387, "revenue": 60665296, "salaries_expense": 21430247, "service_revenue": 47050604 } ], "market_conditions": { "gdp_growth": [ 0.03674052158206832, 0.03646155316234928, 0.043715143766813326, 0.04932618322170777 ], "inflation_rate": [ 0.005940760122105655, 0.013362248323016346, 0.0055708448674917236, 0.005710220027797924 ], "interest_rate": [ 0.0124657231743245, 0.01631383249599485, 0.012667688793704363, 0.009102869915863135 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 134389, "billable_hours_per_employee": 104, "client_concentration": 0.27, "client_retention_rate": 0.86, "employee_utilization_rate": 0.79, "gross_billings": 84377554, "net_revenue": 68217798, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 129446 }, { "average_project_size": 187351, "billable_hours_per_employee": 122, "client_concentration": 0.32, "client_retention_rate": 0.87, "employee_utilization_rate": 0.61, "gross_billings": 86328568, "net_revenue": 66447153, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 126086 }, { "average_project_size": 97897, "billable_hours_per_employee": 101, "client_concentration": 0.27, "client_retention_rate": 0.82, "employee_utilization_rate": 0.68, "gross_billings": 82247619, "net_revenue": 64722467, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 122813 }, { "average_project_size": 130185, "billable_hours_per_employee": 86, "client_concentration": 0.13, "client_retention_rate": 0.67, "employee_utilization_rate": 0.6, "gross_billings": 78540013, "net_revenue": 63042546, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 119625 } ], "balance_sheet": [ { "assets": 85198888, "current_assets": 28176134, "current_liabilities": 22035338, "equity": 55073348, "fixed_assets": 57022754, "liabilities": 51102376, "long_term_liabilities": 29067038, "quarter": 1 }, { "assets": 86918362, "current_assets": 42537738, "current_liabilities": 21402648, "equity": 54297569, "fixed_assets": 44380624, "liabilities": 52447960, "long_term_liabilities": 31045312, "quarter": 2 }, { "assets": 88672539, "current_assets": 30385770, "current_liabilities": 29968149, "equity": 52049861, "fixed_assets": 58286769, "liabilities": 53828975, "long_term_liabilities": 23860826, "quarter": 3 }, { "assets": 90462118, "current_assets": 33118064, "current_liabilities": 31464610, "equity": 52328276, "fixed_assets": 57344054, "liabilities": 55246354, "long_term_liabilities": 23781744, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 64151, "financing_cash_flow": 26274, "investing_cash_flow": -341322, "net_cash_flow": 23924172, "operating_cash_flow": 24017432, "quarter": 1 }, { "change_in_working_capital": 71938, "financing_cash_flow": -92489, "investing_cash_flow": -223788, "net_cash_flow": 23330974, "operating_cash_flow": 23670218, "quarter": 2 }, { "change_in_working_capital": 97382, "financing_cash_flow": 73354, "investing_cash_flow": -234401, "net_cash_flow": 20408765, "operating_cash_flow": 20396758, "quarter": 3 }, { "change_in_working_capital": 37208, "financing_cash_flow": -181209, "investing_cash_flow": -311740, "net_cash_flow": 19518733, "operating_cash_flow": 19734528, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8006888305866152, "current_ratio": 1.2786794556997492, "debt_to_equity_ratio": 0.9278966660970022, "profit_margin": 0.30749799341221773, "quarter": 1, "return_on_assets": 0.24621020875295932, "return_on_equity": 0.38088906452536714 }, { "asset_turnover_ratio": 0.7644777406182597, "current_ratio": 1.987498836592556, "debt_to_equity_ratio": 0.9659356941007801, "profit_margin": 0.29839001529531295, "quarter": 2, "return_on_assets": 0.2281125247160088, "return_on_equity": 0.36515754508272735 }, { "asset_turnover_ratio": 0.7299042942708565, "current_ratio": 1.0139354953153763, "debt_to_equity_ratio": 1.0341809558338686, "profit_margin": 0.2658473602373655, "quarter": 3, "return_on_assets": 0.1940431298578244, "return_on_equity": 0.33057335157917134 }, { "asset_turnover_ratio": 0.6968944282290627, "current_ratio": 1.0525496422806448, "debt_to_equity_ratio": 1.0557648411730591, "profit_margin": 0.2714438595167143, "quarter": 4, "return_on_assets": 0.18916771327419063, "return_on_equity": 0.3270222775923289 } ], "income_statement": [ { "depreciation": 3040596, "expenses": 41769834, "income_tax": 5471128, "marketing_expense": 7868165, "net_income": 26447964, "net_profit": 20976836, "operational_expense": 26893990, "product_revenue": 26025192, "quarter": 1, "rd_expense": 6326817, "revenue": 68217798, "salaries_expense": 20295927, "service_revenue": 42192606 }, { "depreciation": 3843051, "expenses": 40999234, "income_tax": 5620752, "marketing_expense": 6076315, "net_income": 25447919, "net_profit": 19827167, "operational_expense": 28485348, "product_revenue": 22988260, "quarter": 2, "rd_expense": 7395212, "revenue": 66447153, "salaries_expense": 13395375, "service_revenue": 43458893 }, { "depreciation": 3190461, "expenses": 40242850, "income_tax": 7273320, "marketing_expense": 6159423, "net_income": 24479617, "net_profit": 17206297, "operational_expense": 23147888, "product_revenue": 16414091, "quarter": 3, "rd_expense": 4714529, "revenue": 64722467, "salaries_expense": 19534908, "service_revenue": 48308376 }, { "depreciation": 2622016, "expenses": 39500421, "income_tax": 6429613, "marketing_expense": 5405495, "net_income": 23542125, "net_profit": 17112512, "operational_expense": 21885831, "product_revenue": 16311841, "quarter": 4, "rd_expense": 5013188, "revenue": 63042546, "salaries_expense": 12510181, "service_revenue": 46730705 } ], "market_conditions": { "gdp_growth": [ 0.05149308749781875, 0.047409525911248265, 0.05058548425959588, 0.052804047596038024 ], "inflation_rate": [ 0.00948524729527133, 0.009237565877144919, 0.01378199553464286, 0.005926777553451353 ], "interest_rate": [ 0.013298282849985528, 0.009994308419026857, 0.014138904217471226, 0.011146418651728354 ], "year": 2000 }, "random_event": { "description": "Burke PLC Introduction of New Service in 2000", "impact": -0.08, "type": "Introduction of New Service" }, "year": 2000 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Excellent", "founding_year": 1999, "industry": "Advertising", "location": "Rodriguezville", "name": "May-Ross", "num_employees": 711, "region": "Middle East & Africa", "revenue_size": "Large", "website": "www.may-ross.com" }

[ { "advertising_kpis": [ { "average_project_size": 126734, "billable_hours_per_employee": 116, "client_concentration": 0.28, "client_retention_rate": 0.83, "employee_utilization_rate": 0.71, "gross_billings": 25945753, "net_revenue": 22791953, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 32056 }, { "average_project_size": 182256, "billable_hours_per_employee": 93, "client_concentration": 0.13, "client_retention_rate": 0.9, "employee_utilization_rate": 0.69, "gross_billings": 30034929, "net_revenue": 23609232, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 33206 }, { "average_project_size": 118167, "billable_hours_per_employee": 128, "client_concentration": 0.37, "client_retention_rate": 0.89, "employee_utilization_rate": 0.7, "gross_billings": 27509605, "net_revenue": 24455818, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 34396 }, { "average_project_size": 110471, "billable_hours_per_employee": 93, "client_concentration": 0.33, "client_retention_rate": 0.74, "employee_utilization_rate": 0.72, "gross_billings": 29051938, "net_revenue": 25332761, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 35630 } ], "balance_sheet": [ { "assets": 25660037, "current_assets": 11257049, "current_liabilities": 7589988, "equity": 16983389, "fixed_assets": 14402988, "liabilities": 15005669, "long_term_liabilities": 7415681, "quarter": 1 }, { "assets": 25995097, "current_assets": 9954573, "current_liabilities": 8389193, "equity": 17972588, "fixed_assets": 16040524, "liabilities": 15121845, "long_term_liabilities": 6732652, "quarter": 2 }, { "assets": 26334533, "current_assets": 11394638, "current_liabilities": 6664466, "equity": 18636280, "fixed_assets": 14939895, "liabilities": 15238922, "long_term_liabilities": 8574456, "quarter": 3 }, { "assets": 26678401, "current_assets": 9930535, "current_liabilities": 7962455, "equity": 19140119, "fixed_assets": 16747866, "liabilities": 15356904, "long_term_liabilities": 7394449, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -7937, "financing_cash_flow": -126425, "investing_cash_flow": -326553, "net_cash_flow": 6840258, "operating_cash_flow": 7092875, "quarter": 1 }, { "change_in_working_capital": -5188, "financing_cash_flow": 111328, "investing_cash_flow": -490417, "net_cash_flow": 8189457, "operating_cash_flow": 8465681, "quarter": 2 }, { "change_in_working_capital": -55615, "financing_cash_flow": -23689, "investing_cash_flow": -390698, "net_cash_flow": 8420177, "operating_cash_flow": 8853400, "quarter": 3 }, { "change_in_working_capital": 67051, "financing_cash_flow": -103987, "investing_cash_flow": -215556, "net_cash_flow": 8726727, "operating_cash_flow": 9071448, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8882275968658969, "current_ratio": 1.4831445056303119, "debt_to_equity_ratio": 0.8835497438114384, "profit_margin": 0.277686646686223, "quarter": 1, "return_on_assets": 0.24664894286785324, "return_on_equity": 0.3726594851004119 }, { "asset_turnover_ratio": 0.9082186536945794, "current_ratio": 1.1865948250326341, "debt_to_equity_ratio": 0.8413838340922298, "profit_margin": 0.30070169160945176, "quarter": 2, "return_on_assets": 0.2731028855172189, "return_on_equity": 0.39500911054100835 }, { "asset_turnover_ratio": 0.9286596424550229, "current_ratio": 1.7097600918063052, "debt_to_equity_ratio": 0.817701923345217, "profit_margin": 0.3083384493620291, "quarter": 3, "return_on_assets": 0.28634147413967814, "return_on_equity": 0.4046230792840631 }, { "asset_turnover_ratio": 0.9495606951855923, "current_ratio": 1.2471699997048649, "debt_to_equity_ratio": 0.8023410930726188, "profit_margin": 0.30863678854428855, "quarter": 4, "return_on_assets": 0.29306936348996326, "return_on_equity": 0.40849390748302034 } ], "income_statement": [ { "depreciation": 763854, "expenses": 13845160, "income_tax": 2617772, "marketing_expense": 2537107, "net_income": 8946793, "net_profit": 6329021, "operational_expense": 7465378, "product_revenue": 8858742, "quarter": 1, "rd_expense": 2607514, "revenue": 22791953, "salaries_expense": 4337319, "service_revenue": 13933211 }, { "depreciation": 1366345, "expenses": 14369327, "income_tax": 2140569, "marketing_expense": 1574798, "net_income": 9239905, "net_profit": 7099336, "operational_expense": 7354944, "product_revenue": 7347837, "quarter": 2, "rd_expense": 2697255, "revenue": 23609232, "salaries_expense": 5336332, "service_revenue": 16261395 }, { "depreciation": 1312731, "expenses": 14913339, "income_tax": 2001810, "marketing_expense": 2970058, "net_income": 9542479, "net_profit": 7540669, "operational_expense": 7662482, "product_revenue": 7983429, "quarter": 3, "rd_expense": 1574146, "revenue": 24455818, "salaries_expense": 7382924, "service_revenue": 16472389 }, { "depreciation": 1252826, "expenses": 15477947, "income_tax": 2036192, "marketing_expense": 1827266, "net_income": 9854814, "net_profit": 7818622, "operational_expense": 10469224, "product_revenue": 5669757, "quarter": 4, "rd_expense": 2633476, "revenue": 25332761, "salaries_expense": 6723838, "service_revenue": 19663004 } ], "market_conditions": { "gdp_growth": [ 0.02545296769845229, 0.018776308524800778, 0.016778537164102672, 0.012366147392048324 ], "inflation_rate": [ 0.012081699757346683, 0.017939124310097265, 0.020691935950237203, 0.019935719977013225 ], "interest_rate": [ 0.017519143881720628, 0.021965722651544024, 0.02064064081390624, 0.015911089083443724 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 121622, "billable_hours_per_employee": 145, "client_concentration": 0.22, "client_retention_rate": 0.79, "employee_utilization_rate": 0.63, "gross_billings": 111282969, "net_revenue": 93361803, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 131311 }, { "average_project_size": 147973, "billable_hours_per_employee": 143, "client_concentration": 0.22, "client_retention_rate": 0.84, "employee_utilization_rate": 0.69, "gross_billings": 107487292, "net_revenue": 94872437, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 133435 }, { "average_project_size": 92528, "billable_hours_per_employee": 85, "client_concentration": 0.12, "client_retention_rate": 0.73, "employee_utilization_rate": 0.68, "gross_billings": 112421788, "net_revenue": 96407514, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 135594 }, { "average_project_size": 71137, "billable_hours_per_employee": 105, "client_concentration": 0.31, "client_retention_rate": 0.81, "employee_utilization_rate": 0.62, "gross_billings": 123236135, "net_revenue": 97967430, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 137788 } ], "balance_sheet": [ { "assets": 131971588, "current_assets": 45320880, "current_liabilities": 26089713, "equity": 91043778, "fixed_assets": 86650708, "liabilities": 58207924, "long_term_liabilities": 32118211, "quarter": 1 }, { "assets": 133609390, "current_assets": 65586951, "current_liabilities": 26986322, "equity": 91234554, "fixed_assets": 68022439, "liabilities": 59694877, "long_term_liabilities": 32708555, "quarter": 2 }, { "assets": 135267517, "current_assets": 65642123, "current_liabilities": 28592832, "equity": 91182218, "fixed_assets": 69625394, "liabilities": 61219815, "long_term_liabilities": 32626983, "quarter": 3 }, { "assets": 136946222, "current_assets": 63213143, "current_liabilities": 28521085, "equity": 90087945, "fixed_assets": 73733079, "liabilities": 62783708, "long_term_liabilities": 34262623, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 43929, "financing_cash_flow": -60779, "investing_cash_flow": -342117, "net_cash_flow": 23401252, "operating_cash_flow": 23761120, "quarter": 1 }, { "change_in_working_capital": 11104, "financing_cash_flow": -71732, "investing_cash_flow": -480960, "net_cash_flow": 20524090, "operating_cash_flow": 21032459, "quarter": 2 }, { "change_in_working_capital": 75156, "financing_cash_flow": -186188, "investing_cash_flow": -427697, "net_cash_flow": 23472741, "operating_cash_flow": 23465819, "quarter": 3 }, { "change_in_working_capital": -27500, "financing_cash_flow": -115629, "investing_cash_flow": -354054, "net_cash_flow": 22853215, "operating_cash_flow": 23423811, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7074386571752096, "current_ratio": 1.7371168475483039, "debt_to_equity_ratio": 0.6393399447900767, "profit_margin": 0.18508762089780978, "quarter": 1, "return_on_assets": 0.13093813798770082, "return_on_equity": 0.18980005421128285 }, { "asset_turnover_ratio": 0.7100731243515145, "current_ratio": 2.4303775445946285, "debt_to_equity_ratio": 0.65430118724535, "profit_margin": 0.1825613586799715, "quarter": 2, "return_on_assets": 0.12963191434374485, "return_on_equity": 0.18984080307993834 }, { "asset_turnover_ratio": 0.7127174072397588, "current_ratio": 2.295754509381932, "debt_to_equity_ratio": 0.6714008097499887, "profit_margin": 0.1777300885489071, "quarter": 3, "return_on_assets": 0.12667132789906982, "return_on_equity": 0.18791510423666158 }, { "asset_turnover_ratio": 0.7153715419765285, "current_ratio": 2.2163652960607916, "debt_to_equity_ratio": 0.6969157527125299, "profit_margin": 0.1625584237536904, "quarter": 4, "return_on_assets": 0.11628967026195144, "return_on_equity": 0.1767764932366922 } ], "income_statement": [ { "depreciation": 6481006, "expenses": 70578364, "income_tax": 5503325, "marketing_expense": 13315806, "net_income": 22783439, "net_profit": 17280114, "operational_expense": 35987723, "product_revenue": 21210237, "quarter": 1, "rd_expense": 7486062, "revenue": 93361803, "salaries_expense": 22709800, "service_revenue": 72151566 }, { "depreciation": 3712418, "expenses": 72103355, "income_tax": 5449041, "marketing_expense": 13582832, "net_income": 22769082, "net_profit": 17320041, "operational_expense": 42016111, "product_revenue": 30226094, "quarter": 2, "rd_expense": 10937377, "revenue": 94872437, "salaries_expense": 28143301, "service_revenue": 64646343 }, { "depreciation": 6331303, "expenses": 73661296, "income_tax": 5611702, "marketing_expense": 9973547, "net_income": 22746218, "net_profit": 17134516, "operational_expense": 42872188, "product_revenue": 22604195, "quarter": 3, "rd_expense": 7865844, "revenue": 96407514, "salaries_expense": 23161944, "service_revenue": 73803319 }, { "depreciation": 7498380, "expenses": 75252900, "income_tax": 6789099, "marketing_expense": 10943096, "net_income": 22714530, "net_profit": 15925431, "operational_expense": 39666384, "product_revenue": 28370716, "quarter": 4, "rd_expense": 14222621, "revenue": 97967430, "salaries_expense": 25410644, "service_revenue": 69596714 } ], "market_conditions": { "gdp_growth": [ 0.026155730614335022, 0.024053968483552585, 0.018399864227502102, 0.03151925370162482 ], "inflation_rate": [ 0.013995600452409045, 0.01176958599740469, 0.012703328155781199, 0.009290714082941486 ], "interest_rate": [ 0.027295965823185987, 0.022538472500046328, 0.025015936152636642, 0.02865252731291284 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 150803, "billable_hours_per_employee": 158, "client_concentration": 0.14, "client_retention_rate": 0.71, "employee_utilization_rate": 0.8, "gross_billings": 82865265, "net_revenue": 66783318, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 93929 }, { "average_project_size": 119155, "billable_hours_per_employee": 101, "client_concentration": 0.36, "client_retention_rate": 0.65, "employee_utilization_rate": 0.78, "gross_billings": 89227433, "net_revenue": 68637534, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 96537 }, { "average_project_size": 56405, "billable_hours_per_employee": 98, "client_concentration": 0.29, "client_retention_rate": 0.84, "employee_utilization_rate": 0.73, "gross_billings": 77893218, "net_revenue": 70543232, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 99217 }, { "average_project_size": 131071, "billable_hours_per_employee": 128, "client_concentration": 0.37, "client_retention_rate": 0.61, "employee_utilization_rate": 0.68, "gross_billings": 92194229, "net_revenue": 72501841, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 101972 } ], "balance_sheet": [ { "assets": 98986247, "current_assets": 40164763, "current_liabilities": 19126161, "equity": 68502733, "fixed_assets": 58821484, "liabilities": 41383051, "long_term_liabilities": 22256890, "quarter": 1 }, { "assets": 100819699, "current_assets": 45942810, "current_liabilities": 24288644, "equity": 69786262, "fixed_assets": 54876889, "liabilities": 42562280, "long_term_liabilities": 18273636, "quarter": 2 }, { "assets": 102687111, "current_assets": 32336005, "current_liabilities": 20016120, "equity": 70589438, "fixed_assets": 70351106, "liabilities": 43775112, "long_term_liabilities": 23758992, "quarter": 3 }, { "assets": 104589112, "current_assets": 51271716, "current_liabilities": 20121536, "equity": 71711735, "fixed_assets": 53317396, "liabilities": 45022505, "long_term_liabilities": 24900969, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 53933, "financing_cash_flow": -38796, "investing_cash_flow": -482159, "net_cash_flow": 14158901, "operating_cash_flow": 14576949, "quarter": 1 }, { "change_in_working_capital": 9654, "financing_cash_flow": 63078, "investing_cash_flow": -126456, "net_cash_flow": 15462911, "operating_cash_flow": 15891435, "quarter": 2 }, { "change_in_working_capital": 75315, "financing_cash_flow": -45074, "investing_cash_flow": -159962, "net_cash_flow": 15567970, "operating_cash_flow": 16142731, "quarter": 3 }, { "change_in_working_capital": -24310, "financing_cash_flow": -33307, "investing_cash_flow": -293140, "net_cash_flow": 15069397, "operating_cash_flow": 15776846, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6746726946825249, "current_ratio": 2.0999908450002067, "debt_to_equity_ratio": 0.6041080287993765, "profit_margin": 0.16320747944868508, "quarter": 1, "return_on_assets": 0.11011162995198717, "return_on_equity": 0.15911098028745801 }, { "asset_turnover_ratio": 0.6807948712483262, "current_ratio": 1.891534578875626, "debt_to_equity_ratio": 0.6098948242850434, "profit_margin": 0.16796703389722598, "quarter": 2, "return_on_assets": 0.1143510952160252, "return_on_equity": 0.16520218549605079 }, { "asset_turnover_ratio": 0.6869726036016341, "current_ratio": 1.6154981584842616, "debt_to_equity_ratio": 0.6201368539015709, "profit_margin": 0.16553592270907008, "quarter": 3, "return_on_assets": 0.11371864381304875, "return_on_equity": 0.16542756722330046 }, { "asset_turnover_ratio": 0.693206392267677, "current_ratio": 2.548101496824099, "debt_to_equity_ratio": 0.6278261849333306, "profit_margin": 0.1675147531770952, "quarter": 4, "return_on_assets": 0.11612229770150453, "return_on_equity": 0.16936039826675509 } ], "income_statement": [ { "depreciation": 3677412, "expenses": 52054889, "income_tax": 3828892, "marketing_expense": 7944988, "net_income": 14728429, "net_profit": 10899537, "operational_expense": 28968175, "product_revenue": 16704612, "quarter": 1, "rd_expense": 9425068, "revenue": 66783318, "salaries_expense": 21562650, "service_revenue": 50078706 }, { "depreciation": 4362592, "expenses": 53264048, "income_tax": 3844643, "marketing_expense": 9510621, "net_income": 15373486, "net_profit": 11528843, "operational_expense": 33133075, "product_revenue": 22933460, "quarter": 2, "rd_expense": 7117196, "revenue": 68637534, "salaries_expense": 19418945, "service_revenue": 45704074 }, { "depreciation": 4465292, "expenses": 54501294, "income_tax": 4364499, "marketing_expense": 10424661, "net_income": 16041938, "net_profit": 11677439, "operational_expense": 27281752, "product_revenue": 20518630, "quarter": 3, "rd_expense": 6107869, "revenue": 70543232, "salaries_expense": 21893183, "service_revenue": 50024602 }, { "depreciation": 3631718, "expenses": 55767280, "income_tax": 4589433, "marketing_expense": 7709802, "net_income": 16734561, "net_profit": 12145128, "operational_expense": 28005610, "product_revenue": 26264113, "quarter": 4, "rd_expense": 9416061, "revenue": 72501841, "salaries_expense": 17382255, "service_revenue": 46237728 } ], "market_conditions": { "gdp_growth": [ 0.02215200467270343, 0.026069544736465743, 0.022447012837405952, 0.01632141651771242 ], "inflation_rate": [ 0.011509184884732033, 0.008572485539788977, 0.010384517663600098, 0.0072300194457972835 ], "interest_rate": [ 0.030163426918124778, 0.026834544844484734, 0.027914935031999346, 0.029839566074684756 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 171322, "billable_hours_per_employee": 88, "client_concentration": 0.23, "client_retention_rate": 0.63, "employee_utilization_rate": 0.64, "gross_billings": 84904504, "net_revenue": 66014571, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 92847 }, { "average_project_size": 77470, "billable_hours_per_employee": 154, "client_concentration": 0.26, "client_retention_rate": 0.86, "employee_utilization_rate": 0.74, "gross_billings": 82937811, "net_revenue": 66761036, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 93897 }, { "average_project_size": 167387, "billable_hours_per_employee": 94, "client_concentration": 0.27, "client_retention_rate": 0.7, "employee_utilization_rate": 0.74, "gross_billings": 75219287, "net_revenue": 67515943, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 94959 }, { "average_project_size": 197925, "billable_hours_per_employee": 104, "client_concentration": 0.15, "client_retention_rate": 0.84, "employee_utilization_rate": 0.65, "gross_billings": 87293643, "net_revenue": 68279386, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 96033 } ], "balance_sheet": [ { "assets": 97461855, "current_assets": 35454074, "current_liabilities": 26250044, "equity": 57528373, "fixed_assets": 62007781, "liabilities": 51073971, "long_term_liabilities": 24823927, "quarter": 1 }, { "assets": 99019379, "current_assets": 43194809, "current_liabilities": 23067678, "equity": 57054096, "fixed_assets": 55824570, "liabilities": 52048047, "long_term_liabilities": 28980369, "quarter": 2 }, { "assets": 100601793, "current_assets": 44002754, "current_liabilities": 22711001, "equity": 58571927, "fixed_assets": 56599039, "liabilities": 53040702, "long_term_liabilities": 30329701, "quarter": 3 }, { "assets": 102209495, "current_assets": 44788130, "current_liabilities": 22878591, "equity": 58107291, "fixed_assets": 57421365, "liabilities": 54052288, "long_term_liabilities": 31173697, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -65241, "financing_cash_flow": -94991, "investing_cash_flow": -359813, "net_cash_flow": 16011567, "operating_cash_flow": 16220792, "quarter": 1 }, { "change_in_working_capital": 33298, "financing_cash_flow": 153135, "investing_cash_flow": -193569, "net_cash_flow": 12756714, "operating_cash_flow": 13085095, "quarter": 2 }, { "change_in_working_capital": 58973, "financing_cash_flow": -91592, "investing_cash_flow": -311174, "net_cash_flow": 15548887, "operating_cash_flow": 15614582, "quarter": 3 }, { "change_in_working_capital": -22080, "financing_cash_flow": 72672, "investing_cash_flow": -169046, "net_cash_flow": 12966046, "operating_cash_flow": 13041734, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.677337518355258, "current_ratio": 1.3506291265645116, "debt_to_equity_ratio": 0.887804892378931, "profit_margin": 0.16875803070809928, "quarter": 1, "return_on_assets": 0.1143061457223444, "return_on_equity": 0.193652078427457 }, { "asset_turnover_ratio": 0.6742219217512968, "current_ratio": 1.8725252277233972, "debt_to_equity_ratio": 0.9122578508649055, "profit_margin": 0.15102767428594127, "quarter": 2, "return_on_assets": 0.10182616879469623, "return_on_equity": 0.17672287717958057 }, { "asset_turnover_ratio": 0.6711206727697189, "current_ratio": 1.9375083467258885, "debt_to_equity_ratio": 0.9055652548361607, "profit_margin": 0.16308497683280526, "quarter": 3, "return_on_assets": 0.10944969937066629, "return_on_equity": 0.1879882831923901 }, { "asset_turnover_ratio": 0.668033689042295, "current_ratio": 1.9576437202798023, "debt_to_equity_ratio": 0.930215246138389, "profit_margin": 0.14572603215852, "quarter": 4, "return_on_assets": 0.09734989885235222, "return_on_equity": 0.17123641162345704 } ], "income_statement": [ { "depreciation": 5080303, "expenses": 51544362, "income_tax": 3329720, "marketing_expense": 9368488, "net_income": 14470209, "net_profit": 11140489, "operational_expense": 31448981, "product_revenue": 25454768, "quarter": 1, "rd_expense": 6666248, "revenue": 66014571, "salaries_expense": 24200690, "service_revenue": 40559803 }, { "depreciation": 3002331, "expenses": 52496432, "income_tax": 4181840, "marketing_expense": 8043890, "net_income": 14264604, "net_profit": 10082764, "operational_expense": 34294810, "product_revenue": 18131142, "quarter": 2, "rd_expense": 9123520, "revenue": 66761036, "salaries_expense": 25073458, "service_revenue": 48629894 }, { "depreciation": 4603746, "expenses": 53466088, "income_tax": 3039019, "marketing_expense": 8887858, "net_income": 14049855, "net_profit": 11010836, "operational_expense": 30877924, "product_revenue": 14215632, "quarter": 3, "rd_expense": 9464073, "revenue": 67515943, "salaries_expense": 20267607, "service_revenue": 53300311 }, { "depreciation": 3091650, "expenses": 54453654, "income_tax": 3875648, "marketing_expense": 8139145, "net_income": 13825732, "net_profit": 9950084, "operational_expense": 35521913, "product_revenue": 20863816, "quarter": 4, "rd_expense": 7932499, "revenue": 68279386, "salaries_expense": 20081262, "service_revenue": 47415570 } ], "market_conditions": { "gdp_growth": [ 0.01288246274107362, 0.003599566990562573, 0.01342524706279872, 0.022438321233480045 ], "inflation_rate": [ 0.013847272491138488, 0.01819987464656734, 0.015946505623875, 0.019816421466486177 ], "interest_rate": [ 0.02755415957988943, 0.029545377834381565, 0.033289410894136034, 0.03299421068039239 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 51237, "billable_hours_per_employee": 105, "client_concentration": 0.36, "client_retention_rate": 0.67, "employee_utilization_rate": 0.66, "gross_billings": 79994082, "net_revenue": 66272798, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 93211 }, { "average_project_size": 58366, "billable_hours_per_employee": 116, "client_concentration": 0.24, "client_retention_rate": 0.83, "employee_utilization_rate": 0.72, "gross_billings": 84364317, "net_revenue": 67746605, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 95284 }, { "average_project_size": 138847, "billable_hours_per_employee": 80, "client_concentration": 0.26, "client_retention_rate": 0.66, "employee_utilization_rate": 0.67, "gross_billings": 83062441, "net_revenue": 69253187, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 97403 }, { "average_project_size": 191296, "billable_hours_per_employee": 106, "client_concentration": 0.35, "client_retention_rate": 0.67, "employee_utilization_rate": 0.69, "gross_billings": 88620439, "net_revenue": 70793274, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 99569 } ], "balance_sheet": [ { "assets": 76688059, "current_assets": 25141103, "current_liabilities": 16358486, "equity": 59447317, "fixed_assets": 51546956, "liabilities": 31433992, "long_term_liabilities": 15075506, "quarter": 1 }, { "assets": 78064473, "current_assets": 30779029, "current_liabilities": 14347550, "equity": 60624517, "fixed_assets": 47285444, "liabilities": 32240827, "long_term_liabilities": 17893277, "quarter": 2 }, { "assets": 79465592, "current_assets": 33654327, "current_liabilities": 18510582, "equity": 62830057, "fixed_assets": 45811265, "liabilities": 33068372, "long_term_liabilities": 14557790, "quarter": 3 }, { "assets": 80891858, "current_assets": 37769541, "current_liabilities": 16533839, "equity": 62287807, "fixed_assets": 43122317, "liabilities": 33917159, "long_term_liabilities": 17383320, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 15249, "financing_cash_flow": 41384, "investing_cash_flow": -474479, "net_cash_flow": 18373170, "operating_cash_flow": 18649947, "quarter": 1 }, { "change_in_working_capital": -71751, "financing_cash_flow": -149844, "investing_cash_flow": -454830, "net_cash_flow": 18219694, "operating_cash_flow": 18389853, "quarter": 2 }, { "change_in_working_capital": 36880, "financing_cash_flow": -198390, "investing_cash_flow": -142636, "net_cash_flow": 19700648, "operating_cash_flow": 20142574, "quarter": 3 }, { "change_in_working_capital": -11107, "financing_cash_flow": -136516, "investing_cash_flow": -254281, "net_cash_flow": 18917714, "operating_cash_flow": 19172995, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.864186665618959, "current_ratio": 1.5368844647359174, "debt_to_equity_ratio": 0.5287705751295723, "profit_margin": 0.21416403755881863, "quarter": 1, "return_on_assets": 0.18507770551344896, "return_on_equity": 0.2387534159026891 }, { "asset_turnover_ratio": 0.8678288906145565, "current_ratio": 2.145246331255162, "debt_to_equity_ratio": 0.5318116926193408, "profit_margin": 0.21847398847514204, "quarter": 2, "return_on_assets": 0.18959803904651992, "return_on_equity": 0.24414002341659893 }, { "asset_turnover_ratio": 0.8714864541624506, "current_ratio": 1.8181128502604618, "debt_to_equity_ratio": 0.5263145312760101, "profit_margin": 0.23728636488599433, "quarter": 3, "return_on_assets": 0.20679185275559264, "return_on_equity": 0.2615442000951869 }, { "asset_turnover_ratio": 0.8751594505345643, "current_ratio": 2.2843781773851797, "debt_to_equity_ratio": 0.5445232483461812, "profit_margin": 0.21630738535980126, "quarter": 4, "return_on_assets": 0.18930345251805195, "return_on_equity": 0.24584439134291564 } ], "income_statement": [ { "depreciation": 4456697, "expenses": 46127683, "income_tax": 5951865, "marketing_expense": 5705660, "net_income": 20145115, "net_profit": 14193250, "operational_expense": 24518340, "product_revenue": 16196356, "quarter": 1, "rd_expense": 4824872, "revenue": 66272798, "salaries_expense": 17237947, "service_revenue": 50076442 }, { "depreciation": 3588982, "expenses": 47081344, "income_tax": 5864390, "marketing_expense": 6964248, "net_income": 20665261, "net_profit": 14800871, "operational_expense": 24149228, "product_revenue": 15596182, "quarter": 2, "rd_expense": 6484501, "revenue": 67746605, "salaries_expense": 20930482, "service_revenue": 52150423 }, { "depreciation": 3709737, "expenses": 48054721, "income_tax": 4765629, "marketing_expense": 6729840, "net_income": 21198466, "net_profit": 16432837, "operational_expense": 28768624, "product_revenue": 25144334, "quarter": 3, "rd_expense": 8778507, "revenue": 69253187, "salaries_expense": 21662015, "service_revenue": 44108853 }, { "depreciation": 3859887, "expenses": 49048222, "income_tax": 6431944, "marketing_expense": 6127565, "net_income": 21745052, "net_profit": 15313108, "operational_expense": 25973610, "product_revenue": 16283030, "quarter": 4, "rd_expense": 5110526, "revenue": 70793274, "salaries_expense": 24056705, "service_revenue": 54510244 } ], "market_conditions": { "gdp_growth": [ 0.016576183829460085, 0.013561633625162705, 0.026506556782059043, 0.030696648517821064 ], "inflation_rate": [ 0.020181135783676547, 0.015893576158585897, 0.018804872602381176, 0.0185206074202294 ], "interest_rate": [ 0.030090819894359667, 0.02937369297241897, 0.034666611194755316, 0.03368386347870677 ], "year": 2003 }, "random_event": { "description": "May-Ross Industry Recognition in 2003", "impact": -0.08, "type": "Industry Recognition" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 154835, "billable_hours_per_employee": 118, "client_concentration": 0.23, "client_retention_rate": 0.83, "employee_utilization_rate": 0.71, "gross_billings": 85694390, "net_revenue": 72289769, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 101673 }, { "average_project_size": 78631, "billable_hours_per_employee": 127, "client_concentration": 0.36, "client_retention_rate": 0.79, "employee_utilization_rate": 0.63, "gross_billings": 92376059, "net_revenue": 75443592, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 106109 }, { "average_project_size": 152499, "billable_hours_per_employee": 157, "client_concentration": 0.18, "client_retention_rate": 0.65, "employee_utilization_rate": 0.63, "gross_billings": 90908539, "net_revenue": 78735010, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 110738 }, { "average_project_size": 175391, "billable_hours_per_employee": 138, "client_concentration": 0.26, "client_retention_rate": 0.74, "employee_utilization_rate": 0.8, "gross_billings": 91374425, "net_revenue": 82170024, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 115570 } ], "balance_sheet": [ { "assets": 103872274, "current_assets": 36368401, "current_liabilities": 27765238, "equity": 59844969, "fixed_assets": 67503873, "liabilities": 55346168, "long_term_liabilities": 27580930, "quarter": 1 }, { "assets": 106533975, "current_assets": 45804460, "current_liabilities": 32050517, "equity": 61905634, "fixed_assets": 60729515, "liabilities": 56457858, "long_term_liabilities": 24407341, "quarter": 2 }, { "assets": 109263880, "current_assets": 36701628, "current_liabilities": 27679411, "equity": 62954727, "fixed_assets": 72562252, "liabilities": 57591879, "long_term_liabilities": 29912468, "quarter": 3 }, { "assets": 112063739, "current_assets": 39319739, "current_liabilities": 27852662, "equity": 65092445, "fixed_assets": 72744000, "liabilities": 58748677, "long_term_liabilities": 30896015, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -50781, "financing_cash_flow": -153242, "investing_cash_flow": -218206, "net_cash_flow": 14973816, "operating_cash_flow": 15241101, "quarter": 1 }, { "change_in_working_capital": -88193, "financing_cash_flow": 38299, "investing_cash_flow": -380290, "net_cash_flow": 17432458, "operating_cash_flow": 17344835, "quarter": 2 }, { "change_in_working_capital": -90810, "financing_cash_flow": -38285, "investing_cash_flow": -441911, "net_cash_flow": 15077510, "operating_cash_flow": 15253560, "quarter": 3 }, { "change_in_working_capital": -63728, "financing_cash_flow": 17583, "investing_cash_flow": -179145, "net_cash_flow": 16873447, "operating_cash_flow": 17435345, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.695948651321526, "current_ratio": 1.3098537458962174, "debt_to_equity_ratio": 0.9248257443328277, "profit_margin": 0.15657627844958255, "quarter": 1, "return_on_assets": 0.10896904981593067, "return_on_equity": 0.18913641679720813 }, { "asset_turnover_ratio": 0.7081646207231074, "current_ratio": 1.4291332648393784, "debt_to_equity_ratio": 0.9119987043505604, "profit_margin": 0.1567994933221101, "quarter": 2, "return_on_assets": 0.1110398537180275, "return_on_equity": 0.19108950568214841 }, { "asset_turnover_ratio": 0.7205950401907748, "current_ratio": 1.3259540818986357, "debt_to_equity_ratio": 0.9148142124419029, "profit_margin": 0.14329998815012535, "quarter": 3, "return_on_assets": 0.10326126072037713, "return_on_equity": 0.179219679564332 }, { "asset_turnover_ratio": 0.7332436409247419, "current_ratio": 1.411704884797008, "debt_to_equity_ratio": 0.9025421767457037, "profit_margin": 0.14332943361437986, "quarter": 4, "return_on_assets": 0.10509539575508899, "return_on_equity": 0.18093317895801886 } ], "income_statement": [ { "depreciation": 3922238, "expenses": 57781730, "income_tax": 3189176, "marketing_expense": 9470472, "net_income": 14508039, "net_profit": 11318863, "operational_expense": 39715330, "product_revenue": 28441152, "quarter": 1, "rd_expense": 8572915, "revenue": 72289769, "salaries_expense": 21328584, "service_revenue": 43848617 }, { "depreciation": 5515318, "expenses": 60477165, "income_tax": 3136910, "marketing_expense": 7874559, "net_income": 14966427, "net_profit": 11829517, "operational_expense": 31139660, "product_revenue": 25556314, "quarter": 2, "rd_expense": 6335985, "revenue": 75443592, "salaries_expense": 26403043, "service_revenue": 49887278 }, { "depreciation": 3970834, "expenses": 63298339, "income_tax": 4153945, "marketing_expense": 11300227, "net_income": 15436671, "net_profit": 11282726, "operational_expense": 38911787, "product_revenue": 20255911, "quarter": 3, "rd_expense": 11828974, "revenue": 78735010, "salaries_expense": 27111236, "service_revenue": 58479099 }, { "depreciation": 5657962, "expenses": 66251116, "income_tax": 4141525, "marketing_expense": 12007900, "net_income": 15918908, "net_profit": 11777383, "operational_expense": 39085744, "product_revenue": 25357274, "quarter": 4, "rd_expense": 8500294, "revenue": 82170024, "salaries_expense": 24921703, "service_revenue": 56812750 } ], "market_conditions": { "gdp_growth": [ 0.012074663979833302, 0.005762279011283946, 0.018122793355081643, 0.018121495584842315 ], "inflation_rate": [ 0.014616295297750857, 0.012214387855306338, 0.01419863949712159, 0.01729700510497017 ], "interest_rate": [ 0.034366784579593725, 0.03744557339874073, 0.04060790968724129, 0.03633020466991381 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 196237, "billable_hours_per_employee": 160, "client_concentration": 0.36, "client_retention_rate": 0.74, "employee_utilization_rate": 0.74, "gross_billings": 115850338, "net_revenue": 92395583, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 129952 }, { "average_project_size": 132660, "billable_hours_per_employee": 82, "client_concentration": 0.24, "client_retention_rate": 0.81, "employee_utilization_rate": 0.66, "gross_billings": 119899147, "net_revenue": 95516846, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 134342 }, { "average_project_size": 61764, "billable_hours_per_employee": 111, "client_concentration": 0.25, "client_retention_rate": 0.74, "employee_utilization_rate": 0.61, "gross_billings": 126101148, "net_revenue": 98743551, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 138880 }, { "average_project_size": 73455, "billable_hours_per_employee": 115, "client_concentration": 0.16, "client_retention_rate": 0.83, "employee_utilization_rate": 0.62, "gross_billings": 122224761, "net_revenue": 102079259, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 143571 } ], "balance_sheet": [ { "assets": 119199635, "current_assets": 49136040, "current_liabilities": 25610022, "equity": 88246346, "fixed_assets": 70063595, "liabilities": 52576015, "long_term_liabilities": 26965993, "quarter": 1 }, { "assets": 122163849, "current_assets": 45971743, "current_liabilities": 30119830, "equity": 91051805, "fixed_assets": 76192106, "liabilities": 53666660, "long_term_liabilities": 23546830, "quarter": 2 }, { "assets": 125201776, "current_assets": 55242022, "current_liabilities": 29470701, "equity": 93364779, "fixed_assets": 69959754, "liabilities": 54779929, "long_term_liabilities": 25309228, "quarter": 3 }, { "assets": 128315249, "current_assets": 53373152, "current_liabilities": 30048514, "equity": 96216150, "fixed_assets": 74942097, "liabilities": 55916292, "long_term_liabilities": 25867778, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -20212, "financing_cash_flow": -3173, "investing_cash_flow": -439611, "net_cash_flow": 26680468, "operating_cash_flow": 26952568, "quarter": 1 }, { "change_in_working_capital": 5440, "financing_cash_flow": -69521, "investing_cash_flow": -309678, "net_cash_flow": 28546527, "operating_cash_flow": 28764832, "quarter": 2 }, { "change_in_working_capital": 57006, "financing_cash_flow": 122109, "investing_cash_flow": -309681, "net_cash_flow": 28636553, "operating_cash_flow": 28919919, "quarter": 3 }, { "change_in_working_capital": 28352, "financing_cash_flow": -133592, "investing_cash_flow": -366975, "net_cash_flow": 27907051, "operating_cash_flow": 28093526, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7751331033857612, "current_ratio": 1.918625450614607, "debt_to_equity_ratio": 0.5957868782464942, "profit_margin": 0.23402337317358557, "quarter": 1, "return_on_assets": 0.1813992635128455, "return_on_equity": 0.24502687057433517 }, { "asset_turnover_ratio": 0.7818748900094004, "current_ratio": 1.5262949027268746, "debt_to_equity_ratio": 0.5894079749434951, "profit_margin": 0.23613233627919414, "quarter": 2, "return_on_assets": 0.18462594445595767, "return_on_equity": 0.24771190422858724 }, { "asset_turnover_ratio": 0.7886753219858479, "current_ratio": 1.8744726160399103, "debt_to_equity_ratio": 0.5867301308558766, "profit_margin": 0.23234866244581381, "quarter": 3, "return_on_assets": 0.18324765616743327, "return_on_equity": 0.24573433628542088 }, { "asset_turnover_ratio": 0.7955349017013559, "current_ratio": 1.7762326616218027, "debt_to_equity_ratio": 0.581152872984421, "profit_margin": 0.23332059062066662, "quarter": 4, "return_on_assets": 0.18561467312431432, "return_on_equity": 0.24753841221042414 } ], "income_statement": [ { "depreciation": 5329842, "expenses": 63236880, "income_tax": 7535977, "marketing_expense": 6741541, "net_income": 29158703, "net_profit": 21622726, "operational_expense": 32201433, "product_revenue": 22976646, "quarter": 1, "rd_expense": 10319317, "revenue": 92395583, "salaries_expense": 19596617, "service_revenue": 69418937 }, { "depreciation": 6210216, "expenses": 65499751, "income_tax": 7462479, "marketing_expense": 11022647, "net_income": 30017095, "net_profit": 22554616, "operational_expense": 42271996, "product_revenue": 36205256, "quarter": 2, "rd_expense": 12772333, "revenue": 95516846, "salaries_expense": 28548899, "service_revenue": 59311590 }, { "depreciation": 5976987, "expenses": 67843598, "income_tax": 7957021, "marketing_expense": 7296178, "net_income": 30899953, "net_profit": 22942932, "operational_expense": 37050875, "product_revenue": 21568780, "quarter": 3, "rd_expense": 8771195, "revenue": 98743551, "salaries_expense": 23221975, "service_revenue": 77174771 }, { "depreciation": 4276333, "expenses": 70271317, "income_tax": 7990749, "marketing_expense": 8515622, "net_income": 31807942, "net_profit": 23817193, "operational_expense": 38676678, "product_revenue": 39335861, "quarter": 4, "rd_expense": 13891411, "revenue": 102079259, "salaries_expense": 34745238, "service_revenue": 62743398 } ], "market_conditions": { "gdp_growth": [ 0.01954089890744805, 0.0157551209963636, 0.010181039628477008, 0.009671343893239467 ], "inflation_rate": [ 0.01159547068769031, 0.01863247527073227, 0.016421136560484304, 0.01990502819534114 ], "interest_rate": [ 0.025823981020156924, 0.023485878137738468, 0.021484574435991347, 0.024482199673372583 ], "year": 2005 }, "random_event": { "description": "May-Ross New Ad Campaign Launch in 2005", "impact": 0.09, "type": "New Ad Campaign Launch" }, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 169634, "billable_hours_per_employee": 81, "client_concentration": 0.35, "client_retention_rate": 0.81, "employee_utilization_rate": 0.67, "gross_billings": 67649179, "net_revenue": 56488675, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 79450 }, { "average_project_size": 116752, "billable_hours_per_employee": 137, "client_concentration": 0.29, "client_retention_rate": 0.84, "employee_utilization_rate": 0.68, "gross_billings": 65516912, "net_revenue": 58146321, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 81781 }, { "average_project_size": 58129, "billable_hours_per_employee": 156, "client_concentration": 0.26, "client_retention_rate": 0.73, "employee_utilization_rate": 0.63, "gross_billings": 71887923, "net_revenue": 59852612, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 84181 }, { "average_project_size": 144863, "billable_hours_per_employee": 88, "client_concentration": 0.38, "client_retention_rate": 0.6, "employee_utilization_rate": 0.66, "gross_billings": 78875469, "net_revenue": 61608973, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 86651 } ], "balance_sheet": [ { "assets": 70484015, "current_assets": 25991609, "current_liabilities": 15734421, "equity": 52126023, "fixed_assets": 44492406, "liabilities": 34355674, "long_term_liabilities": 18621253, "quarter": 1 }, { "assets": 71419102, "current_assets": 23746223, "current_liabilities": 15746212, "equity": 53047114, "fixed_assets": 47672879, "liabilities": 35341562, "long_term_liabilities": 19595350, "quarter": 2 }, { "assets": 72366594, "current_assets": 26639561, "current_liabilities": 18768556, "equity": 54312652, "fixed_assets": 45727033, "liabilities": 36355742, "long_term_liabilities": 17587186, "quarter": 3 }, { "assets": 73326656, "current_assets": 31654296, "current_liabilities": 21353209, "equity": 53545276, "fixed_assets": 41672360, "liabilities": 37399026, "long_term_liabilities": 16045817, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 76303, "financing_cash_flow": -34120, "investing_cash_flow": -340812, "net_cash_flow": 18243640, "operating_cash_flow": 18419718, "quarter": 1 }, { "change_in_working_capital": 56680, "financing_cash_flow": 127263, "investing_cash_flow": -413402, "net_cash_flow": 19485497, "operating_cash_flow": 20184491, "quarter": 2 }, { "change_in_working_capital": -30588, "financing_cash_flow": -188538, "investing_cash_flow": -297316, "net_cash_flow": 20176439, "operating_cash_flow": 20247676, "quarter": 3 }, { "change_in_working_capital": 72678, "financing_cash_flow": 7562, "investing_cash_flow": -258796, "net_cash_flow": 20135712, "operating_cash_flow": 20381196, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8014395178821752, "current_ratio": 1.651894848879409, "debt_to_equity_ratio": 0.6590887242635027, "profit_margin": 0.2832015797856827, "quarter": 1, "return_on_assets": 0.2269689375669079, "return_on_equity": 0.30690394316098124 }, { "asset_turnover_ratio": 0.8141564283460186, "current_ratio": 1.5080593986668032, "debt_to_equity_ratio": 0.6662296840502954, "profit_margin": 0.29184260858051536, "quarter": 2, "return_on_assets": 0.23760553584109753, "return_on_equity": 0.31989627183111224 }, { "asset_turnover_ratio": 0.8270751556996037, "current_ratio": 1.4193719005340635, "debt_to_equity_ratio": 0.6693788769511753, "profit_margin": 0.30578114118060545, "quarter": 3, "return_on_assets": 0.2529039849519517, "return_on_equity": 0.33697120884467213 }, { "asset_turnover_ratio": 0.8401988630164725, "current_ratio": 1.4824140015676333, "debt_to_equity_ratio": 0.6984561252424957, "profit_margin": 0.28595909235493994, "quarter": 4, "return_on_assets": 0.24026250426584297, "return_on_equity": 0.32902334839024827 } ], "income_statement": [ { "depreciation": 2422036, "expenses": 34200997, "income_tax": 6289996, "marketing_expense": 5450568, "net_income": 22287678, "net_profit": 15997682, "operational_expense": 18683020, "product_revenue": 19529246, "quarter": 1, "rd_expense": 4625379, "revenue": 56488675, "salaries_expense": 14981464, "service_revenue": 36959429 }, { "depreciation": 3214917, "expenses": 35268616, "income_tax": 5908131, "marketing_expense": 5948318, "net_income": 22877705, "net_profit": 16969574, "operational_expense": 21956414, "product_revenue": 21641273, "quarter": 2, "rd_expense": 5217212, "revenue": 58146321, "salaries_expense": 10680032, "service_revenue": 36505048 }, { "depreciation": 1945876, "expenses": 36369563, "income_tax": 5181249, "marketing_expense": 4988838, "net_income": 23483049, "net_profit": 18301800, "operational_expense": 19803251, "product_revenue": 18259966, "quarter": 3, "rd_expense": 6292824, "revenue": 59852612, "salaries_expense": 13339408, "service_revenue": 41592646 }, { "depreciation": 2763550, "expenses": 37504877, "income_tax": 6486450, "marketing_expense": 6057647, "net_income": 24104096, "net_profit": 17617646, "operational_expense": 23042323, "product_revenue": 17311015, "quarter": 4, "rd_expense": 3773188, "revenue": 61608973, "salaries_expense": 16458300, "service_revenue": 44297958 } ], "market_conditions": { "gdp_growth": [ 0.020706634733164014, 0.02285056141009417, 0.01972503151288179, 0.026328853924565673 ], "inflation_rate": [ 0.011078776958490303, 0.009161551768014527, 0.015186551470669541, 0.0082548149693312 ], "interest_rate": [ 0.031379775300687765, 0.03797417194474789, 0.034428533058358884, 0.036602124794340156 ], "year": 2006 }, "random_event": null, "year": 2006 } ]

{ "advertising_type": "Branding Services", "financial_health": "Excellent", "founding_year": 2009, "industry": "Advertising", "location": "Troyport", "name": "Ray-Horn", "num_employees": 391, "region": "Asia-Pacific", "revenue_size": "Medium", "website": "www.ray-horn.com" }

[ { "advertising_kpis": [ { "average_project_size": 95924, "billable_hours_per_employee": 113, "client_concentration": 0.13, "client_retention_rate": 0.87, "employee_utilization_rate": 0.77, "gross_billings": 14013156, "net_revenue": 11328127, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 28972 }, { "average_project_size": 56728, "billable_hours_per_employee": 131, "client_concentration": 0.26, "client_retention_rate": 0.75, "employee_utilization_rate": 0.77, "gross_billings": 14796595, "net_revenue": 11579245, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 29614 }, { "average_project_size": 103324, "billable_hours_per_employee": 126, "client_concentration": 0.32, "client_retention_rate": 0.7, "employee_utilization_rate": 0.71, "gross_billings": 13546152, "net_revenue": 11835931, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 30271 }, { "average_project_size": 190102, "billable_hours_per_employee": 98, "client_concentration": 0.24, "client_retention_rate": 0.78, "employee_utilization_rate": 0.65, "gross_billings": 13424595, "net_revenue": 12098307, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 30942 } ], "balance_sheet": [ { "assets": 15553384, "current_assets": 6184131, "current_liabilities": 4188099, "equity": 10033400, "fixed_assets": 9369253, "liabilities": 7447282, "long_term_liabilities": 3259183, "quarter": 1 }, { "assets": 15764838, "current_assets": 4815666, "current_liabilities": 4243176, "equity": 10085237, "fixed_assets": 10949172, "liabilities": 7523960, "long_term_liabilities": 3280784, "quarter": 2 }, { "assets": 15979167, "current_assets": 6762585, "current_liabilities": 3832739, "equity": 10347209, "fixed_assets": 9216582, "liabilities": 7601428, "long_term_liabilities": 3768689, "quarter": 3 }, { "assets": 16196411, "current_assets": 7563452, "current_liabilities": 4142576, "equity": 10812215, "fixed_assets": 8632959, "liabilities": 7679694, "long_term_liabilities": 3537118, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -96628, "financing_cash_flow": 124001, "investing_cash_flow": -277014, "net_cash_flow": 1974374, "operating_cash_flow": 2382892, "quarter": 1 }, { "change_in_working_capital": -32178, "financing_cash_flow": 180083, "investing_cash_flow": -301586, "net_cash_flow": 2363258, "operating_cash_flow": 2682509, "quarter": 2 }, { "change_in_working_capital": -52575, "financing_cash_flow": 129829, "investing_cash_flow": -105144, "net_cash_flow": 2475745, "operating_cash_flow": 2446652, "quarter": 3 }, { "change_in_working_capital": -10495, "financing_cash_flow": 49207, "investing_cash_flow": -105211, "net_cash_flow": 2735787, "operating_cash_flow": 3105034, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7283384117565669, "current_ratio": 1.4765961836145707, "debt_to_equity_ratio": 0.7422490880459266, "profit_margin": 0.17013386237636638, "quarter": 1, "return_on_assets": 0.12391502710921301, "return_on_equity": 0.19208822532740646 }, { "asset_turnover_ratio": 0.7344981914815744, "current_ratio": 1.134920163575586, "debt_to_equity_ratio": 0.7460370043857174, "profit_margin": 0.1592814557425808, "quarter": 2, "return_on_assets": 0.11699194117947803, "return_on_equity": 0.18287711037430257 }, { "asset_turnover_ratio": 0.7407101383945733, "current_ratio": 1.764426171466411, "debt_to_equity_ratio": 0.734635591104809, "profit_margin": 0.16639755672789913, "quarter": 3, "return_on_assets": 0.12325235727244105, "return_on_equity": 0.19033828349267903 }, { "asset_turnover_ratio": 0.746974561216062, "current_ratio": 1.8257847291154103, "debt_to_equity_ratio": 0.7102794385794216, "profit_margin": 0.18973712602928658, "quarter": 4, "return_on_assets": 0.141728806462123, "return_on_equity": 0.21230598910584 } ], "income_statement": [ { "depreciation": 455594, "expenses": 8882723, "income_tax": 518106, "marketing_expense": 1104967, "net_income": 2445404, "net_profit": 1927298, "operational_expense": 5727349, "product_revenue": 3474225, "quarter": 1, "rd_expense": 1443848, "revenue": 11328127, "salaries_expense": 4063988, "service_revenue": 7853902 }, { "depreciation": 838150, "expenses": 8993552, "income_tax": 741334, "marketing_expense": 1125475, "net_income": 2585693, "net_profit": 1844359, "operational_expense": 5641406, "product_revenue": 3249581, "quarter": 2, "rd_expense": 910724, "revenue": 11579245, "salaries_expense": 3973676, "service_revenue": 8329664 }, { "depreciation": 477182, "expenses": 9105764, "income_tax": 760697, "marketing_expense": 1661949, "net_income": 2730167, "net_profit": 1969470, "operational_expense": 5114377, "product_revenue": 4304960, "quarter": 3, "rd_expense": 1074575, "revenue": 11835931, "salaries_expense": 2939565, "service_revenue": 7530971 }, { "depreciation": 809536, "expenses": 9219376, "income_tax": 583433, "marketing_expense": 1465768, "net_income": 2878931, "net_profit": 2295498, "operational_expense": 4847409, "product_revenue": 2704529, "quarter": 4, "rd_expense": 1520067, "revenue": 12098307, "salaries_expense": 3518886, "service_revenue": 9393778 } ], "market_conditions": { "gdp_growth": [ 0.059966594926558446, 0.042666202162932376, 0.050328317002535525, 0.04602631700345066 ], "inflation_rate": [ 0.0018522134593403792, 0.0028485379131180572, 0.007838728290526252, 0.010923995628191678 ], "interest_rate": [ 0.015128302258133244, 0.012934630286077189, 0.016144898280099556, 0.01437392560842063 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 181977, "billable_hours_per_employee": 105, "client_concentration": 0.36, "client_retention_rate": 0.81, "employee_utilization_rate": 0.79, "gross_billings": 12701404, "net_revenue": 11365486, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 29068 }, { "average_project_size": 191846, "billable_hours_per_employee": 101, "client_concentration": 0.22, "client_retention_rate": 0.69, "employee_utilization_rate": 0.72, "gross_billings": 14724406, "net_revenue": 11633339, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 29753 }, { "average_project_size": 179918, "billable_hours_per_employee": 96, "client_concentration": 0.26, "client_retention_rate": 0.76, "employee_utilization_rate": 0.79, "gross_billings": 13547126, "net_revenue": 11907505, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 30454 }, { "average_project_size": 69914, "billable_hours_per_employee": 103, "client_concentration": 0.33, "client_retention_rate": 0.71, "employee_utilization_rate": 0.67, "gross_billings": 15259213, "net_revenue": 12188133, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 31172 } ], "balance_sheet": [ { "assets": 16345258, "current_assets": 5365532, "current_liabilities": 4422522, "equity": 10905225, "fixed_assets": 10979726, "liabilities": 8278627, "long_term_liabilities": 3856105, "quarter": 1 }, { "assets": 16728799, "current_assets": 5192622, "current_liabilities": 4255678, "equity": 11433697, "fixed_assets": 11536177, "liabilities": 8344117, "long_term_liabilities": 4088439, "quarter": 2 }, { "assets": 17121340, "current_assets": 6510564, "current_liabilities": 3589023, "equity": 11948191, "fixed_assets": 10610776, "liabilities": 8410125, "long_term_liabilities": 4821102, "quarter": 3 }, { "assets": 17523093, "current_assets": 6114039, "current_liabilities": 4887155, "equity": 12090683, "fixed_assets": 11409054, "liabilities": 8476655, "long_term_liabilities": 3589500, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 36844, "financing_cash_flow": 174578, "investing_cash_flow": -115670, "net_cash_flow": 2903744, "operating_cash_flow": 3292944, "quarter": 1 }, { "change_in_working_capital": 15567, "financing_cash_flow": -110875, "investing_cash_flow": -259931, "net_cash_flow": 3463083, "operating_cash_flow": 3613529, "quarter": 2 }, { "change_in_working_capital": -93760, "financing_cash_flow": -116213, "investing_cash_flow": -469508, "net_cash_flow": 3588044, "operating_cash_flow": 3838138, "quarter": 3 }, { "change_in_working_capital": 22432, "financing_cash_flow": 70674, "investing_cash_flow": -201393, "net_cash_flow": 3128716, "operating_cash_flow": 3455899, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6953384278180252, "current_ratio": 1.2132290127669234, "debt_to_equity_ratio": 0.7591431630250637, "profit_margin": 0.24975561977728009, "quarter": 1, "return_on_assets": 0.17366467999465043, "return_on_equity": 0.26029669264045446 }, { "asset_turnover_ratio": 0.6954079010692877, "current_ratio": 1.2201632736311347, "debt_to_equity_ratio": 0.7297829389741568, "profit_margin": 0.262092852275688, "quarter": 2, "return_on_assets": 0.1822614402862991, "return_on_equity": 0.2666692146905765 }, { "asset_turnover_ratio": 0.6954773983812015, "current_ratio": 1.8140212531376922, "debt_to_equity_ratio": 0.703882704921607, "profit_margin": 0.2718433458562478, "quarter": 3, "return_on_assets": 0.18906090294334438, "return_on_equity": 0.2709176644397466 }, { "asset_turnover_ratio": 0.6955468991689995, "current_ratio": 1.2510425799877434, "debt_to_equity_ratio": 0.7010898391761656, "profit_margin": 0.24977123239465798, "quarter": 4, "return_on_assets": 0.1737276061937239, "return_on_equity": 0.25178436983253966 } ], "income_statement": [ { "depreciation": 454350, "expenses": 7570238, "income_tax": 956654, "marketing_expense": 1066279, "net_income": 3795248, "net_profit": 2838594, "operational_expense": 5186414, "product_revenue": 2891702, "quarter": 1, "rd_expense": 904822, "revenue": 11365486, "salaries_expense": 3473183, "service_revenue": 8473784 }, { "depreciation": 564514, "expenses": 7690129, "income_tax": 894195, "marketing_expense": 1321120, "net_income": 3943210, "net_profit": 3049015, "operational_expense": 4852812, "product_revenue": 2400552, "quarter": 2, "rd_expense": 950890, "revenue": 11633339, "salaries_expense": 3208828, "service_revenue": 9232787 }, { "depreciation": 601162, "expenses": 7811920, "income_tax": 858609, "marketing_expense": 1534141, "net_income": 4095585, "net_profit": 3236976, "operational_expense": 5442817, "product_revenue": 4301707, "quarter": 3, "rd_expense": 1086043, "revenue": 11907505, "salaries_expense": 2435369, "service_revenue": 7605798 }, { "depreciation": 411654, "expenses": 7935639, "income_tax": 1208249, "marketing_expense": 1013454, "net_income": 4252494, "net_profit": 3044245, "operational_expense": 4196245, "product_revenue": 3355152, "quarter": 4, "rd_expense": 1214875, "revenue": 12188133, "salaries_expense": 3958395, "service_revenue": 8832981 } ], "market_conditions": { "gdp_growth": [ 0.04025499039140099, 0.027306986740048222, 0.022044321818888237, 0.03521835077712359 ], "inflation_rate": [ 0.0038253511622244737, 0.006581550435200926, 0.007482766106194014, 0.006177023184694298 ], "interest_rate": [ 0.014085527899679312, 0.021361971439204663, 0.018468223584634964, 0.022732184939304744 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 184916, "billable_hours_per_employee": 107, "client_concentration": 0.14, "client_retention_rate": 0.9, "employee_utilization_rate": 0.76, "gross_billings": 12522907, "net_revenue": 10914520, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 27914 }, { "average_project_size": 155572, "billable_hours_per_employee": 124, "client_concentration": 0.31, "client_retention_rate": 0.79, "employee_utilization_rate": 0.75, "gross_billings": 12380801, "net_revenue": 11141133, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 28494 }, { "average_project_size": 133785, "billable_hours_per_employee": 134, "client_concentration": 0.4, "client_retention_rate": 0.9, "employee_utilization_rate": 0.73, "gross_billings": 14154287, "net_revenue": 11372452, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 29086 }, { "average_project_size": 116119, "billable_hours_per_employee": 94, "client_concentration": 0.19, "client_retention_rate": 0.84, "employee_utilization_rate": 0.74, "gross_billings": 13692640, "net_revenue": 11608574, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 29689 } ], "balance_sheet": [ { "assets": 12135199, "current_assets": 6053405, "current_liabilities": 2989352, "equity": 6906219, "fixed_assets": 6081794, "liabilities": 6974396, "long_term_liabilities": 3985044, "quarter": 1 }, { "assets": 12409606, "current_assets": 5072650, "current_liabilities": 3470602, "equity": 7063112, "fixed_assets": 7336956, "liabilities": 7075040, "long_term_liabilities": 3604438, "quarter": 2 }, { "assets": 12690218, "current_assets": 5763525, "current_liabilities": 4146717, "equity": 7196296, "fixed_assets": 6926693, "liabilities": 7177137, "long_term_liabilities": 3030420, "quarter": 3 }, { "assets": 12977176, "current_assets": 3988395, "current_liabilities": 3314891, "equity": 7335115, "fixed_assets": 8988781, "liabilities": 7280706, "long_term_liabilities": 3965815, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 80609, "financing_cash_flow": 72344, "investing_cash_flow": -147504, "net_cash_flow": 2276768, "operating_cash_flow": 2548558, "quarter": 1 }, { "change_in_working_capital": 98918, "financing_cash_flow": 144462, "investing_cash_flow": -273127, "net_cash_flow": 2338370, "operating_cash_flow": 2284472, "quarter": 2 }, { "change_in_working_capital": 3239, "financing_cash_flow": -143556, "investing_cash_flow": -237261, "net_cash_flow": 1805971, "operating_cash_flow": 2281040, "quarter": 3 }, { "change_in_working_capital": -3686, "financing_cash_flow": 76330, "investing_cash_flow": -273838, "net_cash_flow": 2128979, "operating_cash_flow": 2500797, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.899410054997862, "current_ratio": 2.024989027722396, "debt_to_equity_ratio": 1.0098718271169795, "profit_margin": 0.15991688136537383, "quarter": 1, "return_on_assets": 0.14383085106391746, "return_on_equity": 0.25273105298282605 }, { "asset_turnover_ratio": 0.8977829755433009, "current_ratio": 1.461605220074212, "debt_to_equity_ratio": 1.0016887740134943, "profit_margin": 0.15514992954486764, "quarter": 2, "return_on_assets": 0.13929096540212477, "return_on_equity": 0.24472866917585337 }, { "asset_turnover_ratio": 0.8961589154733197, "current_ratio": 1.3899007335200353, "debt_to_equity_ratio": 0.9973376581508042, "profit_margin": 0.14800809886909172, "quarter": 3, "return_on_assets": 0.13263877736379312, "return_on_equity": 0.23390018976428986 }, { "asset_turnover_ratio": 0.8945377638401452, "current_ratio": 1.2031753080267193, "debt_to_equity_ratio": 0.9925823930504157, "profit_margin": 0.14115816464623476, "quarter": 4, "return_on_assets": 0.12627130895042188, "return_on_equity": 0.223397315515844 } ], "income_statement": [ { "depreciation": 803142, "expenses": 8564468, "income_tax": 604636, "marketing_expense": 1692427, "net_income": 2350052, "net_profit": 1745416, "operational_expense": 5976305, "product_revenue": 2936469, "quarter": 1, "rd_expense": 1032646, "revenue": 10914520, "salaries_expense": 3984479, "service_revenue": 7978051 }, { "depreciation": 555926, "expenses": 8833641, "income_tax": 578946, "marketing_expense": 1235291, "net_income": 2307492, "net_profit": 1728546, "operational_expense": 5012578, "product_revenue": 4151636, "quarter": 2, "rd_expense": 1554292, "revenue": 11141133, "salaries_expense": 2730941, "service_revenue": 6989497 }, { "depreciation": 597825, "expenses": 9111274, "income_tax": 577963, "marketing_expense": 1635320, "net_income": 2261178, "net_profit": 1683215, "operational_expense": 5062859, "product_revenue": 2691139, "quarter": 3, "rd_expense": 1757877, "revenue": 11372452, "salaries_expense": 2989751, "service_revenue": 8681313 }, { "depreciation": 862152, "expenses": 9397633, "income_tax": 572296, "marketing_expense": 1753474, "net_income": 2210941, "net_profit": 1638645, "operational_expense": 5532905, "product_revenue": 4147476, "quarter": 4, "rd_expense": 1262644, "revenue": 11608574, "salaries_expense": 3340365, "service_revenue": 7461098 } ], "market_conditions": { "gdp_growth": [ 0.053909395507989635, 0.061211061167756216, 0.052553991237416504, 0.060421279817973364 ], "inflation_rate": [ 0.011818616341066443, 0.011703462303893977, 0.013842146029881763, 0.0073423395192538255 ], "interest_rate": [ 0.010008676081222271, 0.013846720677231368, 0.010513458839743077, 0.016226901708810984 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 180730, "billable_hours_per_employee": 106, "client_concentration": 0.32, "client_retention_rate": 0.75, "employee_utilization_rate": 0.78, "gross_billings": 18314958, "net_revenue": 14610463, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 37367 }, { "average_project_size": 139967, "billable_hours_per_employee": 151, "client_concentration": 0.33, "client_retention_rate": 0.88, "employee_utilization_rate": 0.62, "gross_billings": 19171462, "net_revenue": 15006349, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 38379 }, { "average_project_size": 124997, "billable_hours_per_employee": 100, "client_concentration": 0.26, "client_retention_rate": 0.6, "employee_utilization_rate": 0.66, "gross_billings": 17534482, "net_revenue": 15412962, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 39419 }, { "average_project_size": 111559, "billable_hours_per_employee": 94, "client_concentration": 0.29, "client_retention_rate": 0.67, "employee_utilization_rate": 0.78, "gross_billings": 17646557, "net_revenue": 15830593, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 40487 } ], "balance_sheet": [ { "assets": 14979712, "current_assets": 6431239, "current_liabilities": 3513275, "equity": 10141160, "fixed_assets": 8548473, "liabilities": 7558832, "long_term_liabilities": 4045557, "quarter": 1 }, { "assets": 15220960, "current_assets": 5786535, "current_liabilities": 3617772, "equity": 10419396, "fixed_assets": 9434425, "liabilities": 7649682, "long_term_liabilities": 4031910, "quarter": 2 }, { "assets": 15466093, "current_assets": 7683966, "current_liabilities": 3898234, "equity": 10848269, "fixed_assets": 7782127, "liabilities": 7741624, "long_term_liabilities": 3843390, "quarter": 3 }, { "assets": 15715175, "current_assets": 7082912, "current_liabilities": 4370155, "equity": 10934194, "fixed_assets": 8632263, "liabilities": 7834671, "long_term_liabilities": 3464516, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -70078, "financing_cash_flow": -89271, "investing_cash_flow": -456065, "net_cash_flow": 3076686, "operating_cash_flow": 3407007, "quarter": 1 }, { "change_in_working_capital": 23080, "financing_cash_flow": 123346, "investing_cash_flow": -459236, "net_cash_flow": 3453845, "operating_cash_flow": 3945276, "quarter": 2 }, { "change_in_working_capital": -81908, "financing_cash_flow": -67667, "investing_cash_flow": -413838, "net_cash_flow": 3671862, "operating_cash_flow": 4083655, "quarter": 3 }, { "change_in_working_capital": -95396, "financing_cash_flow": -180092, "investing_cash_flow": -116469, "net_cash_flow": 3750074, "operating_cash_flow": 4160942, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9753500601346675, "current_ratio": 1.830553827981015, "debt_to_equity_ratio": 0.7453616746013276, "profit_margin": 0.1861871180947517, "quarter": 1, "return_on_assets": 0.1815976168300165, "return_on_equity": 0.2682415029444363 }, { "asset_turnover_ratio": 0.9859002980101124, "current_ratio": 1.5994747596034244, "debt_to_equity_ratio": 0.7341771058514333, "profit_margin": 0.1897941997750419, "quarter": 2, "return_on_assets": 0.18711815811880458, "return_on_equity": 0.27334770652732654 }, { "asset_turnover_ratio": 0.9965646786166358, "current_ratio": 1.971140265053355, "debt_to_equity_ratio": 0.7136275842717396, "profit_margin": 0.20267356787099067, "quarter": 3, "return_on_assets": 0.20197731902944072, "return_on_equity": 0.287953774007632 }, { "asset_turnover_ratio": 1.0073443661938222, "current_ratio": 1.6207461749068397, "debt_to_equity_ratio": 0.7165293573536375, "profit_margin": 0.19289801714945232, "quarter": 4, "return_on_assets": 0.1943147308254601, "return_on_equity": 0.2792789299330156 } ], "income_statement": [ { "depreciation": 686727, "expenses": 10797260, "income_tax": 1092923, "marketing_expense": 2033964, "net_income": 3813203, "net_profit": 2720280, "operational_expense": 5869068, "product_revenue": 4296716, "quarter": 1, "rd_expense": 1892823, "revenue": 14610463, "salaries_expense": 3507599, "service_revenue": 10313747 }, { "depreciation": 1097158, "expenses": 11075349, "income_tax": 1082882, "marketing_expense": 2207840, "net_income": 3931000, "net_profit": 2848118, "operational_expense": 6615372, "product_revenue": 5374105, "quarter": 2, "rd_expense": 1623013, "revenue": 15006349, "salaries_expense": 3612628, "service_revenue": 9632244 }, { "depreciation": 959855, "expenses": 11360602, "income_tax": 928560, "marketing_expense": 2115010, "net_income": 4052360, "net_profit": 3123800, "operational_expense": 6466772, "product_revenue": 5498947, "quarter": 3, "rd_expense": 1850014, "revenue": 15412962, "salaries_expense": 3427741, "service_revenue": 9914015 }, { "depreciation": 1107252, "expenses": 11653201, "income_tax": 1123702, "marketing_expense": 2078896, "net_income": 4177392, "net_profit": 3053690, "operational_expense": 7040069, "product_revenue": 5173702, "quarter": 4, "rd_expense": 1741060, "revenue": 15830593, "salaries_expense": 3687583, "service_revenue": 10656891 } ], "market_conditions": { "gdp_growth": [ 0.04311272448859249, 0.05327377393113895, 0.04287036813175521, 0.052539575135545684 ], "inflation_rate": [ 0.006506894764473303, 0.01326793331627231, 0.01086914646585751, 0.012720456101934428 ], "interest_rate": [ 0.008198773999573989, 0.010078278720475866, 0.008238687661638325, 0.007687236965578215 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 79780, "billable_hours_per_employee": 95, "client_concentration": 0.2, "client_retention_rate": 0.86, "employee_utilization_rate": 0.8, "gross_billings": 9278035, "net_revenue": 8306771, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 21245 }, { "average_project_size": 107975, "billable_hours_per_employee": 155, "client_concentration": 0.37, "client_retention_rate": 0.78, "employee_utilization_rate": 0.72, "gross_billings": 9806420, "net_revenue": 8530557, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 21817 }, { "average_project_size": 149800, "billable_hours_per_employee": 122, "client_concentration": 0.29, "client_retention_rate": 0.85, "employee_utilization_rate": 0.75, "gross_billings": 10100119, "net_revenue": 8760372, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 22405 }, { "average_project_size": 127870, "billable_hours_per_employee": 160, "client_concentration": 0.13, "client_retention_rate": 0.74, "employee_utilization_rate": 0.69, "gross_billings": 10303742, "net_revenue": 8996378, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 23009 } ], "balance_sheet": [ { "assets": 9373983, "current_assets": 4116637, "current_liabilities": 1907579, "equity": 6719209, "fixed_assets": 5257346, "liabilities": 4485922, "long_term_liabilities": 2578343, "quarter": 1 }, { "assets": 9673905, "current_assets": 4367693, "current_liabilities": 1913541, "equity": 7028033, "fixed_assets": 5306212, "liabilities": 4532286, "long_term_liabilities": 2618745, "quarter": 2 }, { "assets": 9983424, "current_assets": 4542069, "current_liabilities": 2558680, "equity": 7299195, "fixed_assets": 5441355, "liabilities": 4579130, "long_term_liabilities": 2020450, "quarter": 3 }, { "assets": 10302846, "current_assets": 3688492, "current_liabilities": 2096935, "equity": 7525248, "fixed_assets": 6614354, "liabilities": 4626457, "long_term_liabilities": 2529522, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 22460, "financing_cash_flow": -153299, "investing_cash_flow": -178967, "net_cash_flow": 1972787, "operating_cash_flow": 2414611, "quarter": 1 }, { "change_in_working_capital": -54169, "financing_cash_flow": -98354, "investing_cash_flow": -369341, "net_cash_flow": 2058895, "operating_cash_flow": 2499484, "quarter": 2 }, { "change_in_working_capital": -22219, "financing_cash_flow": -75099, "investing_cash_flow": -494797, "net_cash_flow": 1765734, "operating_cash_flow": 2245911, "quarter": 3 }, { "change_in_working_capital": -68892, "financing_cash_flow": -5458, "investing_cash_flow": -437720, "net_cash_flow": 2119502, "operating_cash_flow": 2339768, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8861517030700824, "current_ratio": 2.1580427337478554, "debt_to_equity_ratio": 0.6676265018694909, "profit_margin": 0.220440409396142, "quarter": 1, "return_on_assets": 0.19534364421185743, "return_on_equity": 0.27252434029065026 }, { "asset_turnover_ratio": 0.881811119708122, "current_ratio": 2.282518639527452, "debt_to_equity_ratio": 0.6448868410265006, "profit_margin": 0.2211360875966247, "quarter": 2, "return_on_assets": 0.19500026101145299, "return_on_equity": 0.2684127977202156 }, { "asset_turnover_ratio": 0.8774917302921322, "current_ratio": 1.7751610205262087, "debt_to_equity_ratio": 0.6273472622665924, "profit_margin": 0.2163037140431936, "quarter": 3, "return_on_assets": 0.18980472030437653, "return_on_equity": 0.25960410702824077 }, { "asset_turnover_ratio": 0.8731934845963921, "current_ratio": 1.758992052686421, "debt_to_equity_ratio": 0.6147912999013454, "profit_margin": 0.20551148473307815, "quarter": 4, "return_on_assets": 0.17945128947865474, "return_on_equity": 0.24568745109795717 } ], "income_statement": [ { "depreciation": 583463, "expenses": 5980709, "income_tax": 494914, "marketing_expense": 1141381, "net_income": 2326062, "net_profit": 1831148, "operational_expense": 2995950, "product_revenue": 2602477, "quarter": 1, "rd_expense": 1101647, "revenue": 8306771, "salaries_expense": 2917895, "service_revenue": 5704294 }, { "depreciation": 613070, "expenses": 6149076, "income_tax": 495067, "marketing_expense": 629767, "net_income": 2381481, "net_profit": 1886414, "operational_expense": 3262139, "product_revenue": 2299733, "quarter": 2, "rd_expense": 867918, "revenue": 8530557, "salaries_expense": 2390678, "service_revenue": 6230824 }, { "depreciation": 351010, "expenses": 6322184, "income_tax": 543287, "marketing_expense": 791730, "net_income": 2438188, "net_profit": 1894901, "operational_expense": 3826659, "product_revenue": 3235625, "quarter": 3, "rd_expense": 956295, "revenue": 8760372, "salaries_expense": 2590164, "service_revenue": 5524747 }, { "depreciation": 490909, "expenses": 6500164, "income_tax": 647355, "marketing_expense": 993525, "net_income": 2496214, "net_profit": 1848859, "operational_expense": 4426845, "product_revenue": 2746684, "quarter": 4, "rd_expense": 777712, "revenue": 8996378, "salaries_expense": 2444041, "service_revenue": 6249694 } ], "market_conditions": { "gdp_growth": [ 0.06260097272171057, 0.04535451925943899, 0.05261406548130068, 0.05621038019783673 ], "inflation_rate": [ 0.004571279191892339, 0.007576439734326596, 0.005341751311529754, 0.004159509133610057 ], "interest_rate": [ 0.017769731487906577, 0.021275970177358248, 0.01641636996998036, 0.01934073877229817 ], "year": 2013 }, "random_event": { "description": "Ray-Horn Introduction of New Service in 2013", "impact": -0.02, "type": "Introduction of New Service" }, "year": 2013 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Good", "founding_year": 2006, "industry": "Advertising", "location": "Christineborough", "name": "Johnson-Vargas", "num_employees": 82, "region": "Latin America", "revenue_size": "Medium", "website": "www.johnson-vargas.com" }

[ { "advertising_kpis": [ { "average_project_size": 130039, "billable_hours_per_employee": 83, "client_concentration": 0.16, "client_retention_rate": 0.8, "employee_utilization_rate": 0.75, "gross_billings": 6172978, "net_revenue": 5242221, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 63930 }, { "average_project_size": 64951, "billable_hours_per_employee": 146, "client_concentration": 0.27, "client_retention_rate": 0.61, "employee_utilization_rate": 0.66, "gross_billings": 6550830, "net_revenue": 5478902, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 66816 }, { "average_project_size": 196562, "billable_hours_per_employee": 142, "client_concentration": 0.35, "client_retention_rate": 0.75, "employee_utilization_rate": 0.77, "gross_billings": 6409239, "net_revenue": 5726269, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 69833 }, { "average_project_size": 87610, "billable_hours_per_employee": 80, "client_concentration": 0.18, "client_retention_rate": 0.71, "employee_utilization_rate": 0.75, "gross_billings": 7768403, "net_revenue": 5984804, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 72985 } ], "balance_sheet": [ { "assets": 6122295, "current_assets": 2891096, "current_liabilities": 1564880, "equity": 4106266, "fixed_assets": 3231199, "liabilities": 2908240, "long_term_liabilities": 1343360, "quarter": 1 }, { "assets": 6297081, "current_assets": 3080614, "current_liabilities": 1338426, "equity": 4261145, "fixed_assets": 3216467, "liabilities": 2964723, "long_term_liabilities": 1626297, "quarter": 2 }, { "assets": 6476857, "current_assets": 2110059, "current_liabilities": 1611672, "equity": 4458192, "fixed_assets": 4366798, "liabilities": 3022303, "long_term_liabilities": 1410631, "quarter": 3 }, { "assets": 6661765, "current_assets": 3022868, "current_liabilities": 1364808, "equity": 4642392, "fixed_assets": 3638897, "liabilities": 3081001, "long_term_liabilities": 1716193, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 71172, "financing_cash_flow": 55280, "investing_cash_flow": -115477, "net_cash_flow": 892264, "operating_cash_flow": 1102722, "quarter": 1 }, { "change_in_working_capital": -50189, "financing_cash_flow": -143673, "investing_cash_flow": -469325, "net_cash_flow": 899336, "operating_cash_flow": 1239317, "quarter": 2 }, { "change_in_working_capital": 55423, "financing_cash_flow": 92141, "investing_cash_flow": -373059, "net_cash_flow": 950421, "operating_cash_flow": 1391373, "quarter": 3 }, { "change_in_working_capital": 62081, "financing_cash_flow": 171686, "investing_cash_flow": -219401, "net_cash_flow": 1223220, "operating_cash_flow": 1321039, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8562509647117625, "current_ratio": 1.8474873472726343, "debt_to_equity_ratio": 0.7082444244966107, "profit_margin": 0.17019713590861582, "quarter": 1, "return_on_assets": 0.14573146181293126, "return_on_equity": 0.21728037102321185 }, { "asset_turnover_ratio": 0.8700701166143487, "current_ratio": 2.301669274207166, "debt_to_equity_ratio": 0.6957573609910013, "profit_margin": 0.16952064482993126, "quarter": 2, "return_on_assets": 0.14749484721571787, "return_on_equity": 0.21796653246955924 }, { "asset_turnover_ratio": 0.8841123094118026, "current_ratio": 1.3092359983917323, "debt_to_equity_ratio": 0.6779212290542893, "profit_margin": 0.17526909755724016, "quarter": 3, "return_on_assets": 0.15495756660985413, "return_on_equity": 0.22512220200475888 }, { "asset_turnover_ratio": 0.8983811347293097, "current_ratio": 2.214866853066512, "debt_to_equity_ratio": 0.6636667045781571, "profit_margin": 0.17738726280760406, "quarter": 4, "return_on_assets": 0.1593613704476216, "return_on_equity": 0.2286812488044956 } ], "income_statement": [ { "depreciation": 210511, "expenses": 4079914, "income_tax": 270096, "marketing_expense": 623243, "net_income": 1162307, "net_profit": 892211, "operational_expense": 2752654, "product_revenue": 1717908, "quarter": 1, "rd_expense": 439119, "revenue": 5242221, "salaries_expense": 1603927, "service_revenue": 3524313 }, { "depreciation": 310530, "expenses": 4263484, "income_tax": 286631, "marketing_expense": 535361, "net_income": 1215418, "net_profit": 928787, "operational_expense": 2904171, "product_revenue": 1153713, "quarter": 2, "rd_expense": 629106, "revenue": 5478902, "salaries_expense": 1621884, "service_revenue": 4325189 }, { "depreciation": 387735, "expenses": 4455314, "income_tax": 267317, "marketing_expense": 726460, "net_income": 1270955, "net_profit": 1003638, "operational_expense": 2944583, "product_revenue": 1792309, "quarter": 3, "rd_expense": 602306, "revenue": 5726269, "salaries_expense": 1428923, "service_revenue": 3933960 }, { "depreciation": 259411, "expenses": 4655775, "income_tax": 267401, "marketing_expense": 716370, "net_income": 1329029, "net_profit": 1061628, "operational_expense": 2573629, "product_revenue": 2145145, "quarter": 4, "rd_expense": 566878, "revenue": 5984804, "salaries_expense": 1924001, "service_revenue": 3839659 } ], "market_conditions": { "gdp_growth": [ -0.019809953408904443, -0.01408954059417965, -0.017395232089708515, -0.018550796676247823 ], "inflation_rate": [ 0.036740078938190555, 0.04289917370844994, 0.04136185541285947, 0.04330804355316225 ], "interest_rate": [ 0.043495187407814676, 0.04191514401319794, 0.04445051835757803, 0.03837531921403936 ], "year": 2006 }, "random_event": { "description": "Johnson-Vargas Senior Leadership Change in 2006", "impact": -0.06, "type": "Senior Leadership Change" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 113999, "billable_hours_per_employee": 99, "client_concentration": 0.19, "client_retention_rate": 0.65, "employee_utilization_rate": 0.76, "gross_billings": 13056502, "net_revenue": 10324329, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 125906 }, { "average_project_size": 178231, "billable_hours_per_employee": 145, "client_concentration": 0.38, "client_retention_rate": 0.78, "employee_utilization_rate": 0.61, "gross_billings": 12036582, "net_revenue": 10588559, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 129129 }, { "average_project_size": 99548, "billable_hours_per_employee": 108, "client_concentration": 0.28, "client_retention_rate": 0.78, "employee_utilization_rate": 0.66, "gross_billings": 13486098, "net_revenue": 10859552, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 132434 }, { "average_project_size": 70558, "billable_hours_per_employee": 138, "client_concentration": 0.16, "client_retention_rate": 0.89, "employee_utilization_rate": 0.67, "gross_billings": 12718685, "net_revenue": 11137481, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 135823 } ], "balance_sheet": [ { "assets": 10592069, "current_assets": 4726924, "current_liabilities": 2239715, "equity": 6927465, "fixed_assets": 5865145, "liabilities": 5450449, "long_term_liabilities": 3210734, "quarter": 1 }, { "assets": 10799200, "current_assets": 3674498, "current_liabilities": 3224108, "equity": 7023341, "fixed_assets": 7124702, "liabilities": 5572719, "long_term_liabilities": 2348611, "quarter": 2 }, { "assets": 11010382, "current_assets": 4311669, "current_liabilities": 3284351, "equity": 7064499, "fixed_assets": 6698713, "liabilities": 5697731, "long_term_liabilities": 2413380, "quarter": 3 }, { "assets": 11225694, "current_assets": 5539945, "current_liabilities": 2412093, "equity": 7203430, "fixed_assets": 5685749, "liabilities": 5825548, "long_term_liabilities": 3413455, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -15855, "financing_cash_flow": -18683, "investing_cash_flow": -443532, "net_cash_flow": 2187168, "operating_cash_flow": 2256058, "quarter": 1 }, { "change_in_working_capital": -1873, "financing_cash_flow": -27996, "investing_cash_flow": -215558, "net_cash_flow": 1709134, "operating_cash_flow": 2212135, "quarter": 2 }, { "change_in_working_capital": -31675, "financing_cash_flow": 91196, "investing_cash_flow": -343962, "net_cash_flow": 2489626, "operating_cash_flow": 2525332, "quarter": 3 }, { "change_in_working_capital": -17882, "financing_cash_flow": 189001, "investing_cash_flow": -264456, "net_cash_flow": 2060363, "operating_cash_flow": 2568391, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9747225966900329, "current_ratio": 2.110502452320943, "debt_to_equity_ratio": 0.7867883850730389, "profit_margin": 0.17297443737021553, "quarter": 1, "return_on_assets": 0.16860209275449395, "return_on_equity": 0.2577919917314631 }, { "asset_turnover_ratio": 0.9804947588710274, "current_ratio": 1.1396944519228265, "debt_to_equity_ratio": 0.793456988632618, "profit_margin": 0.16969825639163932, "quarter": 2, "return_on_assets": 0.1663882509815542, "return_on_equity": 0.255841201502248 }, { "asset_turnover_ratio": 0.9863011110786165, "current_ratio": 1.3127917813899914, "debt_to_equity_ratio": 0.8065300879793458, "profit_margin": 0.16131862529872318, "quarter": 3, "return_on_assets": 0.15910873936980569, "return_on_equity": 0.2479790852826223 }, { "asset_turnover_ratio": 0.9921418666854807, "current_ratio": 2.296737729432489, "debt_to_equity_ratio": 0.8087186243220243, "profit_margin": 0.1619112975366692, "quarter": 4, "return_on_assets": 0.16063897697549925, "return_on_equity": 0.2503368534156645 } ], "income_statement": [ { "depreciation": 470213, "expenses": 7965408, "income_tax": 573076, "marketing_expense": 1578920, "net_income": 2358921, "net_profit": 1785845, "operational_expense": 4807147, "product_revenue": 3600657, "quarter": 1, "rd_expense": 1006491, "revenue": 10324329, "salaries_expense": 3336999, "service_revenue": 6723672 }, { "depreciation": 415275, "expenses": 8193388, "income_tax": 598311, "marketing_expense": 1265825, "net_income": 2395171, "net_profit": 1796860, "operational_expense": 5196498, "product_revenue": 3267578, "quarter": 2, "rd_expense": 1042740, "revenue": 10588559, "salaries_expense": 3015575, "service_revenue": 7320981 }, { "depreciation": 773484, "expenses": 8427893, "income_tax": 679811, "marketing_expense": 1129955, "net_income": 2431659, "net_profit": 1751848, "operational_expense": 4644663, "product_revenue": 2915772, "quarter": 3, "rd_expense": 1354691, "revenue": 10859552, "salaries_expense": 2795203, "service_revenue": 7943780 }, { "depreciation": 765107, "expenses": 8669111, "income_tax": 665086, "marketing_expense": 1015024, "net_income": 2468370, "net_profit": 1803284, "operational_expense": 5061601, "product_revenue": 3154931, "quarter": 4, "rd_expense": 1645919, "revenue": 11137481, "salaries_expense": 4213916, "service_revenue": 7982550 } ], "market_conditions": { "gdp_growth": [ -0.007272947955475477, -0.003758194645394902, 0.0025653354980121265, 0.00017724475090323023 ], "inflation_rate": [ 0.025482172828868825, 0.02401728920168763, 0.01845829457536816, 0.020317607506137265 ], "interest_rate": [ 0.05625357177519055, 0.05496774188423649, 0.05525296542038865, 0.05178940831962776 ], "year": 2007 }, "random_event": { "description": "Johnson-Vargas Data Privacy Regulation Impact in 2007", "impact": 0.06, "type": "Data Privacy Regulation Impact" }, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 196191, "billable_hours_per_employee": 83, "client_concentration": 0.27, "client_retention_rate": 0.65, "employee_utilization_rate": 0.74, "gross_billings": 20716900, "net_revenue": 18440438, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 224883 }, { "average_project_size": 186415, "billable_hours_per_employee": 150, "client_concentration": 0.21, "client_retention_rate": 0.78, "employee_utilization_rate": 0.78, "gross_billings": 23475272, "net_revenue": 19103718, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 232972 }, { "average_project_size": 137298, "billable_hours_per_employee": 124, "client_concentration": 0.22, "client_retention_rate": 0.83, "employee_utilization_rate": 0.61, "gross_billings": 24076553, "net_revenue": 19790857, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 241352 }, { "average_project_size": 123803, "billable_hours_per_employee": 115, "client_concentration": 0.1, "client_retention_rate": 0.7, "employee_utilization_rate": 0.63, "gross_billings": 23729487, "net_revenue": 20502710, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 250033 } ], "balance_sheet": [ { "assets": 26710393, "current_assets": 11532159, "current_liabilities": 8529559, "equity": 16465039, "fixed_assets": 15178234, "liabilities": 15649327, "long_term_liabilities": 7119768, "quarter": 1 }, { "assets": 27616806, "current_assets": 8461612, "current_liabilities": 7520120, "equity": 17578619, "fixed_assets": 19155194, "liabilities": 15888293, "long_term_liabilities": 8368173, "quarter": 2 }, { "assets": 28553977, "current_assets": 14250517, "current_liabilities": 7364777, "equity": 18706212, "fixed_assets": 14303460, "liabilities": 16130908, "long_term_liabilities": 8766131, "quarter": 3 }, { "assets": 29522952, "current_assets": 10255973, "current_liabilities": 8264431, "equity": 19582330, "fixed_assets": 19266979, "liabilities": 16377227, "long_term_liabilities": 8112796, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -48723, "financing_cash_flow": -173402, "investing_cash_flow": -279079, "net_cash_flow": 5837906, "operating_cash_flow": 6378143, "quarter": 1 }, { "change_in_working_capital": -58704, "financing_cash_flow": -83254, "investing_cash_flow": -101631, "net_cash_flow": 6633931, "operating_cash_flow": 6852379, "quarter": 2 }, { "change_in_working_capital": -93742, "financing_cash_flow": 124212, "investing_cash_flow": -298454, "net_cash_flow": 6368673, "operating_cash_flow": 6985166, "quarter": 3 }, { "change_in_working_capital": -40455, "financing_cash_flow": 112462, "investing_cash_flow": -345843, "net_cash_flow": 7158129, "operating_cash_flow": 7303632, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6903843758495055, "current_ratio": 1.3520228888738561, "debt_to_equity_ratio": 0.9504579369657126, "profit_margin": 0.29305014338596513, "quarter": 1, "return_on_assets": 0.20231724033412762, "return_on_equity": 0.32820894016710195 }, { "asset_turnover_ratio": 0.6917424846305543, "current_ratio": 1.1251964064403228, "debt_to_equity_ratio": 0.9038419343408034, "profit_margin": 0.3062286618761856, "quarter": 2, "return_on_assets": 0.2118313754313225, "return_on_equity": 0.3327966776002142 }, { "asset_turnover_ratio": 0.6931033459892469, "current_ratio": 1.934955668039915, "debt_to_equity_ratio": 0.8623289418509744, "profit_margin": 0.31747705518765557, "quarter": 3, "return_on_assets": 0.2200444092253769, "return_on_equity": 0.3358853732653089 }, { "asset_turnover_ratio": 0.6944667999324728, "current_ratio": 1.2409775095224342, "debt_to_equity_ratio": 0.8363267803167448, "profit_margin": 0.3139392304724595, "quarter": 4, "return_on_assets": 0.21802037275947203, "return_on_equity": 0.32869454247783586 } ], "income_statement": [ { "depreciation": 974170, "expenses": 11162046, "income_tax": 1874419, "marketing_expense": 1315956, "net_income": 7278392, "net_profit": 5403973, "operational_expense": 6242401, "product_revenue": 6234459, "quarter": 1, "rd_expense": 1536473, "revenue": 18440438, "salaries_expense": 3966496, "service_revenue": 12205979 }, { "depreciation": 1002273, "expenses": 11517485, "income_tax": 1736127, "marketing_expense": 1237001, "net_income": 7586233, "net_profit": 5850106, "operational_expense": 6528770, "product_revenue": 5160942, "quarter": 2, "rd_expense": 1993454, "revenue": 19103718, "salaries_expense": 4464542, "service_revenue": 13942776 }, { "depreciation": 702023, "expenses": 11884243, "income_tax": 1623471, "marketing_expense": 2179534, "net_income": 7906614, "net_profit": 6283143, "operational_expense": 6726350, "product_revenue": 7159187, "quarter": 3, "rd_expense": 2068883, "revenue": 19790857, "salaries_expense": 5936444, "service_revenue": 12631670 }, { "depreciation": 867027, "expenses": 12262680, "income_tax": 1803425, "marketing_expense": 1941315, "net_income": 8240030, "net_profit": 6436605, "operational_expense": 7026325, "product_revenue": 6582884, "quarter": 4, "rd_expense": 1302195, "revenue": 20502710, "salaries_expense": 5269807, "service_revenue": 13919826 } ], "market_conditions": { "gdp_growth": [ 0.008223255672267673, 0.0022259234901464437, 0.0015783821443571908, 0.006874550861376902 ], "inflation_rate": [ 0.03291863496395738, 0.03586061368752778, 0.03826750345775852, 0.03972604270152318 ], "interest_rate": [ 0.044487831044976923, 0.04780202645862801, 0.04165957450145113, 0.04539320356926164 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 166198, "billable_hours_per_employee": 118, "client_concentration": 0.22, "client_retention_rate": 0.83, "employee_utilization_rate": 0.72, "gross_billings": 9122248, "net_revenue": 7176062, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 87513 }, { "average_project_size": 62703, "billable_hours_per_employee": 152, "client_concentration": 0.27, "client_retention_rate": 0.72, "employee_utilization_rate": 0.74, "gross_billings": 8204771, "net_revenue": 7309233, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 89137 }, { "average_project_size": 143334, "billable_hours_per_employee": 121, "client_concentration": 0.25, "client_retention_rate": 0.7, "employee_utilization_rate": 0.62, "gross_billings": 8868951, "net_revenue": 7444875, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 90791 }, { "average_project_size": 89175, "billable_hours_per_employee": 150, "client_concentration": 0.36, "client_retention_rate": 0.89, "employee_utilization_rate": 0.68, "gross_billings": 9071842, "net_revenue": 7583035, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 92476 } ], "balance_sheet": [ { "assets": 9848365, "current_assets": 4642835, "current_liabilities": 2713629, "equity": 6763455, "fixed_assets": 5205530, "liabilities": 4539887, "long_term_liabilities": 1826258, "quarter": 1 }, { "assets": 10161606, "current_assets": 3308604, "current_liabilities": 2581872, "equity": 6887715, "fixed_assets": 6853002, "liabilities": 4667744, "long_term_liabilities": 2085872, "quarter": 2 }, { "assets": 10484811, "current_assets": 3233407, "current_liabilities": 2312420, "equity": 7162461, "fixed_assets": 7251404, "liabilities": 4799202, "long_term_liabilities": 2486782, "quarter": 3 }, { "assets": 10818295, "current_assets": 3335021, "current_liabilities": 2635493, "equity": 7272342, "fixed_assets": 7483274, "liabilities": 4934362, "long_term_liabilities": 2298869, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 43995, "financing_cash_flow": 157284, "investing_cash_flow": -204483, "net_cash_flow": 1532342, "operating_cash_flow": 1873232, "quarter": 1 }, { "change_in_working_capital": -98555, "financing_cash_flow": -98432, "investing_cash_flow": -382913, "net_cash_flow": 1570871, "operating_cash_flow": 1936386, "quarter": 2 }, { "change_in_working_capital": 44481, "financing_cash_flow": -72195, "investing_cash_flow": -209732, "net_cash_flow": 1506786, "operating_cash_flow": 1819585, "quarter": 3 }, { "change_in_working_capital": 4386, "financing_cash_flow": 79588, "investing_cash_flow": -366897, "net_cash_flow": 1648824, "operating_cash_flow": 1821780, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7286551625574398, "current_ratio": 1.7109321134171251, "debt_to_equity_ratio": 0.6712378510687216, "profit_margin": 0.20275424041765525, "quarter": 1, "return_on_assets": 0.14773792401073682, "return_on_equity": 0.21512333563245412 }, { "asset_turnover_ratio": 0.7192989966349808, "current_ratio": 1.2814748368625555, "debt_to_equity_ratio": 0.6776912227059336, "profit_margin": 0.19069757387676656, "quarter": 2, "return_on_assets": 0.13716857355028328, "return_on_equity": 0.20236798415730034 }, { "asset_turnover_ratio": 0.7100628709473161, "current_ratio": 1.398278426929364, "debt_to_equity_ratio": 0.6700493028862565, "profit_margin": 0.19837163149146225, "quarter": 3, "return_on_assets": 0.1408563301713307, "return_on_equity": 0.20619337403721988 }, { "asset_turnover_ratio": 0.7009454817048343, "current_ratio": 1.2654258614991578, "debt_to_equity_ratio": 0.6785107191053446, "profit_margin": 0.18309410414167943, "quarter": 4, "return_on_assets": 0.12833898502490457, "return_on_equity": 0.1909163512937098 } ], "income_statement": [ { "depreciation": 418255, "expenses": 5338405, "income_tax": 382680, "marketing_expense": 842134, "net_income": 1837657, "net_profit": 1454977, "operational_expense": 3441117, "product_revenue": 1945459, "quarter": 1, "rd_expense": 974450, "revenue": 7176062, "salaries_expense": 1934535, "service_revenue": 5230603 }, { "depreciation": 542533, "expenses": 5451395, "income_tax": 463985, "marketing_expense": 1039379, "net_income": 1857838, "net_profit": 1393853, "operational_expense": 3741212, "product_revenue": 1769012, "quarter": 2, "rd_expense": 584294, "revenue": 7309233, "salaries_expense": 2588298, "service_revenue": 5540221 }, { "depreciation": 342733, "expenses": 5566777, "income_tax": 401246, "marketing_expense": 782377, "net_income": 1878098, "net_profit": 1476852, "operational_expense": 3608546, "product_revenue": 1836603, "quarter": 3, "rd_expense": 989098, "revenue": 7444875, "salaries_expense": 2313422, "service_revenue": 5608272 }, { "depreciation": 433371, "expenses": 5684601, "income_tax": 510025, "marketing_expense": 692997, "net_income": 1898434, "net_profit": 1388409, "operational_expense": 3645098, "product_revenue": 1889875, "quarter": 4, "rd_expense": 988400, "revenue": 7583035, "salaries_expense": 1876271, "service_revenue": 5693160 } ], "market_conditions": { "gdp_growth": [ -0.007757831312026278, -0.02000377240030133, -0.013933596260144095, -0.011477652301775054 ], "inflation_rate": [ 0.020327226140175396, 0.024714262999567915, 0.027275827990574937, 0.023093112431319146 ], "interest_rate": [ 0.041797475224698746, 0.051541686619311945, 0.04312091460760217, 0.0481965662219941 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 63967, "billable_hours_per_employee": 97, "client_concentration": 0.13, "client_retention_rate": 0.75, "employee_utilization_rate": 0.69, "gross_billings": 9278980, "net_revenue": 7807158, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 95209 }, { "average_project_size": 108768, "billable_hours_per_employee": 140, "client_concentration": 0.12, "client_retention_rate": 0.83, "employee_utilization_rate": 0.75, "gross_billings": 9045678, "net_revenue": 8020116, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 97806 }, { "average_project_size": 180571, "billable_hours_per_employee": 117, "client_concentration": 0.14, "client_retention_rate": 0.78, "employee_utilization_rate": 0.7, "gross_billings": 10061271, "net_revenue": 8238882, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 100474 }, { "average_project_size": 196980, "billable_hours_per_employee": 105, "client_concentration": 0.25, "client_retention_rate": 0.79, "employee_utilization_rate": 0.63, "gross_billings": 10898204, "net_revenue": 8463617, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 103215 } ], "balance_sheet": [ { "assets": 11494387, "current_assets": 3663842, "current_liabilities": 3800510, "equity": 6859283, "fixed_assets": 7830545, "liabilities": 6681560, "long_term_liabilities": 2881050, "quarter": 1 }, { "assets": 11709881, "current_assets": 4985242, "current_liabilities": 3592612, "equity": 7085196, "fixed_assets": 6724639, "liabilities": 6855022, "long_term_liabilities": 3262410, "quarter": 2 }, { "assets": 11929416, "current_assets": 4891386, "current_liabilities": 3964878, "equity": 7016027, "fixed_assets": 7038030, "liabilities": 7032987, "long_term_liabilities": 3068109, "quarter": 3 }, { "assets": 12153066, "current_assets": 5114056, "current_liabilities": 3267224, "equity": 7158331, "fixed_assets": 7039010, "liabilities": 7215572, "long_term_liabilities": 3948348, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 6675, "financing_cash_flow": -10683, "investing_cash_flow": -159141, "net_cash_flow": 2204792, "operating_cash_flow": 2467440, "quarter": 1 }, { "change_in_working_capital": 25033, "financing_cash_flow": -137262, "investing_cash_flow": -470294, "net_cash_flow": 2172777, "operating_cash_flow": 2627879, "quarter": 2 }, { "change_in_working_capital": 96152, "financing_cash_flow": -109522, "investing_cash_flow": -466198, "net_cash_flow": 2184079, "operating_cash_flow": 2403734, "quarter": 3 }, { "change_in_working_capital": 75238, "financing_cash_flow": -108409, "investing_cash_flow": -167564, "net_cash_flow": 2684152, "operating_cash_flow": 2739611, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6792148202422625, "current_ratio": 0.9640395631112666, "debt_to_equity_ratio": 0.9740901490724322, "profit_margin": 0.26212560319645123, "quarter": 1, "return_on_assets": 0.17803959445597228, "return_on_equity": 0.2983483842261647 }, { "asset_turnover_ratio": 0.6849015801270739, "current_ratio": 1.3876371843104682, "debt_to_equity_ratio": 0.967513389890696, "profit_margin": 0.27809286050226706, "quarter": 2, "return_on_assets": 0.19046623958006065, "return_on_equity": 0.31478832766235404 }, { "asset_turnover_ratio": 0.6906358198926084, "current_ratio": 1.2336788168513635, "debt_to_equity_ratio": 1.002417322510304, "profit_margin": 0.2572676729682498, "quarter": 3, "return_on_assets": 0.17767827025229063, "return_on_equity": 0.30210801640301554 }, { "asset_turnover_ratio": 0.6964182536324578, "current_ratio": 1.565260294366104, "debt_to_equity_ratio": 1.0079964170419053, "profit_margin": 0.26239809764548655, "quarter": 4, "return_on_assets": 0.1827388249187489, "return_on_equity": 0.31024508366545217 } ], "income_statement": [ { "depreciation": 420984, "expenses": 4901978, "income_tax": 858724, "marketing_expense": 890277, "net_income": 2905180, "net_profit": 2046456, "operational_expense": 2508281, "product_revenue": 2617435, "quarter": 1, "rd_expense": 516019, "revenue": 7807158, "salaries_expense": 2198603, "service_revenue": 5189723 }, { "depreciation": 397542, "expenses": 5064228, "income_tax": 725551, "marketing_expense": 867125, "net_income": 2955888, "net_profit": 2230337, "operational_expense": 3301457, "product_revenue": 1846141, "quarter": 2, "rd_expense": 666850, "revenue": 8020116, "salaries_expense": 2004316, "service_revenue": 6173975 }, { "depreciation": 284136, "expenses": 5231848, "income_tax": 887436, "marketing_expense": 1005587, "net_income": 3007034, "net_profit": 2119598, "operational_expense": 3436352, "product_revenue": 2049079, "quarter": 3, "rd_expense": 595452, "revenue": 8238882, "salaries_expense": 1975420, "service_revenue": 6189803 }, { "depreciation": 518774, "expenses": 5405016, "income_tax": 837764, "marketing_expense": 575068, "net_income": 3058601, "net_profit": 2220837, "operational_expense": 3585660, "product_revenue": 1753348, "quarter": 4, "rd_expense": 1027533, "revenue": 8463617, "salaries_expense": 2357899, "service_revenue": 6710269 } ], "market_conditions": { "gdp_growth": [ -0.0070315376300048565, -0.009129783652922377, -0.009692811689577837, 0.0058776053229356185 ], "inflation_rate": [ 0.03996992631356319, 0.03921594110597015, 0.03872208414158923, 0.04187025620388328 ], "interest_rate": [ 0.0448062417537949, 0.042854828118896106, 0.04299948654069983, 0.047972159528654315 ], "year": 2010 }, "random_event": { "description": "Johnson-Vargas Industry Recognition in 2010", "impact": 0.08, "type": "Industry Recognition" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 183093, "billable_hours_per_employee": 125, "client_concentration": 0.32, "client_retention_rate": 0.89, "employee_utilization_rate": 0.75, "gross_billings": 7392000, "net_revenue": 6040598, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 73666 }, { "average_project_size": 132648, "billable_hours_per_employee": 130, "client_concentration": 0.2, "client_retention_rate": 0.78, "employee_utilization_rate": 0.76, "gross_billings": 7351592, "net_revenue": 6175170, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 75307 }, { "average_project_size": 135542, "billable_hours_per_employee": 97, "client_concentration": 0.29, "client_retention_rate": 0.69, "employee_utilization_rate": 0.63, "gross_billings": 7678413, "net_revenue": 6312740, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 76985 }, { "average_project_size": 140135, "billable_hours_per_employee": 117, "client_concentration": 0.13, "client_retention_rate": 0.76, "employee_utilization_rate": 0.62, "gross_billings": 7814794, "net_revenue": 6453375, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 78700 } ], "balance_sheet": [ { "assets": 7771603, "current_assets": 2602419, "current_liabilities": 2567258, "equity": 5060615, "fixed_assets": 5169184, "liabilities": 4446777, "long_term_liabilities": 1879519, "quarter": 1 }, { "assets": 7962642, "current_assets": 2898710, "current_liabilities": 2699824, "equity": 5068600, "fixed_assets": 5063932, "liabilities": 4518701, "long_term_liabilities": 1818877, "quarter": 2 }, { "assets": 8158377, "current_assets": 3076357, "current_liabilities": 2735927, "equity": 5298006, "fixed_assets": 5082020, "liabilities": 4591787, "long_term_liabilities": 1855860, "quarter": 3 }, { "assets": 8358923, "current_assets": 3233371, "current_liabilities": 2587143, "equity": 5525077, "fixed_assets": 5125552, "liabilities": 4666056, "long_term_liabilities": 2078913, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -68837, "financing_cash_flow": 153380, "investing_cash_flow": -121882, "net_cash_flow": 1949434, "operating_cash_flow": 2100423, "quarter": 1 }, { "change_in_working_capital": -21386, "financing_cash_flow": 87279, "investing_cash_flow": -410342, "net_cash_flow": 1891858, "operating_cash_flow": 1987964, "quarter": 2 }, { "change_in_working_capital": -32806, "financing_cash_flow": 20711, "investing_cash_flow": -407984, "net_cash_flow": 1800768, "operating_cash_flow": 1937916, "quarter": 3 }, { "change_in_working_capital": -6304, "financing_cash_flow": 167499, "investing_cash_flow": -432698, "net_cash_flow": 1940539, "operating_cash_flow": 2122919, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7772653852750842, "current_ratio": 1.0136959355078454, "debt_to_equity_ratio": 0.8787028849260416, "profit_margin": 0.28735383483555765, "quarter": 1, "return_on_assets": 0.22335018914373264, "return_on_equity": 0.34299961565936155 }, { "asset_turnover_ratio": 0.7755177238911407, "current_ratio": 1.073666283431809, "debt_to_equity_ratio": 0.8915087006273922, "profit_margin": 0.26309542895175353, "quarter": 2, "return_on_assets": 0.2040351682268272, "return_on_equity": 0.3205340725249576 }, { "asset_turnover_ratio": 0.7737739994118928, "current_ratio": 1.1244294895295086, "debt_to_equity_ratio": 0.8667009814635922, "profit_margin": 0.27427329495591457, "quarter": 3, "return_on_assets": 0.21222554436991573, "return_on_equity": 0.3268052169061341 }, { "asset_turnover_ratio": 0.7720342680510396, "current_ratio": 1.249784414699922, "debt_to_equity_ratio": 0.8445232527981058, "profit_margin": 0.28391500571406436, "quarter": 4, "return_on_assets": 0.2191921136251644, "return_on_equity": 0.331617097825062 } ], "income_statement": [ { "depreciation": 364634, "expenses": 3780463, "income_tax": 524346, "marketing_expense": 426598, "net_income": 2260135, "net_profit": 1735789, "operational_expense": 2509691, "product_revenue": 2332882, "quarter": 1, "rd_expense": 633228, "revenue": 6040598, "salaries_expense": 1410921, "service_revenue": 3707716 }, { "depreciation": 363305, "expenses": 3878971, "income_tax": 671540, "marketing_expense": 609687, "net_income": 2296199, "net_profit": 1624659, "operational_expense": 2477346, "product_revenue": 1350679, "quarter": 2, "rd_expense": 614562, "revenue": 6175170, "salaries_expense": 1388916, "service_revenue": 4824491 }, { "depreciation": 206500, "expenses": 3980047, "income_tax": 601277, "marketing_expense": 496153, "net_income": 2332693, "net_profit": 1731416, "operational_expense": 2056197, "product_revenue": 1950402, "quarter": 3, "rd_expense": 561231, "revenue": 6312740, "salaries_expense": 1598263, "service_revenue": 4362338 }, { "depreciation": 290709, "expenses": 4083757, "income_tax": 537408, "marketing_expense": 451600, "net_income": 2369618, "net_profit": 1832210, "operational_expense": 2855810, "product_revenue": 1528600, "quarter": 4, "rd_expense": 647643, "revenue": 6453375, "salaries_expense": 1623579, "service_revenue": 4924775 } ], "market_conditions": { "gdp_growth": [ 0.0020282253776172186, 0.010938891508699719, 0.008955481457449727, 0.0009081249371933903 ], "inflation_rate": [ 0.027255070644201622, 0.024886902159771823, 0.02805768772402707, 0.025305922522477996 ], "interest_rate": [ 0.05191300443687752, 0.05655478881377016, 0.05403365284885576, 0.0535563297102242 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 153297, "billable_hours_per_employee": 146, "client_concentration": 0.21, "client_retention_rate": 0.75, "employee_utilization_rate": 0.68, "gross_billings": 19839237, "net_revenue": 15631845, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 190632 }, { "average_project_size": 77290, "billable_hours_per_employee": 108, "client_concentration": 0.16, "client_retention_rate": 0.76, "employee_utilization_rate": 0.79, "gross_billings": 20051176, "net_revenue": 15908939, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 194011 }, { "average_project_size": 71451, "billable_hours_per_employee": 99, "client_concentration": 0.26, "client_retention_rate": 0.66, "employee_utilization_rate": 0.71, "gross_billings": 19135804, "net_revenue": 16190945, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 197451 }, { "average_project_size": 68063, "billable_hours_per_employee": 119, "client_concentration": 0.12, "client_retention_rate": 0.72, "employee_utilization_rate": 0.77, "gross_billings": 20160166, "net_revenue": 16477950, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 200951 } ], "balance_sheet": [ { "assets": 21085350, "current_assets": 7950739, "current_liabilities": 4571624, "equity": 13295513, "fixed_assets": 13134611, "liabilities": 10519089, "long_term_liabilities": 5947465, "quarter": 1 }, { "assets": 21534528, "current_assets": 7923960, "current_liabilities": 5832401, "equity": 13511325, "fixed_assets": 13610568, "liabilities": 10729232, "long_term_liabilities": 4896831, "quarter": 2 }, { "assets": 21993275, "current_assets": 7767416, "current_liabilities": 4474608, "equity": 13793263, "fixed_assets": 14225859, "liabilities": 10943573, "long_term_liabilities": 6468965, "quarter": 3 }, { "assets": 22461795, "current_assets": 9747350, "current_liabilities": 5935339, "equity": 13869821, "fixed_assets": 12714445, "liabilities": 11162196, "long_term_liabilities": 5226857, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 33957, "financing_cash_flow": 156363, "investing_cash_flow": -214951, "net_cash_flow": 3110210, "operating_cash_flow": 3446365, "quarter": 1 }, { "change_in_working_capital": -22327, "financing_cash_flow": -46656, "investing_cash_flow": -117420, "net_cash_flow": 3373808, "operating_cash_flow": 3772985, "quarter": 2 }, { "change_in_working_capital": -32041, "financing_cash_flow": 6576, "investing_cash_flow": -131925, "net_cash_flow": 3218988, "operating_cash_flow": 3567222, "quarter": 3 }, { "change_in_working_capital": 5435, "financing_cash_flow": -160633, "investing_cash_flow": -123256, "net_cash_flow": 3291173, "operating_cash_flow": 3681331, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7413604706585378, "current_ratio": 1.7391498075957252, "debt_to_equity_ratio": 0.7911758651208118, "profit_margin": 0.17459564114152873, "quarter": 1, "return_on_assets": 0.1294383066916129, "return_on_equity": 0.20527617099092002 }, { "asset_turnover_ratio": 0.7387642301702643, "current_ratio": 1.358610287598538, "debt_to_equity_ratio": 0.7940917711623398, "profit_margin": 0.17009487559164066, "quarter": 2, "return_on_assets": 0.12566000982236528, "return_on_equity": 0.20027858111621177 }, { "asset_turnover_ratio": 0.7361770814032926, "current_ratio": 1.7358874788584833, "debt_to_equity_ratio": 0.7933998648470634, "profit_margin": 0.16945033165142614, "quarter": 3, "return_on_assets": 0.12474545059796688, "return_on_equity": 0.1989058716563296 }, { "asset_turnover_ratio": 0.7335989844088596, "current_ratio": 1.6422566596448829, "debt_to_equity_ratio": 0.804782988908076, "profit_margin": 0.1559794756022442, "quarter": 4, "return_on_assets": 0.11442638489043284, "return_on_equity": 0.18531039441677005 } ], "income_statement": [ { "depreciation": 717113, "expenses": 12167299, "income_tax": 735294, "marketing_expense": 1758811, "net_income": 3464546, "net_profit": 2729252, "operational_expense": 7267911, "product_revenue": 5763179, "quarter": 1, "rd_expense": 1298997, "revenue": 15631845, "salaries_expense": 5063948, "service_revenue": 9868666 }, { "depreciation": 1066956, "expenses": 12395089, "income_tax": 807821, "marketing_expense": 2060388, "net_income": 3513850, "net_profit": 2706029, "operational_expense": 6384504, "product_revenue": 5915769, "quarter": 2, "rd_expense": 1738755, "revenue": 15908939, "salaries_expense": 5832890, "service_revenue": 9993170 }, { "depreciation": 823661, "expenses": 12627145, "income_tax": 820239, "marketing_expense": 2176055, "net_income": 3563800, "net_profit": 2743561, "operational_expense": 8142863, "product_revenue": 5149571, "quarter": 3, "rd_expense": 2499602, "revenue": 16190945, "salaries_expense": 4173059, "service_revenue": 11041374 }, { "depreciation": 1111109, "expenses": 12863545, "income_tax": 1044183, "marketing_expense": 1593408, "net_income": 3614405, "net_profit": 2570222, "operational_expense": 8714012, "product_revenue": 3547796, "quarter": 4, "rd_expense": 1405123, "revenue": 16477950, "salaries_expense": 5411231, "service_revenue": 12930154 } ], "market_conditions": { "gdp_growth": [ 0.0020848741627270536, -0.002314404705456791, -0.0045914904033937005, 0.01390169108251617 ], "inflation_rate": [ 0.02760764197145494, 0.023747759278401916, 0.024143250231941655, 0.031787423414268406 ], "interest_rate": [ 0.046133702429623676, 0.04750611435726241, 0.03924145979755549, 0.03912057293195146 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 118678, "billable_hours_per_employee": 136, "client_concentration": 0.13, "client_retention_rate": 0.67, "employee_utilization_rate": 0.77, "gross_billings": 18878626, "net_revenue": 15921006, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 194159 }, { "average_project_size": 180588, "billable_hours_per_employee": 122, "client_concentration": 0.19, "client_retention_rate": 0.72, "employee_utilization_rate": 0.79, "gross_billings": 17944376, "net_revenue": 16132680, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 196740 }, { "average_project_size": 92631, "billable_hours_per_employee": 123, "client_concentration": 0.37, "client_retention_rate": 0.76, "employee_utilization_rate": 0.64, "gross_billings": 19259825, "net_revenue": 16347168, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 199356 }, { "average_project_size": 128862, "billable_hours_per_employee": 103, "client_concentration": 0.15, "client_retention_rate": 0.79, "employee_utilization_rate": 0.72, "gross_billings": 20859609, "net_revenue": 16564509, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 202006 } ], "balance_sheet": [ { "assets": 20234225, "current_assets": 10076973, "current_liabilities": 4136324, "equity": 15519388, "fixed_assets": 10157252, "liabilities": 9445484, "long_term_liabilities": 5309160, "quarter": 1 }, { "assets": 20719023, "current_assets": 6253358, "current_liabilities": 5176222, "equity": 15670130, "fixed_assets": 14465665, "liabilities": 9710142, "long_term_liabilities": 4533920, "quarter": 2 }, { "assets": 21215435, "current_assets": 9623891, "current_liabilities": 4203485, "equity": 15826140, "fixed_assets": 11591544, "liabilities": 9982216, "long_term_liabilities": 5778731, "quarter": 3 }, { "assets": 21723741, "current_assets": 8093351, "current_liabilities": 5880024, "equity": 16127818, "fixed_assets": 13630390, "liabilities": 10261913, "long_term_liabilities": 4381889, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 84622, "financing_cash_flow": 125831, "investing_cash_flow": -431949, "net_cash_flow": 5027659, "operating_cash_flow": 5432516, "quarter": 1 }, { "change_in_working_capital": 1093, "financing_cash_flow": 161946, "investing_cash_flow": -434415, "net_cash_flow": 4923074, "operating_cash_flow": 5472011, "quarter": 2 }, { "change_in_working_capital": 4441, "financing_cash_flow": 53446, "investing_cash_flow": -313930, "net_cash_flow": 5201029, "operating_cash_flow": 5352414, "quarter": 3 }, { "change_in_working_capital": 84416, "financing_cash_flow": -62248, "investing_cash_flow": -386032, "net_cash_flow": 5195197, "operating_cash_flow": 5386135, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7868354730660552, "current_ratio": 2.43621461955108, "debt_to_equity_ratio": 0.6086247730902791, "profit_margin": 0.2971324173861878, "quarter": 1, "return_on_assets": 0.23379432619732163, "return_on_equity": 0.3048217494143455 }, { "asset_turnover_ratio": 0.7786409619797227, "current_ratio": 1.2080930841065163, "debt_to_equity_ratio": 0.6196593136113102, "profit_margin": 0.2889320931178205, "quarter": 2, "return_on_assets": 0.22497436293207454, "return_on_equity": 0.29746077409696026 }, { "asset_turnover_ratio": 0.7705318321307105, "current_ratio": 2.2895028767796246, "debt_to_equity_ratio": 0.6307423035560156, "profit_margin": 0.280961264972624, "quarter": 3, "return_on_assets": 0.216489598257118, "return_on_equity": 0.2902110685233418 }, { "asset_turnover_ratio": 0.7625072035244759, "current_ratio": 1.3764146200763807, "debt_to_equity_ratio": 0.6362865081934829, "profit_margin": 0.2816859829651455, "quarter": 4, "return_on_assets": 0.21478759114279627, "return_on_equity": 0.28931316065198653 } ], "income_statement": [ { "depreciation": 701869, "expenses": 9640930, "income_tax": 1549429, "marketing_expense": 1896002, "net_income": 6280076, "net_profit": 4730647, "operational_expense": 5097389, "product_revenue": 6021644, "quarter": 1, "rd_expense": 1008893, "revenue": 15921006, "salaries_expense": 3455882, "service_revenue": 9899362 }, { "depreciation": 810762, "expenses": 9813207, "income_tax": 1658224, "marketing_expense": 1402226, "net_income": 6319473, "net_profit": 4661249, "operational_expense": 4941236, "product_revenue": 5933711, "quarter": 2, "rd_expense": 1641892, "revenue": 16132680, "salaries_expense": 2976440, "service_revenue": 10198969 }, { "depreciation": 759493, "expenses": 9988563, "income_tax": 1765684, "marketing_expense": 1522652, "net_income": 6358605, "net_profit": 4592921, "operational_expense": 5920735, "product_revenue": 5117068, "quarter": 3, "rd_expense": 1185324, "revenue": 16347168, "salaries_expense": 3184190, "service_revenue": 11230100 }, { "depreciation": 720145, "expenses": 10167052, "income_tax": 1731467, "marketing_expense": 1045851, "net_income": 6397457, "net_profit": 4665990, "operational_expense": 5594594, "product_revenue": 4748697, "quarter": 4, "rd_expense": 2024695, "revenue": 16564509, "salaries_expense": 3912517, "service_revenue": 11815812 } ], "market_conditions": { "gdp_growth": [ -0.010219724514794568, -0.013710974076064386, -0.013526989111971083, -0.0007044653947401273 ], "inflation_rate": [ 0.03538853273561741, 0.03770461874677209, 0.035054399934279105, 0.03673730690825595 ], "interest_rate": [ 0.048299483213541605, 0.05269953659184206, 0.04924804269988453, 0.05195103132367308 ], "year": 2013 }, "random_event": null, "year": 2013 } ]

{ "advertising_type": "Branding Services", "financial_health": "Good", "founding_year": 2010, "industry": "Advertising", "location": "Port Lesliehaven", "name": "Taylor Inc", "num_employees": 842, "region": "Middle East & Africa", "revenue_size": "Large", "website": "www.taylorinc.com" }

[ { "advertising_kpis": [ { "average_project_size": 50698, "billable_hours_per_employee": 100, "client_concentration": 0.15, "client_retention_rate": 0.88, "employee_utilization_rate": 0.77, "gross_billings": 58085777, "net_revenue": 46529917, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 55261 }, { "average_project_size": 105183, "billable_hours_per_employee": 87, "client_concentration": 0.21, "client_retention_rate": 0.69, "employee_utilization_rate": 0.63, "gross_billings": 54937121, "net_revenue": 48384049, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 57463 }, { "average_project_size": 118470, "billable_hours_per_employee": 146, "client_concentration": 0.13, "client_retention_rate": 0.87, "employee_utilization_rate": 0.78, "gross_billings": 60106398, "net_revenue": 50312066, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 59753 }, { "average_project_size": 96398, "billable_hours_per_employee": 148, "client_concentration": 0.39, "client_retention_rate": 0.77, "employee_utilization_rate": 0.66, "gross_billings": 64548726, "net_revenue": 52316911, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 62134 } ], "balance_sheet": [ { "assets": 64764588, "current_assets": 21045134, "current_liabilities": 17850765, "equity": 41561578, "fixed_assets": 43719454, "liabilities": 34927758, "long_term_liabilities": 17076993, "quarter": 1 }, { "assets": 66239678, "current_assets": 24809573, "current_liabilities": 20813519, "equity": 43914785, "fixed_assets": 41430105, "liabilities": 35357143, "long_term_liabilities": 14543624, "quarter": 2 }, { "assets": 67748365, "current_assets": 22022782, "current_liabilities": 20145689, "equity": 45076817, "fixed_assets": 45725583, "liabilities": 35791806, "long_term_liabilities": 15646117, "quarter": 3 }, { "assets": 69291414, "current_assets": 28106241, "current_liabilities": 14577215, "equity": 47629261, "fixed_assets": 41185173, "liabilities": 36231813, "long_term_liabilities": 21654598, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -81946, "financing_cash_flow": -22504, "investing_cash_flow": -338898, "net_cash_flow": 13267634, "operating_cash_flow": 13620805, "quarter": 1 }, { "change_in_working_capital": 42383, "financing_cash_flow": -129641, "investing_cash_flow": -256813, "net_cash_flow": 14725077, "operating_cash_flow": 15145269, "quarter": 2 }, { "change_in_working_capital": -74072, "financing_cash_flow": 62925, "investing_cash_flow": -198381, "net_cash_flow": 16205534, "operating_cash_flow": 16346247, "quarter": 3 }, { "change_in_working_capital": 53329, "financing_cash_flow": -115400, "investing_cash_flow": -355569, "net_cash_flow": 16903103, "operating_cash_flow": 17075282, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7184468926135993, "current_ratio": 1.178948577273859, "debt_to_equity_ratio": 0.8403857524370225, "profit_margin": 0.25198299837930077, "quarter": 1, "return_on_assets": 0.18103640217706626, "return_on_equity": 0.28210545807476317 }, { "asset_turnover_ratio": 0.7304390730884893, "current_ratio": 1.1919931944232978, "debt_to_equity_ratio": 0.8051307321668545, "profit_margin": 0.26935013231323407, "quarter": 2, "return_on_assets": 0.19674386098314064, "return_on_equity": 0.2967622407806391 }, { "asset_turnover_ratio": 0.7426314421019606, "current_ratio": 1.0931759147081046, "debt_to_equity_ratio": 0.7940180425782948, "profit_margin": 0.26077756377565575, "quarter": 3, "return_on_assets": 0.19366161825455125, "return_on_equity": 0.2910644289724361 }, { "asset_turnover_ratio": 0.7550273256077585, "current_ratio": 1.9280940152148405, "debt_to_equity_ratio": 0.760704916248858, "profit_margin": 0.2784885369092223, "quarter": 4, "return_on_assets": 0.2102664552349877, "return_on_equity": 0.3058972508517401 } ], "income_statement": [ { "depreciation": 1896057, "expenses": 30265026, "income_tax": 4540143, "marketing_expense": 3182628, "net_income": 16264891, "net_profit": 11724748, "operational_expense": 15737526, "product_revenue": 12229380, "quarter": 1, "rd_expense": 4311259, "revenue": 46529917, "salaries_expense": 13119294, "service_revenue": 34300537 }, { "depreciation": 2113019, "expenses": 31403041, "income_tax": 3948758, "marketing_expense": 5120153, "net_income": 16981008, "net_profit": 13032250, "operational_expense": 19900361, "product_revenue": 14033483, "quarter": 2, "rd_expense": 3305257, "revenue": 48384049, "salaries_expense": 14614199, "service_revenue": 34350566 }, { "depreciation": 3225989, "expenses": 32583847, "income_tax": 4607961, "marketing_expense": 5413309, "net_income": 17728219, "net_profit": 13120258, "operational_expense": 22611426, "product_revenue": 10253305, "quarter": 3, "rd_expense": 5784024, "revenue": 50312066, "salaries_expense": 11595492, "service_revenue": 40058761 }, { "depreciation": 2505622, "expenses": 33809054, "income_tax": 3938197, "marketing_expense": 6734867, "net_income": 18507857, "net_profit": 14569660, "operational_expense": 23451931, "product_revenue": 18395817, "quarter": 4, "rd_expense": 5227176, "revenue": 52316911, "salaries_expense": 12330167, "service_revenue": 33921094 } ], "market_conditions": { "gdp_growth": [ 0.03560086363818117, 0.03786536980092415, 0.02771661546813857, 0.030352542347398988 ], "inflation_rate": [ 0.007656330425961395, 0.0004583117128642688, 0.00036528453269105837, 0.0076249424716635684 ], "interest_rate": [ 0.018691510407665445, 0.019084420760339522, 0.015082056588287256, 0.019583842647630405 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 85867, "billable_hours_per_employee": 159, "client_concentration": 0.34, "client_retention_rate": 0.61, "employee_utilization_rate": 0.62, "gross_billings": 41987691, "net_revenue": 37322093, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 44326 }, { "average_project_size": 142090, "billable_hours_per_employee": 86, "client_concentration": 0.25, "client_retention_rate": 0.73, "employee_utilization_rate": 0.69, "gross_billings": 43334312, "net_revenue": 38167509, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 45330 }, { "average_project_size": 141516, "billable_hours_per_employee": 148, "client_concentration": 0.24, "client_retention_rate": 0.69, "employee_utilization_rate": 0.65, "gross_billings": 48805627, "net_revenue": 39032075, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 46356 }, { "average_project_size": 56569, "billable_hours_per_employee": 150, "client_concentration": 0.39, "client_retention_rate": 0.74, "employee_utilization_rate": 0.79, "gross_billings": 47703004, "net_revenue": 39916226, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 47406 } ], "balance_sheet": [ { "assets": 37633370, "current_assets": 18233434, "current_liabilities": 8891018, "equity": 27665373, "fixed_assets": 19399936, "liabilities": 19414856, "long_term_liabilities": 10523838, "quarter": 1 }, { "assets": 38355318, "current_assets": 13091063, "current_liabilities": 11796351, "equity": 28971382, "fixed_assets": 25264255, "liabilities": 19721621, "long_term_liabilities": 7925270, "quarter": 2 }, { "assets": 39091116, "current_assets": 14671342, "current_liabilities": 11628121, "equity": 29122899, "fixed_assets": 24419774, "liabilities": 20033234, "long_term_liabilities": 8405113, "quarter": 3 }, { "assets": 39841030, "current_assets": 17197147, "current_liabilities": 9137519, "equity": 29735984, "fixed_assets": 22643883, "liabilities": 20349770, "long_term_liabilities": 11212251, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 58784, "financing_cash_flow": -44318, "investing_cash_flow": -326622, "net_cash_flow": 10324015, "operating_cash_flow": 10692734, "quarter": 1 }, { "change_in_working_capital": 88952, "financing_cash_flow": -126091, "investing_cash_flow": -328555, "net_cash_flow": 12480199, "operating_cash_flow": 12784048, "quarter": 2 }, { "change_in_working_capital": -57122, "financing_cash_flow": -75358, "investing_cash_flow": -495869, "net_cash_flow": 11913069, "operating_cash_flow": 12159727, "quarter": 3 }, { "change_in_working_capital": 89975, "financing_cash_flow": -117624, "investing_cash_flow": -408851, "net_cash_flow": 12268189, "operating_cash_flow": 12810969, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9917286971642455, "current_ratio": 2.050770114288375, "debt_to_equity_ratio": 0.701774597436297, "profit_margin": 0.25311707465066335, "quarter": 1, "return_on_assets": 0.2510234666733274, "return_on_equity": 0.34146870168712345 }, { "asset_turnover_ratio": 0.9951034430219038, "current_ratio": 1.109755296362409, "debt_to_equity_ratio": 0.6807276573827235, "profit_margin": 0.27085039791305215, "quarter": 2, "return_on_assets": 0.2695241635071309, "return_on_equity": 0.3568240203384153 }, { "asset_turnover_ratio": 0.9984896568314908, "current_ratio": 1.2617121889254506, "debt_to_equity_ratio": 0.687885982779393, "profit_margin": 0.25786528131030695, "quarter": 3, "return_on_assets": 0.25747581624428423, "return_on_equity": 0.34560491385146785 }, { "asset_turnover_ratio": 1.001887401003438, "current_ratio": 1.8820367979535801, "debt_to_equity_ratio": 0.6843482966630599, "profit_margin": 0.25665562671180386, "quarter": 4, "return_on_assets": 0.2571400387991977, "return_on_equity": 0.3445227842468573 } ], "income_statement": [ { "depreciation": 1245875, "expenses": 24063891, "income_tax": 3811343, "marketing_expense": 3573279, "net_income": 13258202, "net_profit": 9446859, "operational_expense": 15655807, "product_revenue": 14537081, "quarter": 1, "rd_expense": 3487954, "revenue": 37322093, "salaries_expense": 8462919, "service_revenue": 22785012 }, { "depreciation": 2446363, "expenses": 24657735, "income_tax": 3172089, "marketing_expense": 4413274, "net_income": 13509774, "net_profit": 10337685, "operational_expense": 14572071, "product_revenue": 11399561, "quarter": 2, "rd_expense": 3328603, "revenue": 38167509, "salaries_expense": 11524592, "service_revenue": 26767948 }, { "depreciation": 2094710, "expenses": 25266235, "income_tax": 3700823, "marketing_expense": 3062934, "net_income": 13765840, "net_profit": 10065017, "operational_expense": 14955255, "product_revenue": 9882388, "quarter": 3, "rd_expense": 4873637, "revenue": 39032075, "salaries_expense": 9955214, "service_revenue": 29149687 }, { "depreciation": 2566245, "expenses": 25889751, "income_tax": 3781751, "marketing_expense": 4764274, "net_income": 14026475, "net_profit": 10244724, "operational_expense": 17532947, "product_revenue": 13358933, "quarter": 4, "rd_expense": 2761206, "revenue": 39916226, "salaries_expense": 10390620, "service_revenue": 26557293 } ], "market_conditions": { "gdp_growth": [ 0.0649244537210103, 0.0518224477006326, 0.0556118509017658, 0.05458326455116797 ], "inflation_rate": [ 0.002711921355523865, 0.0034041102766494144, 0.006810911963260894, 0.008893147695608353 ], "interest_rate": [ 0.014583620380111628, 0.014986679808399468, 0.016812297855379858, 0.016503091656755127 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 76753, "billable_hours_per_employee": 92, "client_concentration": 0.13, "client_retention_rate": 0.84, "employee_utilization_rate": 0.62, "gross_billings": 88251416, "net_revenue": 68287571, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 81102 }, { "average_project_size": 151629, "billable_hours_per_employee": 129, "client_concentration": 0.29, "client_retention_rate": 0.89, "employee_utilization_rate": 0.76, "gross_billings": 82732096, "net_revenue": 70185316, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 83355 }, { "average_project_size": 169429, "billable_hours_per_employee": 143, "client_concentration": 0.25, "client_retention_rate": 0.71, "employee_utilization_rate": 0.66, "gross_billings": 83521020, "net_revenue": 72135801, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 85672 }, { "average_project_size": 186561, "billable_hours_per_employee": 82, "client_concentration": 0.38, "client_retention_rate": 0.73, "employee_utilization_rate": 0.76, "gross_billings": 94760696, "net_revenue": 74140492, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 88053 } ], "balance_sheet": [ { "assets": 85473286, "current_assets": 29612088, "current_liabilities": 20770972, "equity": 53050238, "fixed_assets": 55861198, "liabilities": 46717491, "long_term_liabilities": 25946519, "quarter": 1 }, { "assets": 88065062, "current_assets": 40507273, "current_liabilities": 28249217, "equity": 54030708, "fixed_assets": 47557789, "liabilities": 47850824, "long_term_liabilities": 19601607, "quarter": 2 }, { "assets": 90735428, "current_assets": 42727208, "current_liabilities": 20652161, "equity": 57743002, "fixed_assets": 48008220, "liabilities": 49011652, "long_term_liabilities": 28359491, "quarter": 3 }, { "assets": 93486766, "current_assets": 43346549, "current_liabilities": 20868929, "equity": 59707979, "fixed_assets": 50140217, "liabilities": 50200641, "long_term_liabilities": 29331712, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 91431, "financing_cash_flow": 122498, "investing_cash_flow": -252026, "net_cash_flow": 18874660, "operating_cash_flow": 18799746, "quarter": 1 }, { "change_in_working_capital": 466, "financing_cash_flow": -120006, "investing_cash_flow": -171743, "net_cash_flow": 17586040, "operating_cash_flow": 17815029, "quarter": 2 }, { "change_in_working_capital": 2975, "financing_cash_flow": -183366, "investing_cash_flow": -239740, "net_cash_flow": 20285060, "operating_cash_flow": 20695974, "quarter": 3 }, { "change_in_working_capital": -69864, "financing_cash_flow": -51938, "investing_cash_flow": -313007, "net_cash_flow": 19400868, "operating_cash_flow": 19637249, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7989346636327986, "current_ratio": 1.4256476779228242, "debt_to_equity_ratio": 0.8806273592966727, "profit_margin": 0.20932715559614795, "quarter": 1, "return_on_assets": 0.16723872064541898, "return_on_equity": 0.26945106259466733 }, { "asset_turnover_ratio": 0.7969711756973498, "current_ratio": 1.4339255137584876, "debt_to_equity_ratio": 0.8856227462353445, "profit_margin": 0.1968569892881867, "quarter": 2, "return_on_assets": 0.15688934619724676, "return_on_equity": 0.2557151388799125 }, { "asset_turnover_ratio": 0.7950125170512228, "current_ratio": 2.0688976809739184, "debt_to_equity_ratio": 0.8487894688952957, "profit_margin": 0.22207039747156893, "quarter": 3, "return_on_assets": 0.17654874565643752, "return_on_equity": 0.27742281220501835 }, { "asset_turnover_ratio": 0.7930586881142085, "current_ratio": 2.077085460399046, "debt_to_equity_ratio": 0.8407693886272721, "profit_margin": 0.22149642600159708, "quarter": 4, "return_on_assets": 0.17565966502681246, "return_on_equity": 0.27503617230119276 } ], "income_statement": [ { "depreciation": 4505303, "expenses": 49520991, "income_tax": 4472137, "marketing_expense": 6651634, "net_income": 18766580, "net_profit": 14294443, "operational_expense": 29921771, "product_revenue": 25631277, "quarter": 1, "rd_expense": 9175472, "revenue": 68287571, "salaries_expense": 24666054, "service_revenue": 42656294 }, { "depreciation": 3998559, "expenses": 50578467, "income_tax": 5790379, "marketing_expense": 6274996, "net_income": 19606849, "net_profit": 13816470, "operational_expense": 30472048, "product_revenue": 15405286, "quarter": 2, "rd_expense": 5836429, "revenue": 70185316, "salaries_expense": 16320792, "service_revenue": 54780030 }, { "depreciation": 4676748, "expenses": 51658526, "income_tax": 4458049, "marketing_expense": 6491828, "net_income": 20477275, "net_profit": 16019226, "operational_expense": 28657263, "product_revenue": 24250651, "quarter": 3, "rd_expense": 6957721, "revenue": 72135801, "salaries_expense": 16139654, "service_revenue": 47885150 }, { "depreciation": 3215395, "expenses": 52761648, "income_tax": 4956990, "marketing_expense": 9627878, "net_income": 21378844, "net_profit": 16421854, "operational_expense": 36884955, "product_revenue": 28135543, "quarter": 4, "rd_expense": 8823172, "revenue": 74140492, "salaries_expense": 22823826, "service_revenue": 46004949 } ], "market_conditions": { "gdp_growth": [ 0.035192363562985426, 0.027655110501496258, 0.029878138909035838, 0.03635708181948639 ], "inflation_rate": [ 0.008844096051026706, 0.007816901670698807, 0.0049512699344808325, 0.006194875640092885 ], "interest_rate": [ 0.024227941935313087, 0.022767636935862593, 0.019030895337166804, 0.02006851977264745 ], "year": 2012 }, "random_event": { "description": "Taylor Inc Expansion to New Market in 2012", "impact": 0.03, "type": "Expansion to New Market" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 140183, "billable_hours_per_employee": 138, "client_concentration": 0.17, "client_retention_rate": 0.69, "employee_utilization_rate": 0.75, "gross_billings": 43817612, "net_revenue": 34278109, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 40710 }, { "average_project_size": 161852, "billable_hours_per_employee": 110, "client_concentration": 0.33, "client_retention_rate": 0.84, "employee_utilization_rate": 0.71, "gross_billings": 42722839, "net_revenue": 34965976, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 41527 }, { "average_project_size": 101090, "billable_hours_per_employee": 139, "client_concentration": 0.32, "client_retention_rate": 0.63, "employee_utilization_rate": 0.63, "gross_billings": 45078624, "net_revenue": 35667647, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 42361 }, { "average_project_size": 60447, "billable_hours_per_employee": 157, "client_concentration": 0.28, "client_retention_rate": 0.64, "employee_utilization_rate": 0.72, "gross_billings": 41943503, "net_revenue": 36383399, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 43211 } ], "balance_sheet": [ { "assets": 35286741, "current_assets": 14697863, "current_liabilities": 8188245, "equity": 28256091, "fixed_assets": 20588878, "liabilities": 17259398, "long_term_liabilities": 9071153, "quarter": 1 }, { "assets": 36525000, "current_assets": 11864655, "current_liabilities": 8532827, "equity": 29414302, "fixed_assets": 24660345, "liabilities": 17426432, "long_term_liabilities": 8893605, "quarter": 2 }, { "assets": 37806711, "current_assets": 14340641, "current_liabilities": 10527391, "equity": 30230057, "fixed_assets": 23466070, "liabilities": 17595083, "long_term_liabilities": 7067692, "quarter": 3 }, { "assets": 39133398, "current_assets": 13151563, "current_liabilities": 10027730, "equity": 31487417, "fixed_assets": 25981835, "liabilities": 17765365, "long_term_liabilities": 7737635, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 49144, "financing_cash_flow": 25220, "investing_cash_flow": -442783, "net_cash_flow": 11527252, "operating_cash_flow": 11928728, "quarter": 1 }, { "change_in_working_capital": -36674, "financing_cash_flow": -129370, "investing_cash_flow": -369170, "net_cash_flow": 11024389, "operating_cash_flow": 11406520, "quarter": 2 }, { "change_in_working_capital": 24822, "financing_cash_flow": -166430, "investing_cash_flow": -417663, "net_cash_flow": 11053718, "operating_cash_flow": 11486004, "quarter": 3 }, { "change_in_working_capital": 93797, "financing_cash_flow": 14023, "investing_cash_flow": -231675, "net_cash_flow": 11687081, "operating_cash_flow": 11896304, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9714161191593182, "current_ratio": 1.7949955088056109, "debt_to_equity_ratio": 0.6108204422189891, "profit_margin": 0.2984046757071693, "quarter": 1, "return_on_assets": 0.28987511201445326, "return_on_equity": 0.36200152384843326 }, { "asset_turnover_ratio": 0.9573162491444216, "current_ratio": 1.3904717627581105, "debt_to_equity_ratio": 0.5924475787322779, "profit_margin": 0.29502205229449335, "quarter": 2, "return_on_assets": 0.2824294045174538, "return_on_equity": 0.35070470140681903 }, { "asset_turnover_ratio": 0.9434210502997735, "current_ratio": 1.3622217508592585, "debt_to_equity_ratio": 0.5820393590392502, "profit_margin": 0.2808828123705497, "quarter": 3, "return_on_assets": 0.2649907578577782, "return_on_equity": 0.33140622262141284 }, { "asset_turnover_ratio": 0.9297275692747151, "current_ratio": 1.3115194565469952, "debt_to_equity_ratio": 0.5642052188656821, "profit_margin": 0.2781319029593689, "quarter": 4, "return_on_assets": 0.25858689807616503, "return_on_equity": 0.3213786637373272 } ], "income_statement": [ { "depreciation": 1699980, "expenses": 21292427, "income_tax": 2756934, "marketing_expense": 2692550, "net_income": 12985682, "net_profit": 10228748, "operational_expense": 14567725, "product_revenue": 7381628, "quarter": 1, "rd_expense": 3389393, "revenue": 34278109, "salaries_expense": 8291376, "service_revenue": 26896481 }, { "depreciation": 1090786, "expenses": 21738241, "income_tax": 2912001, "marketing_expense": 3841877, "net_income": 13227735, "net_profit": 10315734, "operational_expense": 14238055, "product_revenue": 10455542, "quarter": 2, "rd_expense": 4167975, "revenue": 34965976, "salaries_expense": 8412121, "service_revenue": 24510434 }, { "depreciation": 1467575, "expenses": 22193390, "income_tax": 3455828, "marketing_expense": 2321286, "net_income": 13474257, "net_profit": 10018429, "operational_expense": 13891503, "product_revenue": 13409628, "quarter": 3, "rd_expense": 2272388, "revenue": 35667647, "salaries_expense": 7330853, "service_revenue": 22258019 }, { "depreciation": 1776920, "expenses": 22658069, "income_tax": 3605946, "marketing_expense": 2409958, "net_income": 13725330, "net_profit": 10119384, "operational_expense": 13958328, "product_revenue": 7762693, "quarter": 4, "rd_expense": 2417121, "revenue": 36383399, "salaries_expense": 7922605, "service_revenue": 28620706 } ], "market_conditions": { "gdp_growth": [ 0.03807419201029957, 0.02774836478735909, 0.0323121140876588, 0.02540070331404406 ], "inflation_rate": [ 0.013252076193610487, 0.011153581749837702, 0.013432885439844309, 0.006660011137913632 ], "interest_rate": [ 0.01575175389644356, 0.008712695881665677, 0.01291225818309074, 0.009316411397842181 ], "year": 2013 }, "random_event": { "description": "Taylor Inc Partnership with Major Brand in 2013", "impact": 0.03, "type": "Partnership with Major Brand" }, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 192368, "billable_hours_per_employee": 155, "client_concentration": 0.39, "client_retention_rate": 0.64, "employee_utilization_rate": 0.6, "gross_billings": 48222071, "net_revenue": 42536474, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 50518 }, { "average_project_size": 124940, "billable_hours_per_employee": 107, "client_concentration": 0.36, "client_retention_rate": 0.84, "employee_utilization_rate": 0.67, "gross_billings": 50876656, "net_revenue": 43485856, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 51646 }, { "average_project_size": 126752, "billable_hours_per_employee": 123, "client_concentration": 0.39, "client_retention_rate": 0.82, "employee_utilization_rate": 0.76, "gross_billings": 56771198, "net_revenue": 44456428, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 52799 }, { "average_project_size": 93201, "billable_hours_per_employee": 90, "client_concentration": 0.16, "client_retention_rate": 0.76, "employee_utilization_rate": 0.7, "gross_billings": 57684500, "net_revenue": 45448663, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 53977 } ], "balance_sheet": [ { "assets": 48649929, "current_assets": 15129791, "current_liabilities": 16288292, "equity": 27231995, "fixed_assets": 33520138, "liabilities": 28294716, "long_term_liabilities": 12006424, "quarter": 1 }, { "assets": 50226707, "current_assets": 19335238, "current_liabilities": 14755593, "equity": 28388787, "fixed_assets": 30891469, "liabilities": 28820557, "long_term_liabilities": 14064964, "quarter": 2 }, { "assets": 51854589, "current_assets": 19058894, "current_liabilities": 13632531, "equity": 29686640, "fixed_assets": 32795695, "liabilities": 29356170, "long_term_liabilities": 15723639, "quarter": 3 }, { "assets": 53535232, "current_assets": 18937830, "current_liabilities": 17733118, "equity": 30998075, "fixed_assets": 34597402, "liabilities": 29901738, "long_term_liabilities": 12168620, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 61250, "financing_cash_flow": 169031, "investing_cash_flow": -292562, "net_cash_flow": 8216822, "operating_cash_flow": 8778742, "quarter": 1 }, { "change_in_working_capital": 28345, "financing_cash_flow": -91276, "investing_cash_flow": -371078, "net_cash_flow": 8820812, "operating_cash_flow": 9278719, "quarter": 2 }, { "change_in_working_capital": -10903, "financing_cash_flow": 111343, "investing_cash_flow": -195860, "net_cash_flow": 8725007, "operating_cash_flow": 9202325, "quarter": 3 }, { "change_in_working_capital": -93084, "financing_cash_flow": 11832, "investing_cash_flow": -287769, "net_cash_flow": 9379359, "operating_cash_flow": 9418745, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8743378433296377, "current_ratio": 0.9288752313625026, "debt_to_equity_ratio": 1.0390247207375, "profit_margin": 0.1616678900089368, "quarter": 1, "return_on_assets": 0.1413523542860669, "return_on_equity": 0.25252582486152775 }, { "asset_turnover_ratio": 0.8657915001276114, "current_ratio": 1.3103667199278266, "debt_to_equity_ratio": 1.0152091739601272, "profit_margin": 0.16057260089349512, "quarter": 2, "return_on_assets": 0.13902239300697136, "return_on_equity": 0.24596461271839476 }, { "asset_turnover_ratio": 0.8573287120258537, "current_ratio": 1.3980451612396847, "debt_to_equity_ratio": 0.9888680564725412, "profit_margin": 0.1616913756543823, "quarter": 3, "return_on_assets": 0.13862265883546007, "return_on_equity": 0.24213656378761625 }, { "asset_turnover_ratio": 0.8489486512358815, "current_ratio": 1.0679357121516926, "debt_to_equity_ratio": 0.9646320940897136, "profit_margin": 0.16204175247135433, "quarter": 4, "return_on_assets": 0.13756512720445482, "return_on_equity": 0.23758188210074335 } ], "income_statement": [ { "depreciation": 1901960, "expenses": 33246554, "income_tax": 2413138, "marketing_expense": 4300077, "net_income": 9289920, "net_profit": 6876782, "operational_expense": 18593536, "product_revenue": 9213587, "quarter": 1, "rd_expense": 5907114, "revenue": 42536474, "salaries_expense": 16482032, "service_revenue": 33322887 }, { "depreciation": 2296082, "expenses": 34122049, "income_tax": 2381170, "marketing_expense": 3991859, "net_income": 9363807, "net_profit": 6982637, "operational_expense": 18201245, "product_revenue": 11366874, "quarter": 2, "rd_expense": 6013528, "revenue": 43485856, "salaries_expense": 15230926, "service_revenue": 32118982 }, { "depreciation": 2014104, "expenses": 35020598, "income_tax": 2247609, "marketing_expense": 3510345, "net_income": 9435830, "net_profit": 7188221, "operational_expense": 23443588, "product_revenue": 14798831, "quarter": 3, "rd_expense": 4704778, "revenue": 44456428, "salaries_expense": 13914980, "service_revenue": 29657597 }, { "depreciation": 2054164, "expenses": 35942810, "income_tax": 2141272, "marketing_expense": 6871697, "net_income": 9505853, "net_profit": 7364581, "operational_expense": 23121414, "product_revenue": 13664216, "quarter": 4, "rd_expense": 7082076, "revenue": 45448663, "salaries_expense": 12694058, "service_revenue": 31784447 } ], "market_conditions": { "gdp_growth": [ 0.043776265453308046, 0.03822159895285141, 0.03518132767104015, 0.05203812146460872 ], "inflation_rate": [ 0.007898878373138829, 0.010275630121038236, 0.011630038632762005, 0.012754132263139668 ], "interest_rate": [ 0.01757210481833225, 0.022178030178445607, 0.020460618638508017, 0.01765562013078599 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 91071, "billable_hours_per_employee": 145, "client_concentration": 0.36, "client_retention_rate": 0.87, "employee_utilization_rate": 0.66, "gross_billings": 97330167, "net_revenue": 81852828, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 97212 }, { "average_project_size": 77723, "billable_hours_per_employee": 85, "client_concentration": 0.29, "client_retention_rate": 0.73, "employee_utilization_rate": 0.67, "gross_billings": 94999144, "net_revenue": 85153947, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 101133 }, { "average_project_size": 109543, "billable_hours_per_employee": 84, "client_concentration": 0.11, "client_retention_rate": 0.75, "employee_utilization_rate": 0.63, "gross_billings": 104350632, "net_revenue": 88588201, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 105212 }, { "average_project_size": 111679, "billable_hours_per_employee": 104, "client_concentration": 0.21, "client_retention_rate": 0.68, "employee_utilization_rate": 0.79, "gross_billings": 106118857, "net_revenue": 92160958, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 109455 } ], "balance_sheet": [ { "assets": 112879135, "current_assets": 39481433, "current_liabilities": 20105848, "equity": 76736019, "fixed_assets": 73397702, "liabilities": 49380542, "long_term_liabilities": 29274694, "quarter": 1 }, { "assets": 116047731, "current_assets": 38176123, "current_liabilities": 24950992, "equity": 79501436, "fixed_assets": 77871608, "liabilities": 50634682, "long_term_liabilities": 25683690, "quarter": 2 }, { "assets": 119305273, "current_assets": 36638283, "current_liabilities": 28626406, "equity": 84204706, "fixed_assets": 82666990, "liabilities": 51920674, "long_term_liabilities": 23294268, "quarter": 3 }, { "assets": 122654256, "current_assets": 38269761, "current_liabilities": 23764138, "equity": 87509211, "fixed_assets": 84384495, "liabilities": 53239327, "long_term_liabilities": 29475189, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 7043, "financing_cash_flow": 156213, "investing_cash_flow": -344921, "net_cash_flow": 17545464, "operating_cash_flow": 17785531, "quarter": 1 }, { "change_in_working_capital": 7822, "financing_cash_flow": 135509, "investing_cash_flow": -147194, "net_cash_flow": 17445286, "operating_cash_flow": 17768229, "quarter": 2 }, { "change_in_working_capital": 58686, "financing_cash_flow": -22429, "investing_cash_flow": -198579, "net_cash_flow": 21150516, "operating_cash_flow": 21482146, "quarter": 3 }, { "change_in_working_capital": -48578, "financing_cash_flow": -156557, "investing_cash_flow": -222968, "net_cash_flow": 24007279, "operating_cash_flow": 24202061, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7251369174648619, "current_ratio": 1.9636790748641888, "debt_to_equity_ratio": 0.643511908012846, "profit_margin": 0.16172228038351955, "quarter": 1, "return_on_assets": 0.11727079588269347, "return_on_equity": 0.17250603005610704 }, { "asset_turnover_ratio": 0.7337838169364983, "current_ratio": 1.530044296435188, "debt_to_equity_ratio": 0.6369027346877105, "profit_margin": 0.16544608319799903, "quarter": 2, "return_on_assets": 0.12140165842622119, "return_on_equity": 0.17720921418325072 }, { "asset_turnover_ratio": 0.7425338274864012, "current_ratio": 1.2798771525842259, "debt_to_equity_ratio": 0.6166006208726624, "profit_margin": 0.18986847921203412, "quarter": 3, "return_on_assets": 0.1409837685883339, "return_on_equity": 0.19975257677403446 }, { "asset_turnover_ratio": 0.7513881784909282, "current_ratio": 1.610399712373325, "debt_to_equity_ratio": 0.608385407565839, "profit_margin": 0.19633348429385902, "quarter": 4, "return_on_assets": 0.14752265914034, "return_on_equity": 0.20677002790026297 } ], "income_statement": [ { "depreciation": 4548105, "expenses": 63401089, "income_tax": 5214313, "marketing_expense": 7173987, "net_income": 18451739, "net_profit": 13237426, "operational_expense": 42024388, "product_revenue": 19704326, "quarter": 1, "rd_expense": 8151062, "revenue": 81852828, "salaries_expense": 29560510, "service_revenue": 62148502 }, { "depreciation": 3679842, "expenses": 65385311, "income_tax": 5680249, "marketing_expense": 9222517, "net_income": 19768636, "net_profit": 14088387, "operational_expense": 34003089, "product_revenue": 33493523, "quarter": 2, "rd_expense": 9815261, "revenue": 85153947, "salaries_expense": 23367518, "service_revenue": 51660424 }, { "depreciation": 4662039, "expenses": 67431632, "income_tax": 4336462, "marketing_expense": 11174027, "net_income": 21156569, "net_profit": 16820107, "operational_expense": 45348797, "product_revenue": 26260109, "quarter": 3, "rd_expense": 10427347, "revenue": 88588201, "salaries_expense": 22827658, "service_revenue": 62328092 }, { "depreciation": 6107779, "expenses": 69541995, "income_tax": 4524681, "marketing_expense": 9838008, "net_income": 22618963, "net_profit": 18094282, "operational_expense": 42480456, "product_revenue": 18572892, "quarter": 4, "rd_expense": 11568133, "revenue": 92160958, "salaries_expense": 26304080, "service_revenue": 73588066 } ], "market_conditions": { "gdp_growth": [ 0.038198426730365984, 0.0511414441033575, 0.04945831372662837, 0.04883585054919937 ], "inflation_rate": [ 0.01160249743899527, 0.0027216915094163685, 0.005165289897131365, 0.0068247947626739625 ], "interest_rate": [ 0.01723629792899014, 0.009314122231448023, 0.011700166456709273, 0.016746929365832705 ], "year": 2015 }, "random_event": { "description": "Taylor Inc Economic Slowdown Impact in 2015", "impact": -0.01, "type": "Economic Slowdown Impact" }, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 90095, "billable_hours_per_employee": 121, "client_concentration": 0.32, "client_retention_rate": 0.78, "employee_utilization_rate": 0.75, "gross_billings": 36511469, "net_revenue": 32821970, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 38981 }, { "average_project_size": 172433, "billable_hours_per_employee": 146, "client_concentration": 0.25, "client_retention_rate": 0.86, "employee_utilization_rate": 0.68, "gross_billings": 42724079, "net_revenue": 33877925, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 40235 }, { "average_project_size": 186394, "billable_hours_per_employee": 110, "client_concentration": 0.1, "client_retention_rate": 0.64, "employee_utilization_rate": 0.66, "gross_billings": 42631901, "net_revenue": 34967853, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 41530 }, { "average_project_size": 181800, "billable_hours_per_employee": 95, "client_concentration": 0.24, "client_retention_rate": 0.79, "employee_utilization_rate": 0.67, "gross_billings": 46404838, "net_revenue": 36092846, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 42866 } ], "balance_sheet": [ { "assets": 43815039, "current_assets": 14249369, "current_liabilities": 10836254, "equity": 24815370, "fixed_assets": 29565670, "liabilities": 25115491, "long_term_liabilities": 14279237, "quarter": 1 }, { "assets": 44587840, "current_assets": 17327435, "current_liabilities": 10784058, "equity": 25737466, "fixed_assets": 27260405, "liabilities": 25349323, "long_term_liabilities": 14565265, "quarter": 2 }, { "assets": 45374272, "current_assets": 14201872, "current_liabilities": 14219086, "equity": 26526130, "fixed_assets": 31172400, "liabilities": 25585333, "long_term_liabilities": 11366247, "quarter": 3 }, { "assets": 46174575, "current_assets": 14382587, "current_liabilities": 12856414, "equity": 27402821, "fixed_assets": 31791988, "liabilities": 25823540, "long_term_liabilities": 12967126, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -9379, "financing_cash_flow": 16504, "investing_cash_flow": -248170, "net_cash_flow": 7441727, "operating_cash_flow": 7997207, "quarter": 1 }, { "change_in_working_capital": 12581, "financing_cash_flow": 102115, "investing_cash_flow": -291640, "net_cash_flow": 7977866, "operating_cash_flow": 8013757, "quarter": 2 }, { "change_in_working_capital": -39696, "financing_cash_flow": 157114, "investing_cash_flow": -327933, "net_cash_flow": 8011953, "operating_cash_flow": 8193647, "quarter": 3 }, { "change_in_working_capital": -19597, "financing_cash_flow": -67285, "investing_cash_flow": -360843, "net_cash_flow": 8195292, "operating_cash_flow": 8512387, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7491028365854017, "current_ratio": 1.314971852819249, "debt_to_equity_ratio": 1.0120941577739926, "profit_margin": 0.18633317866051308, "quarter": 1, "return_on_assets": 0.13958271268456476, "return_on_equity": 0.246452984581733 }, { "asset_turnover_ratio": 0.7598018876895584, "current_ratio": 1.6067638916630456, "debt_to_equity_ratio": 0.984919144720774, "profit_margin": 0.19183432869634134, "quarter": 2, "return_on_assets": 0.14575608506713938, "return_on_equity": 0.2525092796625744 }, { "asset_turnover_ratio": 0.7706537528580073, "current_ratio": 0.9987893736629766, "debt_to_equity_ratio": 0.9645331980202163, "profit_margin": 0.19266813435757693, "quarter": 3, "return_on_assets": 0.14848042079881743, "return_on_equity": 0.253983185636201 }, { "asset_turnover_ratio": 0.781660600016351, "current_ratio": 1.1187090739299466, "debt_to_equity_ratio": 0.9423679408773279, "profit_margin": 0.19537905101747866, "quarter": 4, "return_on_assets": 0.1527201062489476, "return_on_equity": 0.2573379580153445 } ], "income_statement": [ { "depreciation": 1881385, "expenses": 25129709, "income_tax": 1576439, "marketing_expense": 4253628, "net_income": 7692261, "net_profit": 6115822, "operational_expense": 16956537, "product_revenue": 11695883, "quarter": 1, "rd_expense": 2974973, "revenue": 32821970, "salaries_expense": 12293898, "service_revenue": 21126087 }, { "depreciation": 1514808, "expenses": 25735533, "income_tax": 1643443, "marketing_expense": 3329547, "net_income": 8142392, "net_profit": 6498949, "operational_expense": 15671623, "product_revenue": 7046667, "quarter": 2, "rd_expense": 3495996, "revenue": 33877925, "salaries_expense": 8271275, "service_revenue": 26831258 }, { "depreciation": 1456456, "expenses": 26355962, "income_tax": 1874700, "marketing_expense": 3089549, "net_income": 8611891, "net_profit": 6737191, "operational_expense": 16321813, "product_revenue": 13288399, "quarter": 3, "rd_expense": 4323531, "revenue": 34967853, "salaries_expense": 9817384, "service_revenue": 21679454 }, { "depreciation": 1460601, "expenses": 26991348, "income_tax": 2049712, "marketing_expense": 4711056, "net_income": 9101498, "net_profit": 7051786, "operational_expense": 14122735, "product_revenue": 10127383, "quarter": 4, "rd_expense": 3073882, "revenue": 36092846, "salaries_expense": 10923350, "service_revenue": 25965463 } ], "market_conditions": { "gdp_growth": [ 0.03730248743978729, 0.03931228878663625, 0.041893541886980135, 0.05165671060629362 ], "inflation_rate": [ 0.005727589847539482, 0.007103981800704604, 0.009611468484940475, 0.007338000363407579 ], "interest_rate": [ 0.022957671316180338, 0.01913435926274044, 0.015835510553952485, 0.02326022765932093 ], "year": 2016 }, "random_event": null, "year": 2016 }, { "advertising_kpis": [ { "average_project_size": 95039, "billable_hours_per_employee": 81, "client_concentration": 0.27, "client_retention_rate": 0.79, "employee_utilization_rate": 0.77, "gross_billings": 124882044, "net_revenue": 99860153, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 118599 }, { "average_project_size": 51689, "billable_hours_per_employee": 104, "client_concentration": 0.39, "client_retention_rate": 0.62, "employee_utilization_rate": 0.69, "gross_billings": 116789651, "net_revenue": 101885224, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 121004 }, { "average_project_size": 169588, "billable_hours_per_employee": 95, "client_concentration": 0.11, "client_retention_rate": 0.82, "employee_utilization_rate": 0.75, "gross_billings": 122960428, "net_revenue": 103951363, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 123458 }, { "average_project_size": 186439, "billable_hours_per_employee": 117, "client_concentration": 0.14, "client_retention_rate": 0.72, "employee_utilization_rate": 0.6, "gross_billings": 137231494, "net_revenue": 106059400, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 125961 } ], "balance_sheet": [ { "assets": 129082672, "current_assets": 54508714, "current_liabilities": 26499450, "equity": 100688777, "fixed_assets": 74573958, "liabilities": 57583303, "long_term_liabilities": 31083853, "quarter": 1 }, { "assets": 131116767, "current_assets": 63324787, "current_liabilities": 31238848, "equity": 102171838, "fixed_assets": 67791980, "liabilities": 58260112, "long_term_liabilities": 27021264, "quarter": 2 }, { "assets": 133182916, "current_assets": 61226891, "current_liabilities": 25833504, "equity": 105022728, "fixed_assets": 71956025, "liabilities": 58944877, "long_term_liabilities": 33111373, "quarter": 3 }, { "assets": 135281623, "current_assets": 47988833, "current_liabilities": 23930853, "equity": 106287754, "fixed_assets": 87292790, "liabilities": 59637690, "long_term_liabilities": 35706837, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 22079, "financing_cash_flow": 76556, "investing_cash_flow": -250389, "net_cash_flow": 35150059, "operating_cash_flow": 35056716, "quarter": 1 }, { "change_in_working_capital": 82922, "financing_cash_flow": 57302, "investing_cash_flow": -123699, "net_cash_flow": 34420313, "operating_cash_flow": 34817223, "quarter": 2 }, { "change_in_working_capital": -30908, "financing_cash_flow": 6610, "investing_cash_flow": -331284, "net_cash_flow": 34756236, "operating_cash_flow": 35067783, "quarter": 3 }, { "change_in_working_capital": -75104, "financing_cash_flow": -143223, "investing_cash_flow": -149595, "net_cash_flow": 33866050, "operating_cash_flow": 34415255, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7736139285991849, "current_ratio": 2.0569752957136846, "debt_to_equity_ratio": 0.5718939559669098, "profit_margin": 0.29230285677611567, "quarter": 1, "return_on_assets": 0.22612956137133572, "return_on_equity": 0.2898973338408907 }, { "asset_turnover_ratio": 0.7770571707278292, "current_ratio": 2.0271165889343936, "debt_to_equity_ratio": 0.5702169319886367, "profit_margin": 0.2877275217061897, "quarter": 2, "return_on_assets": 0.22358073395754183, "return_on_equity": 0.2869203840690426 }, { "asset_turnover_ratio": 0.7805157457282283, "current_ratio": 2.3700575423295267, "debt_to_equity_ratio": 0.5612582925859629, "profit_margin": 0.2961451212525227, "quarter": 3, "return_on_assets": 0.23114593015818935, "return_on_equity": 0.2931240654879961 }, { "asset_turnover_ratio": 0.7839897071607428, "current_ratio": 2.005312263628881, "debt_to_equity_ratio": 0.5610965304620136, "profit_margin": 0.28893074069813707, "quarter": 4, "return_on_assets": 0.22651872678966897, "return_on_equity": 0.28830998724462653 } ], "income_statement": [ { "depreciation": 5867308, "expenses": 59971386, "income_tax": 10699359, "marketing_expense": 10888021, "net_income": 39888767, "net_profit": 29189408, "operational_expense": 41417352, "product_revenue": 35980778, "quarter": 1, "rd_expense": 10819252, "revenue": 99860153, "salaries_expense": 23079332, "service_revenue": 63879375 }, { "depreciation": 5502040, "expenses": 61470657, "income_tax": 11099384, "marketing_expense": 7375833, "net_income": 40414567, "net_profit": 29315183, "operational_expense": 31424454, "product_revenue": 29823372, "quarter": 2, "rd_expense": 7053527, "revenue": 101885224, "salaries_expense": 18444951, "service_revenue": 72061852 }, { "depreciation": 4283094, "expenses": 63007410, "income_tax": 10159264, "marketing_expense": 7127207, "net_income": 40943953, "net_profit": 30784689, "operational_expense": 35616496, "product_revenue": 25741131, "quarter": 3, "rd_expense": 8368742, "revenue": 103951363, "salaries_expense": 23214485, "service_revenue": 78210232 }, { "depreciation": 3771434, "expenses": 64582582, "income_tax": 10832997, "marketing_expense": 9821664, "net_income": 41476818, "net_profit": 30643821, "operational_expense": 40857153, "product_revenue": 40284779, "quarter": 4, "rd_expense": 11638139, "revenue": 106059400, "salaries_expense": 26933531, "service_revenue": 65774621 } ], "market_conditions": { "gdp_growth": [ 0.05122631314358152, 0.067455562838737, 0.05803915373307088, 0.06318902448441452 ], "inflation_rate": [ 0.00828943255420654, 0.008792910368100131, 0.0049867295324818655, 0.004168807197943466 ], "interest_rate": [ 0.019426041227318832, 0.013426383983496921, 0.01320219871073344, 0.014292776737966695 ], "year": 2017 }, "random_event": null, "year": 2017 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Good", "founding_year": 1994, "industry": "Advertising", "location": "Lake Maryberg", "name": "King-Lopez", "num_employees": 729, "region": "North America", "revenue_size": "Medium", "website": "www.king-lopez.com" }

[ { "advertising_kpis": [ { "average_project_size": 188672, "billable_hours_per_employee": 117, "client_concentration": 0.32, "client_retention_rate": 0.79, "employee_utilization_rate": 0.77, "gross_billings": 16937918, "net_revenue": 14435514, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 19802 }, { "average_project_size": 69495, "billable_hours_per_employee": 97, "client_concentration": 0.3, "client_retention_rate": 0.88, "employee_utilization_rate": 0.77, "gross_billings": 18455290, "net_revenue": 14942961, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 20498 }, { "average_project_size": 135749, "billable_hours_per_employee": 158, "client_concentration": 0.24, "client_retention_rate": 0.64, "employee_utilization_rate": 0.7, "gross_billings": 17239005, "net_revenue": 15468246, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 21218 }, { "average_project_size": 193832, "billable_hours_per_employee": 134, "client_concentration": 0.27, "client_retention_rate": 0.81, "employee_utilization_rate": 0.76, "gross_billings": 17635507, "net_revenue": 16011997, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 21964 } ], "balance_sheet": [ { "assets": 18465354, "current_assets": 7437377, "current_liabilities": 5883985, "equity": 10495271, "fixed_assets": 11027977, "liabilities": 10910425, "long_term_liabilities": 5026440, "quarter": 1 }, { "assets": 18765449, "current_assets": 6006054, "current_liabilities": 5900187, "equity": 10931848, "fixed_assets": 12759395, "liabilities": 11145650, "long_term_liabilities": 5245463, "quarter": 2 }, { "assets": 19070422, "current_assets": 7441382, "current_liabilities": 4967713, "equity": 10777099, "fixed_assets": 11629040, "liabilities": 11385947, "long_term_liabilities": 6418234, "quarter": 3 }, { "assets": 19380351, "current_assets": 9019080, "current_liabilities": 5641171, "equity": 11026885, "fixed_assets": 10361271, "liabilities": 11631424, "long_term_liabilities": 5990253, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 42810, "financing_cash_flow": -61274, "investing_cash_flow": -403340, "net_cash_flow": 3535643, "operating_cash_flow": 3694228, "quarter": 1 }, { "change_in_working_capital": 95326, "financing_cash_flow": -140143, "investing_cash_flow": -196213, "net_cash_flow": 3662600, "operating_cash_flow": 4219707, "quarter": 2 }, { "change_in_working_capital": -85345, "financing_cash_flow": 156856, "investing_cash_flow": -259570, "net_cash_flow": 3407423, "operating_cash_flow": 3856216, "quarter": 3 }, { "change_in_working_capital": -13312, "financing_cash_flow": 111195, "investing_cash_flow": -189626, "net_cash_flow": 3606806, "operating_cash_flow": 4208377, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7817621043170903, "current_ratio": 1.2640033922588179, "debt_to_equity_ratio": 1.0395562915907555, "profit_margin": 0.20368807096165747, "quarter": 1, "return_on_assets": 0.15923561497927416, "return_on_equity": 0.280158749593031 }, { "asset_turnover_ratio": 0.7963018097781727, "current_ratio": 1.0179429906204667, "debt_to_equity_ratio": 1.0195577179631476, "profit_margin": 0.2216460981193754, "quarter": 2, "return_on_assets": 0.17649718906272907, "return_on_equity": 0.3029724708942166 }, { "asset_turnover_ratio": 0.8111118883473056, "current_ratio": 1.4979492575356104, "debt_to_equity_ratio": 1.0564946095419556, "profit_margin": 0.19993372228499598, "quarter": 3, "return_on_assets": 0.16216861902688887, "return_on_equity": 0.2869625675703638 }, { "asset_turnover_ratio": 0.8261974718620937, "current_ratio": 1.598795711032337, "debt_to_equity_ratio": 1.0548240958348618, "profit_margin": 0.20471887422911708, "quarter": 4, "return_on_assets": 0.16913821633055046, "return_on_equity": 0.2972696278232701 } ], "income_statement": [ { "depreciation": 753886, "expenses": 10349638, "income_tax": 1145534, "marketing_expense": 1115880, "net_income": 4085876, "net_profit": 2940342, "operational_expense": 5585120, "product_revenue": 3366244, "quarter": 1, "rd_expense": 1610994, "revenue": 14435514, "salaries_expense": 4359033, "service_revenue": 11069270 }, { "depreciation": 907658, "expenses": 10723797, "income_tax": 907115, "marketing_expense": 1783306, "net_income": 4219164, "net_profit": 3312049, "operational_expense": 6096742, "product_revenue": 5265258, "quarter": 2, "rd_expense": 1402707, "revenue": 14942961, "salaries_expense": 3790332, "service_revenue": 9677703 }, { "depreciation": 763592, "expenses": 11111482, "income_tax": 1264140, "marketing_expense": 2187347, "net_income": 4356764, "net_profit": 3092624, "operational_expense": 7037406, "product_revenue": 4889724, "quarter": 3, "rd_expense": 1890931, "revenue": 15468246, "salaries_expense": 5235092, "service_revenue": 10578522 }, { "depreciation": 930419, "expenses": 11513184, "income_tax": 1220855, "marketing_expense": 2129090, "net_income": 4498813, "net_profit": 3277958, "operational_expense": 5861004, "product_revenue": 6012185, "quarter": 4, "rd_expense": 1661729, "revenue": 16011997, "salaries_expense": 4972328, "service_revenue": 9999812 } ], "market_conditions": { "gdp_growth": [ 0.009510984931450712, 0.011486336288855183, 0.007994877311183403, 0.00806267925149932 ], "inflation_rate": [ 0.013083993322958943, 0.014305502689281494, 0.01601242688529598, 0.013304714478264746 ], "interest_rate": [ 0.016361953495979253, 0.01945303848884295, 0.020440794837112242, 0.01692006682072792 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 91203, "billable_hours_per_employee": 85, "client_concentration": 0.28, "client_retention_rate": 0.61, "employee_utilization_rate": 0.62, "gross_billings": 16188449, "net_revenue": 13631335, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 18699 }, { "average_project_size": 81031, "billable_hours_per_employee": 132, "client_concentration": 0.15, "client_retention_rate": 0.77, "employee_utilization_rate": 0.71, "gross_billings": 16572959, "net_revenue": 14030011, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 19246 }, { "average_project_size": 51592, "billable_hours_per_employee": 126, "client_concentration": 0.38, "client_retention_rate": 0.62, "employee_utilization_rate": 0.79, "gross_billings": 16646850, "net_revenue": 14440347, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 19808 }, { "average_project_size": 130620, "billable_hours_per_employee": 144, "client_concentration": 0.37, "client_retention_rate": 0.73, "employee_utilization_rate": 0.72, "gross_billings": 17268854, "net_revenue": 14862685, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 20388 } ], "balance_sheet": [ { "assets": 20219862, "current_assets": 9489893, "current_liabilities": 4897904, "equity": 12508866, "fixed_assets": 10729969, "liabilities": 10301780, "long_term_liabilities": 5403876, "quarter": 1 }, { "assets": 20909844, "current_assets": 7930984, "current_liabilities": 4995769, "equity": 12927632, "fixed_assets": 12978860, "liabilities": 10458541, "long_term_liabilities": 5462772, "quarter": 2 }, { "assets": 21623370, "current_assets": 10553045, "current_liabilities": 4970659, "equity": 13453030, "fixed_assets": 11070325, "liabilities": 10617687, "long_term_liabilities": 5647028, "quarter": 3 }, { "assets": 22361244, "current_assets": 11139176, "current_liabilities": 4481252, "equity": 14133493, "fixed_assets": 11222068, "liabilities": 10779255, "long_term_liabilities": 6298003, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -58976, "financing_cash_flow": 105058, "investing_cash_flow": -415632, "net_cash_flow": 3072773, "operating_cash_flow": 3587631, "quarter": 1 }, { "change_in_working_capital": -23334, "financing_cash_flow": 88217, "investing_cash_flow": -186898, "net_cash_flow": 2610571, "operating_cash_flow": 3062417, "quarter": 2 }, { "change_in_working_capital": -37636, "financing_cash_flow": -117271, "investing_cash_flow": -451905, "net_cash_flow": 3061937, "operating_cash_flow": 3237751, "quarter": 3 }, { "change_in_working_capital": 49566, "financing_cash_flow": 187203, "investing_cash_flow": -472419, "net_cash_flow": 3085083, "operating_cash_flow": 3437826, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6741556890942183, "current_ratio": 1.937541650469262, "debt_to_equity_ratio": 0.8235582665926712, "profit_margin": 0.19006091479667986, "quarter": 1, "return_on_assets": 0.12813064698463322, "return_on_equity": 0.20711581689339387 }, { "asset_turnover_ratio": 0.6709763592688688, "current_ratio": 1.587540176497352, "debt_to_equity_ratio": 0.8090067074929113, "profit_margin": 0.17650228499464468, "quarter": 2, "return_on_assets": 0.11842886058834298, "return_on_equity": 0.19155317849394227 }, { "asset_turnover_ratio": 0.667812047798285, "current_ratio": 2.1230675852034913, "debt_to_equity_ratio": 0.7892413084635952, "profit_margin": 0.16947979158672571, "quarter": 3, "return_on_assets": 0.11318064667995784, "return_on_equity": 0.18191790250969483 }, { "asset_turnover_ratio": 0.664662708389569, "current_ratio": 2.485728541934263, "debt_to_equity_ratio": 0.7626745207288814, "profit_margin": 0.17167180761753345, "quarter": 4, "return_on_assets": 0.11410384860520283, "return_on_equity": 0.18052890393054286 } ], "income_statement": [ { "depreciation": 996847, "expenses": 10229563, "income_tax": 810988, "marketing_expense": 1393879, "net_income": 3401772, "net_profit": 2590784, "operational_expense": 5716447, "product_revenue": 3213861, "quarter": 1, "rd_expense": 1093099, "revenue": 13631335, "salaries_expense": 5018507, "service_revenue": 10417474 }, { "depreciation": 586088, "expenses": 10589748, "income_tax": 963934, "marketing_expense": 1118839, "net_income": 3440263, "net_profit": 2476329, "operational_expense": 5458467, "product_revenue": 4011807, "quarter": 2, "rd_expense": 1906972, "revenue": 14030011, "salaries_expense": 5082667, "service_revenue": 10018204 }, { "depreciation": 790404, "expenses": 10962616, "income_tax": 1030384, "marketing_expense": 1604988, "net_income": 3477731, "net_profit": 2447347, "operational_expense": 6370436, "product_revenue": 4367997, "quarter": 3, "rd_expense": 1785556, "revenue": 14440347, "salaries_expense": 5223241, "service_revenue": 10072350 }, { "depreciation": 886322, "expenses": 11348613, "income_tax": 962568, "marketing_expense": 1461858, "net_income": 3514072, "net_profit": 2551504, "operational_expense": 5846760, "product_revenue": 4779159, "quarter": 4, "rd_expense": 1811731, "revenue": 14862685, "salaries_expense": 5423905, "service_revenue": 10083526 } ], "market_conditions": { "gdp_growth": [ 0.021845232249292565, 0.038289221809495226, 0.03289973648981343, 0.029139198308951304 ], "inflation_rate": [ 0.008388182167600776, 0.00802390646154396, 0.01052313156984402, 0.014203999665185606 ], "interest_rate": [ 0.027415192072484836, 0.0259019020462932, 0.028587875217037536, 0.03382360649628333 ], "year": 1995 }, "random_event": { "description": "King-Lopez Introduction of New Service in 1995", "impact": 0.08, "type": "Introduction of New Service" }, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 70886, "billable_hours_per_employee": 133, "client_concentration": 0.4, "client_retention_rate": 0.9, "employee_utilization_rate": 0.79, "gross_billings": 6996423, "net_revenue": 5648279, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 7748 }, { "average_project_size": 188011, "billable_hours_per_employee": 125, "client_concentration": 0.14, "client_retention_rate": 0.7, "employee_utilization_rate": 0.72, "gross_billings": 6605713, "net_revenue": 5741432, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 7876 }, { "average_project_size": 119949, "billable_hours_per_employee": 123, "client_concentration": 0.2, "client_retention_rate": 0.65, "employee_utilization_rate": 0.79, "gross_billings": 6651684, "net_revenue": 5836121, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 8006 }, { "average_project_size": 56000, "billable_hours_per_employee": 149, "client_concentration": 0.38, "client_retention_rate": 0.82, "employee_utilization_rate": 0.79, "gross_billings": 7186636, "net_revenue": 5932372, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 8138 } ], "balance_sheet": [ { "assets": 7346738, "current_assets": 2952014, "current_liabilities": 1448615, "equity": 5724353, "fixed_assets": 4394724, "liabilities": 3129546, "long_term_liabilities": 1680931, "quarter": 1 }, { "assets": 7485563, "current_assets": 3711956, "current_liabilities": 1754754, "equity": 5811460, "fixed_assets": 3773607, "liabilities": 3155624, "long_term_liabilities": 1400870, "quarter": 2 }, { "assets": 7627012, "current_assets": 2676400, "current_liabilities": 1899061, "equity": 5968984, "fixed_assets": 4950612, "liabilities": 3181920, "long_term_liabilities": 1282859, "quarter": 3 }, { "assets": 7771133, "current_assets": 3355863, "current_liabilities": 1284873, "equity": 6194385, "fixed_assets": 4415270, "liabilities": 3208435, "long_term_liabilities": 1923562, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -99454, "financing_cash_flow": 125882, "investing_cash_flow": -261724, "net_cash_flow": 1678312, "operating_cash_flow": 1763151, "quarter": 1 }, { "change_in_working_capital": -76636, "financing_cash_flow": -166092, "investing_cash_flow": -317131, "net_cash_flow": 1597476, "operating_cash_flow": 1773733, "quarter": 2 }, { "change_in_working_capital": -46773, "financing_cash_flow": 80180, "investing_cash_flow": -440748, "net_cash_flow": 1461908, "operating_cash_flow": 1795740, "quarter": 3 }, { "change_in_working_capital": 71630, "financing_cash_flow": -170319, "investing_cash_flow": -231768, "net_cash_flow": 1630781, "operating_cash_flow": 1911870, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.768814540548472, "current_ratio": 2.0378181918591207, "debt_to_equity_ratio": 0.5467073746150874, "profit_margin": 0.2668354378386762, "quarter": 1, "return_on_assets": 0.20514696454399217, "return_on_equity": 0.2632893184609684 }, { "asset_turnover_ratio": 0.7670006918651275, "current_ratio": 2.1153711574385925, "debt_to_equity_ratio": 0.5430002099300348, "profit_margin": 0.25804032861488213, "quarter": 2, "return_on_assets": 0.19791711057671948, "return_on_equity": 0.25493094678445694 }, { "asset_turnover_ratio": 0.7651910079596046, "current_ratio": 1.409328083721376, "debt_to_equity_ratio": 0.5330756457045286, "profit_margin": 0.26111384599462556, "quarter": 3, "return_on_assets": 0.19980196700883648, "return_on_equity": 0.2553017397935729 }, { "asset_turnover_ratio": 0.7633857250931106, "current_ratio": 2.6118246706094688, "debt_to_equity_ratio": 0.5179586028314352, "profit_margin": 0.2750479909216752, "quarter": 4, "return_on_assets": 0.2099677099851463, "return_on_equity": 0.2634138820883752 } ], "income_statement": [ { "depreciation": 255990, "expenses": 3676580, "income_tax": 464538, "marketing_expense": 623876, "net_income": 1971699, "net_profit": 1507161, "operational_expense": 2262276, "product_revenue": 1228114, "quarter": 1, "rd_expense": 429232, "revenue": 5648279, "salaries_expense": 1645514, "service_revenue": 4420165 }, { "depreciation": 292212, "expenses": 3735257, "income_tax": 524654, "marketing_expense": 735690, "net_income": 2006175, "net_profit": 1481521, "operational_expense": 2385393, "product_revenue": 1943035, "quarter": 2, "rd_expense": 601479, "revenue": 5741432, "salaries_expense": 1721238, "service_revenue": 3798397 }, { "depreciation": 271848, "expenses": 3794871, "income_tax": 517358, "marketing_expense": 490210, "net_income": 2041250, "net_profit": 1523892, "operational_expense": 2513141, "product_revenue": 1587598, "quarter": 3, "rd_expense": 449114, "revenue": 5836121, "salaries_expense": 1765919, "service_revenue": 4248523 }, { "depreciation": 280183, "expenses": 3855437, "income_tax": 445248, "marketing_expense": 655715, "net_income": 2076935, "net_profit": 1631687, "operational_expense": 2489072, "product_revenue": 1322593, "quarter": 4, "rd_expense": 406263, "revenue": 5932372, "salaries_expense": 1261196, "service_revenue": 4609779 } ], "market_conditions": { "gdp_growth": [ 0.013329327453279033, 0.01060351194246946, 0.009275699050253073, 0.013414630682423965 ], "inflation_rate": [ 0.016121396093645907, 0.016265782640945192, 0.01896282445169567, 0.01743122479379943 ], "interest_rate": [ 0.03685443045190633, 0.03669566374128661, 0.03673730068525408, 0.03910554116676961 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 121966, "billable_hours_per_employee": 144, "client_concentration": 0.17, "client_retention_rate": 0.78, "employee_utilization_rate": 0.63, "gross_billings": 16251646, "net_revenue": 12983835, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 17810 }, { "average_project_size": 91094, "billable_hours_per_employee": 111, "client_concentration": 0.38, "client_retention_rate": 0.75, "employee_utilization_rate": 0.6, "gross_billings": 16946552, "net_revenue": 13528823, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 18558 }, { "average_project_size": 151001, "billable_hours_per_employee": 140, "client_concentration": 0.14, "client_retention_rate": 0.77, "employee_utilization_rate": 0.67, "gross_billings": 16414656, "net_revenue": 14096688, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 19337 }, { "average_project_size": 156684, "billable_hours_per_employee": 120, "client_concentration": 0.25, "client_retention_rate": 0.63, "employee_utilization_rate": 0.64, "gross_billings": 16438406, "net_revenue": 14688388, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 20149 } ], "balance_sheet": [ { "assets": 19179666, "current_assets": 6619395, "current_liabilities": 4818739, "equity": 14429975, "fixed_assets": 12560271, "liabilities": 8299571, "long_term_liabilities": 3480832, "quarter": 1 }, { "assets": 19737959, "current_assets": 6748919, "current_liabilities": 3594095, "equity": 15355736, "fixed_assets": 12989040, "liabilities": 8416579, "long_term_liabilities": 4822484, "quarter": 2 }, { "assets": 20312504, "current_assets": 6200013, "current_liabilities": 3529044, "equity": 15642475, "fixed_assets": 14112491, "liabilities": 8535236, "long_term_liabilities": 5006192, "quarter": 3 }, { "assets": 20903773, "current_assets": 9958715, "current_liabilities": 4719728, "equity": 16617034, "fixed_assets": 10945058, "liabilities": 8655566, "long_term_liabilities": 3935838, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 99864, "financing_cash_flow": -105177, "investing_cash_flow": -329162, "net_cash_flow": 4153117, "operating_cash_flow": 4342097, "quarter": 1 }, { "change_in_working_capital": 73825, "financing_cash_flow": 87141, "investing_cash_flow": -121209, "net_cash_flow": 4514163, "operating_cash_flow": 4808335, "quarter": 2 }, { "change_in_working_capital": -83259, "financing_cash_flow": 76286, "investing_cash_flow": -182849, "net_cash_flow": 4116257, "operating_cash_flow": 4299678, "quarter": 3 }, { "change_in_working_capital": 24066, "financing_cash_flow": -155293, "investing_cash_flow": -462013, "net_cash_flow": 4671088, "operating_cash_flow": 4892585, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6769583474498461, "current_ratio": 1.373677843933859, "debt_to_equity_ratio": 0.5751618419297331, "profit_margin": 0.27340766422247353, "quarter": 1, "return_on_assets": 0.1850856005521681, "return_on_equity": 0.24600735621510086 }, { "asset_turnover_ratio": 0.6854215777831943, "current_ratio": 1.877779802704158, "debt_to_equity_ratio": 0.5481065186325162, "profit_margin": 0.29820450751702493, "quarter": 2, "return_on_assets": 0.20439580404437965, "return_on_equity": 0.26272631933760776 }, { "asset_turnover_ratio": 0.6939906571833783, "current_ratio": 1.756853414125752, "debt_to_equity_ratio": 0.545644854794398, "profit_margin": 0.27419256211104337, "quarter": 3, "return_on_assets": 0.19028707637423728, "return_on_equity": 0.24709689483281896 }, { "asset_turnover_ratio": 0.7026668343556927, "current_ratio": 2.11001884006875, "debt_to_equity_ratio": 0.5208851350969133, "profit_margin": 0.29743406832662644, "quarter": 4, "return_on_assets": 0.20899705522060538, "return_on_equity": 0.26291256309639854 } ], "income_statement": [ { "depreciation": 792217, "expenses": 8003775, "income_tax": 1430180, "marketing_expense": 1466242, "net_income": 4980060, "net_profit": 3549880, "operational_expense": 4405050, "product_revenue": 3273459, "quarter": 1, "rd_expense": 1070482, "revenue": 12983835, "salaries_expense": 2543421, "service_revenue": 9710376 }, { "depreciation": 773979, "expenses": 8334268, "income_tax": 1160199, "marketing_expense": 1248231, "net_income": 5194555, "net_profit": 4034356, "operational_expense": 4832149, "product_revenue": 2943395, "quarter": 2, "rd_expense": 1027357, "revenue": 13528823, "salaries_expense": 4037116, "service_revenue": 10585428 }, { "depreciation": 434471, "expenses": 8678408, "income_tax": 1553073, "marketing_expense": 943234, "net_income": 5418280, "net_profit": 3865207, "operational_expense": 6062729, "product_revenue": 3901963, "quarter": 3, "rd_expense": 1453351, "revenue": 14096688, "salaries_expense": 2648360, "service_revenue": 10194725 }, { "depreciation": 523758, "expenses": 9036758, "income_tax": 1282803, "marketing_expense": 1629846, "net_income": 5651630, "net_profit": 4368827, "operational_expense": 4851281, "product_revenue": 5630947, "quarter": 4, "rd_expense": 1635887, "revenue": 14688388, "salaries_expense": 3480277, "service_revenue": 9057441 } ], "market_conditions": { "gdp_growth": [ 0.01936068969927273, 0.02618885945146617, 0.0314450749892214, 0.035975893415461355 ], "inflation_rate": [ 0.009488888351590556, 0.007314681534769692, 0.0127700251593969, 0.008716390612776188 ], "interest_rate": [ 0.025125696060745637, 0.03150219205537614, 0.027777841010721137, 0.023867379836914462 ], "year": 1997 }, "random_event": { "description": "King-Lopez Data Privacy Regulation Impact in 1997", "impact": 0.09, "type": "Data Privacy Regulation Impact" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 97137, "billable_hours_per_employee": 95, "client_concentration": 0.3, "client_retention_rate": 0.82, "employee_utilization_rate": 0.69, "gross_billings": 9556493, "net_revenue": 7353034, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 10086 }, { "average_project_size": 172338, "billable_hours_per_employee": 104, "client_concentration": 0.4, "client_retention_rate": 0.71, "employee_utilization_rate": 0.76, "gross_billings": 8820700, "net_revenue": 7442500, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 10209 }, { "average_project_size": 56044, "billable_hours_per_employee": 116, "client_concentration": 0.39, "client_retention_rate": 0.86, "employee_utilization_rate": 0.79, "gross_billings": 9355440, "net_revenue": 7533055, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 10333 }, { "average_project_size": 135176, "billable_hours_per_employee": 146, "client_concentration": 0.11, "client_retention_rate": 0.71, "employee_utilization_rate": 0.78, "gross_billings": 9497336, "net_revenue": 7624713, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 10459 } ], "balance_sheet": [ { "assets": 7769543, "current_assets": 3594423, "current_liabilities": 1906159, "equity": 5941494, "fixed_assets": 4175120, "liabilities": 3905873, "long_term_liabilities": 1999714, "quarter": 1 }, { "assets": 7986317, "current_assets": 3365907, "current_liabilities": 2198837, "equity": 6061217, "fixed_assets": 4620410, "liabilities": 3964415, "long_term_liabilities": 1765578, "quarter": 2 }, { "assets": 8209139, "current_assets": 3992949, "current_liabilities": 2201350, "equity": 6338055, "fixed_assets": 4216190, "liabilities": 4023835, "long_term_liabilities": 1822485, "quarter": 3 }, { "assets": 8438177, "current_assets": 3564751, "current_liabilities": 1642042, "equity": 6612198, "fixed_assets": 4873426, "liabilities": 4084146, "long_term_liabilities": 2442104, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -93803, "financing_cash_flow": 197845, "investing_cash_flow": -494890, "net_cash_flow": 2016769, "operating_cash_flow": 2330398, "quarter": 1 }, { "change_in_working_capital": -21441, "financing_cash_flow": 144098, "investing_cash_flow": -287132, "net_cash_flow": 2257399, "operating_cash_flow": 2421208, "quarter": 2 }, { "change_in_working_capital": 22340, "financing_cash_flow": -95567, "investing_cash_flow": -122107, "net_cash_flow": 2174457, "operating_cash_flow": 2427153, "quarter": 3 }, { "change_in_working_capital": 17875, "financing_cash_flow": -140326, "investing_cash_flow": -332147, "net_cash_flow": 2491920, "operating_cash_flow": 2519238, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9463920850943228, "current_ratio": 1.885688969283255, "debt_to_equity_ratio": 0.657389033801936, "profit_margin": 0.28258049670380964, "quarter": 1, "return_on_assets": 0.26743194548250776, "return_on_equity": 0.3497140618167754 }, { "asset_turnover_ratio": 0.9319064094250203, "current_ratio": 1.5307669463448177, "debt_to_equity_ratio": 0.6540625422254309, "profit_margin": 0.27400940544171987, "quarter": 2, "return_on_assets": 0.25535112117387776, "return_on_equity": 0.3364530588494027 }, { "asset_turnover_ratio": 0.9176425201229995, "current_ratio": 1.813863765416676, "debt_to_equity_ratio": 0.6348690568321038, "profit_margin": 0.2857739655425322, "quarter": 3, "return_on_assets": 0.2622383419259925, "return_on_equity": 0.3396548310167709 }, { "asset_turnover_ratio": 0.9035971869279348, "current_ratio": 2.170925591428234, "debt_to_equity_ratio": 0.6176684364261325, "profit_margin": 0.29616419660648213, "quarter": 4, "return_on_assets": 0.26761313492238903, "return_on_equity": 0.34151533272294626 } ], "income_statement": [ { "depreciation": 252574, "expenses": 4590757, "income_tax": 684453, "marketing_expense": 886190, "net_income": 2762277, "net_profit": 2077824, "operational_expense": 3205483, "product_revenue": 2636942, "quarter": 1, "rd_expense": 767231, "revenue": 7353034, "salaries_expense": 1817279, "service_revenue": 4716092 }, { "depreciation": 381893, "expenses": 4638542, "income_tax": 764643, "marketing_expense": 638835, "net_income": 2803958, "net_profit": 2039315, "operational_expense": 2320964, "product_revenue": 2617593, "quarter": 2, "rd_expense": 820184, "revenue": 7442500, "salaries_expense": 1689148, "service_revenue": 4824907 }, { "depreciation": 274402, "expenses": 4686825, "income_tax": 693479, "marketing_expense": 821020, "net_income": 2846230, "net_profit": 2152751, "operational_expense": 3138838, "product_revenue": 2540004, "quarter": 3, "rd_expense": 576762, "revenue": 7533055, "salaries_expense": 2008353, "service_revenue": 4993051 }, { "depreciation": 261071, "expenses": 4735610, "income_tax": 630936, "marketing_expense": 591100, "net_income": 2889103, "net_profit": 2258167, "operational_expense": 2891118, "product_revenue": 2764909, "quarter": 4, "rd_expense": 656429, "revenue": 7624713, "salaries_expense": 2096916, "service_revenue": 4859804 } ], "market_conditions": { "gdp_growth": [ 0.021030962283227747, 0.02428317997182755, 0.024830895980680244, 0.01899925199239434 ], "inflation_rate": [ 0.01612656605116206, 0.019599236655072114, 0.01729054591070273, 0.015377270090121093 ], "interest_rate": [ 0.040923313049643244, 0.038020048018740656, 0.03609697969435047, 0.03869648476047507 ], "year": 1998 }, "random_event": { "description": "King-Lopez New Ad Campaign Launch in 1998", "impact": -0.01, "type": "New Ad Campaign Launch" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 71121, "billable_hours_per_employee": 144, "client_concentration": 0.27, "client_retention_rate": 0.79, "employee_utilization_rate": 0.75, "gross_billings": 11747863, "net_revenue": 9568970, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 13126 }, { "average_project_size": 62101, "billable_hours_per_employee": 136, "client_concentration": 0.14, "client_retention_rate": 0.85, "employee_utilization_rate": 0.8, "gross_billings": 11526222, "net_revenue": 9763289, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 13393 }, { "average_project_size": 197196, "billable_hours_per_employee": 139, "client_concentration": 0.31, "client_retention_rate": 0.82, "employee_utilization_rate": 0.76, "gross_billings": 11646440, "net_revenue": 9961554, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 13665 }, { "average_project_size": 185809, "billable_hours_per_employee": 111, "client_concentration": 0.36, "client_retention_rate": 0.88, "employee_utilization_rate": 0.64, "gross_billings": 12346986, "net_revenue": 10163845, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 13942 } ], "balance_sheet": [ { "assets": 11053851, "current_assets": 5250043, "current_liabilities": 3030639, "equity": 8287996, "fixed_assets": 5803808, "liabilities": 5370424, "long_term_liabilities": 2339785, "quarter": 1 }, { "assets": 11323690, "current_assets": 5180327, "current_liabilities": 2883579, "equity": 8487024, "fixed_assets": 6143363, "liabilities": 5455151, "long_term_liabilities": 2571572, "quarter": 2 }, { "assets": 11600117, "current_assets": 4621500, "current_liabilities": 3162212, "equity": 8673046, "fixed_assets": 6978617, "liabilities": 5541214, "long_term_liabilities": 2379002, "quarter": 3 }, { "assets": 11883292, "current_assets": 5226501, "current_liabilities": 2752245, "equity": 8844456, "fixed_assets": 6656791, "liabilities": 5628636, "long_term_liabilities": 2876391, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -73728, "financing_cash_flow": 174712, "investing_cash_flow": -427218, "net_cash_flow": 2548487, "operating_cash_flow": 2929525, "quarter": 1 }, { "change_in_working_capital": -56149, "financing_cash_flow": 150550, "investing_cash_flow": -235282, "net_cash_flow": 2695128, "operating_cash_flow": 3116913, "quarter": 2 }, { "change_in_working_capital": 65827, "financing_cash_flow": -100782, "investing_cash_flow": -441230, "net_cash_flow": 2866817, "operating_cash_flow": 3098811, "quarter": 3 }, { "change_in_working_capital": -69437, "financing_cash_flow": -110154, "investing_cash_flow": -165877, "net_cash_flow": 2386984, "operating_cash_flow": 2981732, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8656684444181489, "current_ratio": 1.73232212744573, "debt_to_equity_ratio": 0.647976181455686, "profit_margin": 0.2721890652807982, "quarter": 1, "return_on_assets": 0.23562548472925862, "return_on_equity": 0.3142579943330088 }, { "asset_turnover_ratio": 0.8622003074969379, "current_ratio": 1.7964921370283249, "debt_to_equity_ratio": 0.6427637061000416, "profit_margin": 0.26819701844327254, "quarter": 2, "return_on_assets": 0.2312395517715515, "return_on_equity": 0.30852805412120904 }, { "asset_turnover_ratio": 0.8587459936826499, "current_ratio": 1.4614769661237135, "debt_to_equity_ratio": 0.6389005661909323, "profit_margin": 0.26242321228193916, "quarter": 3, "return_on_assets": 0.2253548821964468, "return_on_equity": 0.3014100236525899 }, { "asset_turnover_ratio": 0.85530549951983, "current_ratio": 1.8989955472714093, "debt_to_equity_ratio": 0.6364027363582339, "profit_margin": 0.25480514510010727, "quarter": 4, "return_on_assets": 0.21793624191007005, "return_on_equity": 0.29281620034064276 } ], "income_statement": [ { "depreciation": 324956, "expenses": 6107255, "income_tax": 857146, "marketing_expense": 1192418, "net_income": 3461715, "net_profit": 2604569, "operational_expense": 3094908, "product_revenue": 2227267, "quarter": 1, "rd_expense": 1042861, "revenue": 9568970, "salaries_expense": 2549415, "service_revenue": 7341703 }, { "depreciation": 498428, "expenses": 6251256, "income_tax": 893548, "marketing_expense": 1098881, "net_income": 3512033, "net_profit": 2618485, "operational_expense": 3909764, "product_revenue": 2220323, "quarter": 2, "rd_expense": 1001706, "revenue": 9763289, "salaries_expense": 2808722, "service_revenue": 7542966 }, { "depreciation": 484668, "expenses": 6398652, "income_tax": 948759, "marketing_expense": 1155409, "net_income": 3562902, "net_profit": 2614143, "operational_expense": 4474993, "product_revenue": 3005435, "quarter": 3, "rd_expense": 791414, "revenue": 9961554, "salaries_expense": 2367239, "service_revenue": 6956119 }, { "depreciation": 391932, "expenses": 6549525, "income_tax": 1024520, "marketing_expense": 711349, "net_income": 3614320, "net_profit": 2589800, "operational_expense": 4207000, "product_revenue": 2601906, "quarter": 4, "rd_expense": 1083310, "revenue": 10163845, "salaries_expense": 2203114, "service_revenue": 7561939 } ], "market_conditions": { "gdp_growth": [ 0.0304029095373265, 0.023513203691053773, 0.026090000050414654, 0.016996824005653305 ], "inflation_rate": [ 0.015434046863936833, 0.01538716230884075, 0.020590253774318064, 0.019636643215962108 ], "interest_rate": [ 0.026304363835407542, 0.02098351403823529, 0.018482589567775362, 0.02108404352806742 ], "year": 1999 }, "random_event": { "description": "King-Lopez Award Nomination in 1999", "impact": 0.03, "type": "Award Nomination" }, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 89848, "billable_hours_per_employee": 127, "client_concentration": 0.24, "client_retention_rate": 0.81, "employee_utilization_rate": 0.63, "gross_billings": 20892534, "net_revenue": 18179595, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 24938 }, { "average_project_size": 146641, "billable_hours_per_employee": 155, "client_concentration": 0.21, "client_retention_rate": 0.62, "employee_utilization_rate": 0.6, "gross_billings": 24352860, "net_revenue": 18922568, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 25957 }, { "average_project_size": 129539, "billable_hours_per_employee": 122, "client_concentration": 0.33, "client_retention_rate": 0.63, "employee_utilization_rate": 0.6, "gross_billings": 21919081, "net_revenue": 19695907, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 27018 }, { "average_project_size": 115058, "billable_hours_per_employee": 138, "client_concentration": 0.18, "client_retention_rate": 0.7, "employee_utilization_rate": 0.72, "gross_billings": 23918297, "net_revenue": 20500850, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 28122 } ], "balance_sheet": [ { "assets": 21009084, "current_assets": 7981756, "current_liabilities": 4677265, "equity": 15641009, "fixed_assets": 13027328, "liabilities": 10455560, "long_term_liabilities": 5778295, "quarter": 1 }, { "assets": 21268272, "current_assets": 9937801, "current_liabilities": 5430696, "equity": 15723176, "fixed_assets": 11330471, "liabilities": 10703246, "long_term_liabilities": 5272550, "quarter": 2 }, { "assets": 21530657, "current_assets": 6958718, "current_liabilities": 5276410, "equity": 15776010, "fixed_assets": 14571939, "liabilities": 10956801, "long_term_liabilities": 5680391, "quarter": 3 }, { "assets": 21796279, "current_assets": 7702490, "current_liabilities": 5440496, "equity": 15959541, "fixed_assets": 14093789, "liabilities": 11216361, "long_term_liabilities": 5775865, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -25055, "financing_cash_flow": -105847, "investing_cash_flow": -481740, "net_cash_flow": 6138728, "operating_cash_flow": 6230563, "quarter": 1 }, { "change_in_working_capital": -99160, "financing_cash_flow": 198216, "investing_cash_flow": -198955, "net_cash_flow": 5969297, "operating_cash_flow": 6225117, "quarter": 2 }, { "change_in_working_capital": -7786, "financing_cash_flow": 61280, "investing_cash_flow": -447169, "net_cash_flow": 5931711, "operating_cash_flow": 6286594, "quarter": 3 }, { "change_in_working_capital": -87124, "financing_cash_flow": -102794, "investing_cash_flow": -188012, "net_cash_flow": 6103231, "operating_cash_flow": 6519127, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8653206869942545, "current_ratio": 1.7065007007300206, "debt_to_equity_ratio": 0.6684709407174435, "profit_margin": 0.2798458931565857, "quarter": 1, "return_on_assets": 0.2421564405187775, "return_on_equity": 0.32526578048769106 }, { "asset_turnover_ratio": 0.889708764303936, "current_ratio": 1.8299313752786015, "debt_to_equity_ratio": 0.6807305343398815, "profit_margin": 0.2725924937883695, "quarter": 2, "return_on_assets": 0.24252793080697857, "return_on_equity": 0.32806031046144873 }, { "asset_turnover_ratio": 0.9147843003583216, "current_ratio": 1.3188357235317194, "debt_to_equity_ratio": 0.6945229497192256, "profit_margin": 0.26412360700119064, "quarter": 3, "return_on_assets": 0.2416161290387005, "return_on_equity": 0.32975093195300964 }, { "asset_turnover_ratio": 0.9405665067876953, "current_ratio": 1.415769812164185, "debt_to_equity_ratio": 0.7027997233755031, "profit_margin": 0.262409753741918, "quarter": 4, "return_on_assets": 0.24681382542405517, "return_on_equity": 0.3370788044593513 } ], "income_statement": [ { "depreciation": 1143078, "expenses": 11528786, "income_tax": 1563324, "marketing_expense": 2115767, "net_income": 6650809, "net_profit": 5087485, "operational_expense": 7116191, "product_revenue": 6726875, "quarter": 1, "rd_expense": 1877730, "revenue": 18179595, "salaries_expense": 3808157, "service_revenue": 11452720 }, { "depreciation": 1066967, "expenses": 12016233, "income_tax": 1748185, "marketing_expense": 2122096, "net_income": 6906335, "net_profit": 5158150, "operational_expense": 7741575, "product_revenue": 7261919, "quarter": 2, "rd_expense": 2137209, "revenue": 18922568, "salaries_expense": 4935101, "service_revenue": 11660649 }, { "depreciation": 1084440, "expenses": 12524291, "income_tax": 1969462, "marketing_expense": 1513408, "net_income": 7171616, "net_profit": 5202154, "operational_expense": 7750730, "product_revenue": 4264498, "quarter": 3, "rd_expense": 1527549, "revenue": 19695907, "salaries_expense": 3915920, "service_revenue": 15431409 }, { "depreciation": 1139504, "expenses": 13053830, "income_tax": 2067397, "marketing_expense": 2490405, "net_income": 7447020, "net_profit": 5379623, "operational_expense": 8669643, "product_revenue": 5221641, "quarter": 4, "rd_expense": 1524839, "revenue": 20500850, "salaries_expense": 4663154, "service_revenue": 15279209 } ], "market_conditions": { "gdp_growth": [ 0.02558586810836693, 0.03790084309573297, 0.02533142230292861, 0.022495029132662298 ], "inflation_rate": [ 0.021740169498679164, 0.013967807078669885, 0.016109956348084046, 0.016163077193654 ], "interest_rate": [ 0.028063575187650132, 0.022269487423669264, 0.023264400282446442, 0.03012675503811283 ], "year": 2000 }, "random_event": null, "year": 2000 } ]

{ "advertising_type": "Branding Services", "financial_health": "Distressed", "founding_year": 1995, "industry": "Advertising", "location": "Jeremiahton", "name": "Watkins-Ramirez", "num_employees": 638, "region": "North America", "revenue_size": "Small", "website": "www.watkins-ramirez.com" }

[ { "advertising_kpis": [ { "average_project_size": 66933, "billable_hours_per_employee": 148, "client_concentration": 0.27, "client_retention_rate": 0.87, "employee_utilization_rate": 0.67, "gross_billings": 6281124, "net_revenue": 4905222, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 7688 }, { "average_project_size": 116304, "billable_hours_per_employee": 155, "client_concentration": 0.21, "client_retention_rate": 0.67, "employee_utilization_rate": 0.72, "gross_billings": 6392889, "net_revenue": 4931116, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 7729 }, { "average_project_size": 64301, "billable_hours_per_employee": 94, "client_concentration": 0.37, "client_retention_rate": 0.74, "employee_utilization_rate": 0.65, "gross_billings": 6069474, "net_revenue": 4957147, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 7770 }, { "average_project_size": 149371, "billable_hours_per_employee": 94, "client_concentration": 0.15, "client_retention_rate": 0.89, "employee_utilization_rate": 0.68, "gross_billings": 6139454, "net_revenue": 4983315, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 7811 } ], "balance_sheet": [ { "assets": 6992214, "current_assets": 2292380, "current_liabilities": 1697037, "equity": 3954576, "fixed_assets": 4699834, "liabilities": 3847234, "long_term_liabilities": 2150197, "quarter": 1 }, { "assets": 7186905, "current_assets": 2552269, "current_liabilities": 1796472, "equity": 4021540, "fixed_assets": 4634636, "liabilities": 3882512, "long_term_liabilities": 2086040, "quarter": 2 }, { "assets": 7387017, "current_assets": 2221509, "current_liabilities": 1995077, "equity": 4196236, "fixed_assets": 5165508, "liabilities": 3918114, "long_term_liabilities": 1923037, "quarter": 3 }, { "assets": 7592701, "current_assets": 3659930, "current_liabilities": 1792122, "equity": 4350612, "fixed_assets": 3932771, "liabilities": 3954043, "long_term_liabilities": 2161921, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 83646, "financing_cash_flow": 150968, "investing_cash_flow": -410221, "net_cash_flow": 1174652, "operating_cash_flow": 1173066, "quarter": 1 }, { "change_in_working_capital": 94543, "financing_cash_flow": 176584, "investing_cash_flow": -400201, "net_cash_flow": 964830, "operating_cash_flow": 998888, "quarter": 2 }, { "change_in_working_capital": -62030, "financing_cash_flow": -76423, "investing_cash_flow": -126859, "net_cash_flow": 1044865, "operating_cash_flow": 1084151, "quarter": 3 }, { "change_in_working_capital": -29187, "financing_cash_flow": -140480, "investing_cash_flow": -157892, "net_cash_flow": 616237, "operating_cash_flow": 985582, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7015262976791042, "current_ratio": 1.3508132114974511, "debt_to_equity_ratio": 0.9728562556390369, "profit_margin": 0.16504777969274378, "quarter": 1, "return_on_assets": 0.11578535782800697, "return_on_equity": 0.2047238439721477 }, { "asset_turnover_ratio": 0.6861251122701636, "current_ratio": 1.4207118173842954, "debt_to_equity_ratio": 0.9654291639521179, "profit_margin": 0.14543300137331996, "quarter": 2, "return_on_assets": 0.099785234395056, "return_on_equity": 0.1783264620021186 }, { "asset_turnover_ratio": 0.6710620809455292, "current_ratio": 1.1134953688504252, "debt_to_equity_ratio": 0.9337210776514953, "profit_margin": 0.14672411368878108, "quarter": 3, "return_on_assets": 0.09846098905688182, "return_on_equity": 0.17332986037963546 }, { "asset_turnover_ratio": 0.6563296776733339, "current_ratio": 2.0422326158598576, "debt_to_equity_ratio": 0.9088475368522865, "profit_margin": 0.14286754901104987, "quarter": 4, "return_on_assets": 0.0937682123924016, "return_on_equity": 0.1636445631097418 } ], "income_statement": [ { "depreciation": 363470, "expenses": 3891475, "income_tax": 204151, "marketing_expense": 728809, "net_income": 1013747, "net_profit": 809596, "operational_expense": 2419587, "product_revenue": 1204177, "quarter": 1, "rd_expense": 539766, "revenue": 4905222, "salaries_expense": 1504644, "service_revenue": 3701045 }, { "depreciation": 281741, "expenses": 3930735, "income_tax": 283234, "marketing_expense": 474082, "net_income": 1000381, "net_profit": 717147, "operational_expense": 2393094, "product_revenue": 1175116, "quarter": 2, "rd_expense": 652026, "revenue": 4931116, "salaries_expense": 1863108, "service_revenue": 3756000 }, { "depreciation": 356818, "expenses": 3970392, "income_tax": 259422, "marketing_expense": 549858, "net_income": 986755, "net_profit": 727333, "operational_expense": 2232970, "product_revenue": 1165475, "quarter": 3, "rd_expense": 404737, "revenue": 4957147, "salaries_expense": 1299162, "service_revenue": 3791672 }, { "depreciation": 273628, "expenses": 4010449, "income_tax": 260912, "marketing_expense": 721318, "net_income": 972866, "net_profit": 711954, "operational_expense": 2777316, "product_revenue": 1973509, "quarter": 4, "rd_expense": 481005, "revenue": 4983315, "salaries_expense": 1462257, "service_revenue": 3009806 } ], "market_conditions": { "gdp_growth": [ 0.008131062106648197, -0.004256598265837812, -0.007565684145772541, -0.0011667352749663122 ], "inflation_rate": [ 0.028284614411484842, 0.027016409588518135, 0.030264079177773743, 0.02749640988160864 ], "interest_rate": [ 0.03932766946071447, 0.03707664234433638, 0.04577626197637509, 0.04087700052364152 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 170642, "billable_hours_per_employee": 93, "client_concentration": 0.25, "client_retention_rate": 0.64, "employee_utilization_rate": 0.77, "gross_billings": 2685051, "net_revenue": 2070909, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 3246 }, { "average_project_size": 124308, "billable_hours_per_employee": 99, "client_concentration": 0.16, "client_retention_rate": 0.71, "employee_utilization_rate": 0.66, "gross_billings": 2614435, "net_revenue": 2093820, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 3282 }, { "average_project_size": 103890, "billable_hours_per_employee": 112, "client_concentration": 0.4, "client_retention_rate": 0.82, "employee_utilization_rate": 0.63, "gross_billings": 2665397, "net_revenue": 2116985, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 3318 }, { "average_project_size": 82038, "billable_hours_per_employee": 98, "client_concentration": 0.21, "client_retention_rate": 0.68, "employee_utilization_rate": 0.66, "gross_billings": 2771816, "net_revenue": 2140406, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 3355 } ], "balance_sheet": [ { "assets": 2081027, "current_assets": 819371, "current_liabilities": 371772, "equity": 1678552, "fixed_assets": 1261656, "liabilities": 862945, "long_term_liabilities": 491173, "quarter": 1 }, { "assets": 2125306, "current_assets": 778684, "current_liabilities": 510280, "equity": 1714164, "fixed_assets": 1346622, "liabilities": 873268, "long_term_liabilities": 362988, "quarter": 2 }, { "assets": 2170527, "current_assets": 731230, "current_liabilities": 499126, "equity": 1727935, "fixed_assets": 1439297, "liabilities": 883714, "long_term_liabilities": 384588, "quarter": 3 }, { "assets": 2216710, "current_assets": 767906, "current_liabilities": 365254, "equity": 1805171, "fixed_assets": 1448804, "liabilities": 894285, "long_term_liabilities": 529031, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 74292, "financing_cash_flow": -111401, "investing_cash_flow": -385073, "net_cash_flow": 249387, "operating_cash_flow": 599639, "quarter": 1 }, { "change_in_working_capital": -27392, "financing_cash_flow": -111182, "investing_cash_flow": -429350, "net_cash_flow": 201291, "operating_cash_flow": 596658, "quarter": 2 }, { "change_in_working_capital": 7090, "financing_cash_flow": 187129, "investing_cash_flow": -380446, "net_cash_flow": 76032, "operating_cash_flow": 573202, "quarter": 3 }, { "change_in_working_capital": 53116, "financing_cash_flow": 185189, "investing_cash_flow": -417438, "net_cash_flow": 344614, "operating_cash_flow": 569704, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9951379775466632, "current_ratio": 2.2039610298785277, "debt_to_equity_ratio": 0.5141008440608333, "profit_margin": 0.22235163399260904, "quarter": 1, "return_on_assets": 0.22127055535560086, "return_on_equity": 0.27432572836587726 }, { "asset_turnover_ratio": 0.985185192155859, "current_ratio": 1.525993572156463, "debt_to_equity_ratio": 0.5094425037510997, "profit_margin": 0.2207095165773562, "quarter": 2, "return_on_assets": 0.21743974749988942, "return_on_equity": 0.2695926410775165 }, { "asset_turnover_ratio": 0.9753322580184444, "current_ratio": 1.465020856457087, "debt_to_equity_ratio": 0.5114278025504432, "profit_margin": 0.20837275653818993, "quarter": 3, "return_on_assets": 0.20323267114392035, "return_on_equity": 0.2552885380526467 }, { "asset_turnover_ratio": 0.9655778157720225, "current_ratio": 2.102389022433704, "debt_to_equity_ratio": 0.4954018206585415, "profit_margin": 0.2255394537298064, "quarter": 4, "return_on_assets": 0.2177758931028416, "return_on_equity": 0.26742397257655925 } ], "income_statement": [ { "depreciation": 139169, "expenses": 1479124, "income_tax": 131315, "marketing_expense": 148174, "net_income": 591785, "net_profit": 460470, "operational_expense": 1022586, "product_revenue": 824951, "quarter": 1, "rd_expense": 248492, "revenue": 2070909, "salaries_expense": 690229, "service_revenue": 1245958 }, { "depreciation": 134532, "expenses": 1493625, "income_tax": 138069, "marketing_expense": 203540, "net_income": 600195, "net_profit": 462126, "operational_expense": 973020, "product_revenue": 793202, "quarter": 2, "rd_expense": 266377, "revenue": 2093820, "salaries_expense": 621490, "service_revenue": 1300618 }, { "depreciation": 132080, "expenses": 1508269, "income_tax": 167594, "marketing_expense": 227149, "net_income": 608716, "net_profit": 441122, "operational_expense": 811601, "product_revenue": 538233, "quarter": 3, "rd_expense": 283780, "revenue": 2116985, "salaries_expense": 468818, "service_revenue": 1578752 }, { "depreciation": 86958, "expenses": 1523056, "income_tax": 134604, "marketing_expense": 290291, "net_income": 617350, "net_profit": 482746, "operational_expense": 796716, "product_revenue": 551233, "quarter": 4, "rd_expense": 248283, "revenue": 2140406, "salaries_expense": 579538, "service_revenue": 1589173 } ], "market_conditions": { "gdp_growth": [ 0.009175376543356336, 0.0029804366959551437, 0.0046868492314009035, 0.002399409191858732 ], "inflation_rate": [ 0.02796540830800675, 0.0346276416536752, 0.03000283066186185, 0.02722057281398011 ], "interest_rate": [ 0.04792899435950108, 0.047389499554690344, 0.0540221493691582, 0.05246407308116834 ], "year": 1996 }, "random_event": { "description": "Watkins-Ramirez Industry Recognition in 1996", "impact": 0.04, "type": "Industry Recognition" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 162009, "billable_hours_per_employee": 80, "client_concentration": 0.18, "client_retention_rate": 0.8, "employee_utilization_rate": 0.75, "gross_billings": 4566517, "net_revenue": 3623766, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 5680 }, { "average_project_size": 134456, "billable_hours_per_employee": 107, "client_concentration": 0.29, "client_retention_rate": 0.75, "employee_utilization_rate": 0.68, "gross_billings": 4088294, "net_revenue": 3599519, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 5642 }, { "average_project_size": 65653, "billable_hours_per_employee": 88, "client_concentration": 0.31, "client_retention_rate": 0.79, "employee_utilization_rate": 0.8, "gross_billings": 4429105, "net_revenue": 3575435, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 5604 }, { "average_project_size": 138954, "billable_hours_per_employee": 106, "client_concentration": 0.26, "client_retention_rate": 0.6, "employee_utilization_rate": 0.71, "gross_billings": 4453850, "net_revenue": 3551512, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 5567 } ], "balance_sheet": [ { "assets": 4580459, "current_assets": 1816783, "current_liabilities": 1037253, "equity": 3402062, "fixed_assets": 2763676, "liabilities": 1965707, "long_term_liabilities": 928454, "quarter": 1 }, { "assets": 4662658, "current_assets": 2278710, "current_liabilities": 1044372, "equity": 3462442, "fixed_assets": 2383948, "liabilities": 2003896, "long_term_liabilities": 959524, "quarter": 2 }, { "assets": 4746333, "current_assets": 1454936, "current_liabilities": 881597, "equity": 3555070, "fixed_assets": 3291397, "liabilities": 2042827, "long_term_liabilities": 1161230, "quarter": 3 }, { "assets": 4831510, "current_assets": 2300015, "current_liabilities": 1150289, "equity": 3504830, "fixed_assets": 2531495, "liabilities": 2082514, "long_term_liabilities": 932225, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 99392, "financing_cash_flow": -86962, "investing_cash_flow": -304554, "net_cash_flow": 709974, "operating_cash_flow": 998469, "quarter": 1 }, { "change_in_working_capital": -21084, "financing_cash_flow": -37103, "investing_cash_flow": -357608, "net_cash_flow": 537616, "operating_cash_flow": 1013961, "quarter": 2 }, { "change_in_working_capital": -92832, "financing_cash_flow": 57556, "investing_cash_flow": -264512, "net_cash_flow": 819493, "operating_cash_flow": 1095192, "quarter": 3 }, { "change_in_working_capital": -22771, "financing_cash_flow": 34120, "investing_cash_flow": -259809, "net_cash_flow": 716139, "operating_cash_flow": 908532, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7911359975059268, "current_ratio": 1.7515331360815538, "debt_to_equity_ratio": 0.5777986997297522, "profit_margin": 0.21726292481357792, "quarter": 1, "return_on_assets": 0.17188452074344515, "return_on_equity": 0.23142141442454606 }, { "asset_turnover_ratio": 0.7719886382402483, "current_ratio": 2.1818949569693555, "debt_to_equity_ratio": 0.5787522216978652, "profit_margin": 0.2232742763685926, "quarter": 2, "return_on_assets": 0.17236520456786666, "return_on_equity": 0.23211363540530064 }, { "asset_turnover_ratio": 0.7533047091301853, "current_ratio": 1.6503413691289783, "debt_to_equity_ratio": 0.574623565780702, "profit_margin": 0.23817074006379643, "quarter": 3, "return_on_assets": 0.17941514006707915, "return_on_equity": 0.23953508651025154 }, { "asset_turnover_ratio": 0.7350728861163487, "current_ratio": 1.9995105577815662, "debt_to_equity_ratio": 0.5941840260440592, "profit_margin": 0.21282034243443357, "quarter": 4, "return_on_assets": 0.1564384633375487, "return_on_equity": 0.21565496757332026 } ], "income_statement": [ { "depreciation": 211159, "expenses": 2520052, "income_tax": 316404, "marketing_expense": 351145, "net_income": 1103714, "net_profit": 787310, "operational_expense": 1455711, "product_revenue": 1415776, "quarter": 1, "rd_expense": 288220, "revenue": 3623766, "salaries_expense": 810295, "service_revenue": 2207990 }, { "depreciation": 210281, "expenses": 2507343, "income_tax": 288496, "marketing_expense": 292538, "net_income": 1092176, "net_profit": 803680, "operational_expense": 1667636, "product_revenue": 1200350, "quarter": 2, "rd_expense": 322661, "revenue": 3599519, "salaries_expense": 915402, "service_revenue": 2399169 }, { "depreciation": 243628, "expenses": 2494699, "income_tax": 229172, "marketing_expense": 424111, "net_income": 1080736, "net_profit": 851564, "operational_expense": 1315254, "product_revenue": 1340082, "quarter": 3, "rd_expense": 327559, "revenue": 3575435, "salaries_expense": 816728, "service_revenue": 2235353 }, { "depreciation": 152698, "expenses": 2482119, "income_tax": 313559, "marketing_expense": 375446, "net_income": 1069393, "net_profit": 755834, "operational_expense": 1247720, "product_revenue": 869584, "quarter": 4, "rd_expense": 369021, "revenue": 3551512, "salaries_expense": 1146444, "service_revenue": 2681928 } ], "market_conditions": { "gdp_growth": [ 0.007800550840016246, 0.0025575842700302012, -0.006661707057506256, -0.004652283997270162 ], "inflation_rate": [ 0.029937063529032675, 0.028257749368522416, 0.026241476725655112, 0.03393235617175168 ], "interest_rate": [ 0.05229433806524583, 0.05202677922441177, 0.05345481949619732, 0.0564900899265413 ], "year": 1997 }, "random_event": { "description": "Watkins-Ramirez Award Nomination in 1997", "impact": -0.08, "type": "Award Nomination" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 159686, "billable_hours_per_employee": 126, "client_concentration": 0.17, "client_retention_rate": 0.76, "employee_utilization_rate": 0.66, "gross_billings": 2920070, "net_revenue": 2481435, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 3889 }, { "average_project_size": 72026, "billable_hours_per_employee": 109, "client_concentration": 0.38, "client_retention_rate": 0.87, "employee_utilization_rate": 0.62, "gross_billings": 3096262, "net_revenue": 2485517, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 3896 }, { "average_project_size": 88758, "billable_hours_per_employee": 103, "client_concentration": 0.24, "client_retention_rate": 0.6, "employee_utilization_rate": 0.65, "gross_billings": 2771970, "net_revenue": 2489606, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 3902 }, { "average_project_size": 137744, "billable_hours_per_employee": 100, "client_concentration": 0.36, "client_retention_rate": 0.66, "employee_utilization_rate": 0.64, "gross_billings": 3002483, "net_revenue": 2493701, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 3909 } ], "balance_sheet": [ { "assets": 3360345, "current_assets": 1589293, "current_liabilities": 820857, "equity": 2271540, "fixed_assets": 1771052, "liabilities": 1713584, "long_term_liabilities": 892727, "quarter": 1 }, { "assets": 3405029, "current_assets": 1680581, "current_liabilities": 773733, "equity": 2237182, "fixed_assets": 1724448, "liabilities": 1738321, "long_term_liabilities": 964588, "quarter": 2 }, { "assets": 3450306, "current_assets": 1538693, "current_liabilities": 936803, "equity": 2279826, "fixed_assets": 1911613, "liabilities": 1763416, "long_term_liabilities": 826613, "quarter": 3 }, { "assets": 3496186, "current_assets": 1363922, "current_liabilities": 1034250, "equity": 2329992, "fixed_assets": 2132264, "liabilities": 1788873, "long_term_liabilities": 754623, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -87138, "financing_cash_flow": -54382, "investing_cash_flow": -150715, "net_cash_flow": 712063, "operating_cash_flow": 716857, "quarter": 1 }, { "change_in_working_capital": 29678, "financing_cash_flow": -22252, "investing_cash_flow": -391121, "net_cash_flow": 566634, "operating_cash_flow": 673014, "quarter": 2 }, { "change_in_working_capital": 44654, "financing_cash_flow": 61927, "investing_cash_flow": -264422, "net_cash_flow": 484407, "operating_cash_flow": 753541, "quarter": 3 }, { "change_in_working_capital": 54403, "financing_cash_flow": 54648, "investing_cash_flow": -440930, "net_cash_flow": 206414, "operating_cash_flow": 708135, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7384464987969985, "current_ratio": 1.936138694072171, "debt_to_equity_ratio": 0.7543710434330895, "profit_margin": 0.25178132814278836, "quarter": 1, "return_on_assets": 0.18592704022950024, "return_on_equity": 0.2750464442624827 }, { "asset_turnover_ratio": 0.7299547228525807, "current_ratio": 2.1720425521465416, "debt_to_equity_ratio": 0.7770136716637269, "profit_margin": 0.22951925092445555, "quarter": 2, "return_on_assets": 0.16753866119789287, "return_on_equity": 0.2549966877974166 }, { "asset_turnover_ratio": 0.7215609282191203, "current_ratio": 1.642493672629144, "debt_to_equity_ratio": 0.7734870994540811, "profit_margin": 0.2381645931123238, "quarter": 3, "return_on_assets": 0.17185026487505745, "return_on_equity": 0.260079497294969 }, { "asset_turnover_ratio": 0.7132632531564396, "current_ratio": 1.3187546531302876, "debt_to_equity_ratio": 0.7677592884439088, "profit_margin": 0.24970074599962064, "quarter": 4, "return_on_assets": 0.17810236640727925, "return_on_equity": 0.2672451235884072 } ], "income_statement": [ { "depreciation": 92078, "expenses": 1682144, "income_tax": 174512, "marketing_expense": 250552, "net_income": 799291, "net_profit": 624779, "operational_expense": 996743, "product_revenue": 972393, "quarter": 1, "rd_expense": 230548, "revenue": 2481435, "salaries_expense": 719754, "service_revenue": 1509042 }, { "depreciation": 102540, "expenses": 1686969, "income_tax": 228074, "marketing_expense": 289659, "net_income": 798548, "net_profit": 570474, "operational_expense": 1084332, "product_revenue": 606855, "quarter": 2, "rd_expense": 203098, "revenue": 2485517, "salaries_expense": 835247, "service_revenue": 1878662 }, { "depreciation": 160605, "expenses": 1691809, "income_tax": 204861, "marketing_expense": 304372, "net_income": 797797, "net_profit": 592936, "operational_expense": 872431, "product_revenue": 877635, "quarter": 3, "rd_expense": 325003, "revenue": 2489606, "salaries_expense": 547948, "service_revenue": 1611971 }, { "depreciation": 85456, "expenses": 1696662, "income_tax": 174360, "marketing_expense": 276320, "net_income": 797039, "net_profit": 622679, "operational_expense": 910070, "product_revenue": 916203, "quarter": 4, "rd_expense": 326233, "revenue": 2493701, "salaries_expense": 663768, "service_revenue": 1577498 } ], "market_conditions": { "gdp_growth": [ -0.016356624566928366, -0.004019244328232701, -0.01651991165189448, -0.012429640824568565 ], "inflation_rate": [ 0.040047756135866426, 0.03470599406843057, 0.033550719532252124, 0.0326790492141487 ], "interest_rate": [ 0.052600241529017405, 0.05272402561688791, 0.051619853207910175, 0.052432219487371874 ], "year": 1998 }, "random_event": { "description": "Watkins-Ramirez Award Nomination in 1998", "impact": -0.09, "type": "Award Nomination" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 125616, "billable_hours_per_employee": 99, "client_concentration": 0.23, "client_retention_rate": 0.87, "employee_utilization_rate": 0.64, "gross_billings": 3349816, "net_revenue": 2621041, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 4108 }, { "average_project_size": 118347, "billable_hours_per_employee": 142, "client_concentration": 0.37, "client_retention_rate": 0.87, "employee_utilization_rate": 0.78, "gross_billings": 3334452, "net_revenue": 2586188, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 4054 }, { "average_project_size": 141840, "billable_hours_per_employee": 92, "client_concentration": 0.39, "client_retention_rate": 0.73, "employee_utilization_rate": 0.63, "gross_billings": 3221661, "net_revenue": 2551799, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 4000 }, { "average_project_size": 152560, "billable_hours_per_employee": 102, "client_concentration": 0.34, "client_retention_rate": 0.71, "employee_utilization_rate": 0.67, "gross_billings": 2963392, "net_revenue": 2517867, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 3946 } ], "balance_sheet": [ { "assets": 3562280, "current_assets": 1232390, "current_liabilities": 1006109, "equity": 2156358, "fixed_assets": 2329890, "liabilities": 1970412, "long_term_liabilities": 964303, "quarter": 1 }, { "assets": 3633477, "current_assets": 1352237, "current_liabilities": 1038469, "equity": 2174028, "fixed_assets": 2281240, "liabilities": 1986340, "long_term_liabilities": 947871, "quarter": 2 }, { "assets": 3706098, "current_assets": 1612148, "current_liabilities": 941720, "equity": 2253651, "fixed_assets": 2093950, "liabilities": 2002397, "long_term_liabilities": 1060677, "quarter": 3 }, { "assets": 3780170, "current_assets": 1621609, "current_liabilities": 1158506, "equity": 2268563, "fixed_assets": 2158561, "liabilities": 2018583, "long_term_liabilities": 860077, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 53149, "financing_cash_flow": 33707, "investing_cash_flow": -424779, "net_cash_flow": 685436, "operating_cash_flow": 716506, "quarter": 1 }, { "change_in_working_capital": -32243, "financing_cash_flow": 63158, "investing_cash_flow": -147113, "net_cash_flow": 527081, "operating_cash_flow": 622009, "quarter": 2 }, { "change_in_working_capital": -43372, "financing_cash_flow": 181270, "investing_cash_flow": -326391, "net_cash_flow": 31698, "operating_cash_flow": 648972, "quarter": 3 }, { "change_in_working_capital": -7342, "financing_cash_flow": -143298, "investing_cash_flow": -214870, "net_cash_flow": 187912, "operating_cash_flow": 604000, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.735776244427726, "current_ratio": 1.2249070428750761, "debt_to_equity_ratio": 0.9137684929867861, "profit_margin": 0.21536862643506913, "quarter": 1, "return_on_assets": 0.15846311912595304, "return_on_equity": 0.2617793520370922 }, { "asset_turnover_ratio": 0.7117667182150871, "current_ratio": 1.3021447919966798, "debt_to_equity_ratio": 0.913668085231653, "profit_margin": 0.203732675273414, "quarter": 2, "return_on_assets": 0.1450101376725379, "return_on_equity": 0.24235704415950485 }, { "asset_turnover_ratio": 0.688540616033359, "current_ratio": 1.7119186169986833, "debt_to_equity_ratio": 0.8885124626661359, "profit_margin": 0.21551462321287845, "quarter": 3, "return_on_assets": 0.14839057143119258, "return_on_equity": 0.24402624896223948 }, { "asset_turnover_ratio": 0.6660724253142054, "current_ratio": 1.3997415637035975, "debt_to_equity_ratio": 0.8898068953782637, "profit_margin": 0.201351381943526, "quarter": 4, "return_on_assets": 0.13411460331149128, "return_on_equity": 0.22347891594811342 } ], "income_statement": [ { "depreciation": 152016, "expenses": 1887199, "income_tax": 169352, "marketing_expense": 284576, "net_income": 733842, "net_profit": 564490, "operational_expense": 1280150, "product_revenue": 712629, "quarter": 1, "rd_expense": 325510, "revenue": 2621041, "salaries_expense": 830805, "service_revenue": 1908412 }, { "depreciation": 95118, "expenses": 1858386, "income_tax": 200911, "marketing_expense": 273943, "net_income": 727802, "net_profit": 526891, "operational_expense": 1188804, "product_revenue": 950524, "quarter": 2, "rd_expense": 361555, "revenue": 2586188, "salaries_expense": 832894, "service_revenue": 1635664 }, { "depreciation": 99022, "expenses": 1830013, "income_tax": 171836, "marketing_expense": 318756, "net_income": 721786, "net_profit": 549950, "operational_expense": 1196884, "product_revenue": 828715, "quarter": 3, "rd_expense": 309652, "revenue": 2551799, "salaries_expense": 894970, "service_revenue": 1723084 }, { "depreciation": 97024, "expenses": 1802073, "income_tax": 208818, "marketing_expense": 253851, "net_income": 715794, "net_profit": 506976, "operational_expense": 966538, "product_revenue": 718380, "quarter": 4, "rd_expense": 285462, "revenue": 2517867, "salaries_expense": 551642, "service_revenue": 1799487 } ], "market_conditions": { "gdp_growth": [ -0.0037836010884418304, -0.007007830835919116, 0.0027648480584863723, -0.0045976168982314915 ], "inflation_rate": [ 0.03080726166184071, 0.02914424638318031, 0.02849084031576364, 0.02674765868669442 ], "interest_rate": [ 0.04269333454180418, 0.04669441116551484, 0.04594494426606769, 0.04403584343955437 ], "year": 1999 }, "random_event": { "description": "Watkins-Ramirez Award Nomination in 1999", "impact": -0.01, "type": "Award Nomination" }, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 98474, "billable_hours_per_employee": 158, "client_concentration": 0.27, "client_retention_rate": 0.72, "employee_utilization_rate": 0.78, "gross_billings": 4801799, "net_revenue": 4260620, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 6678 }, { "average_project_size": 161277, "billable_hours_per_employee": 121, "client_concentration": 0.18, "client_retention_rate": 0.68, "employee_utilization_rate": 0.76, "gross_billings": 5250541, "net_revenue": 4295988, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 6734 }, { "average_project_size": 102642, "billable_hours_per_employee": 127, "client_concentration": 0.27, "client_retention_rate": 0.84, "employee_utilization_rate": 0.65, "gross_billings": 5287781, "net_revenue": 4331650, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 6789 }, { "average_project_size": 94289, "billable_hours_per_employee": 157, "client_concentration": 0.29, "client_retention_rate": 0.65, "employee_utilization_rate": 0.75, "gross_billings": 5485696, "net_revenue": 4367608, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 6846 } ], "balance_sheet": [ { "assets": 5615429, "current_assets": 1881612, "current_liabilities": 1868129, "equity": 3319006, "fixed_assets": 3733817, "liabilities": 3152584, "long_term_liabilities": 1284455, "quarter": 1 }, { "assets": 5803540, "current_assets": 2794006, "current_liabilities": 1888437, "equity": 3542494, "fixed_assets": 3009534, "liabilities": 3231329, "long_term_liabilities": 1342892, "quarter": 2 }, { "assets": 5997953, "current_assets": 2848586, "current_liabilities": 1974939, "equity": 3588423, "fixed_assets": 3149367, "liabilities": 3312040, "long_term_liabilities": 1337101, "quarter": 3 }, { "assets": 6198878, "current_assets": 2925779, "current_liabilities": 1760710, "equity": 3752474, "fixed_assets": 3273099, "liabilities": 3394768, "long_term_liabilities": 1634058, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 11330, "financing_cash_flow": 187552, "investing_cash_flow": -187978, "net_cash_flow": 699050, "operating_cash_flow": 1147507, "quarter": 1 }, { "change_in_working_capital": -74607, "financing_cash_flow": 177763, "investing_cash_flow": -256793, "net_cash_flow": 869589, "operating_cash_flow": 1200443, "quarter": 2 }, { "change_in_working_capital": -24819, "financing_cash_flow": -79130, "investing_cash_flow": -207174, "net_cash_flow": 888020, "operating_cash_flow": 1099729, "quarter": 3 }, { "change_in_working_capital": -34954, "financing_cash_flow": -24218, "investing_cash_flow": -410600, "net_cash_flow": 782504, "operating_cash_flow": 1165056, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7587345508241667, "current_ratio": 1.0072173816690388, "debt_to_equity_ratio": 0.9498578791361028, "profit_margin": 0.20094751468096192, "quarter": 1, "return_on_assets": 0.1524658222906923, "return_on_equity": 0.25795705099659355 }, { "asset_turnover_ratio": 0.7402357871230318, "current_ratio": 1.4795336037156654, "debt_to_equity_ratio": 0.9121621659768513, "profit_margin": 0.22585794001286782, "quarter": 2, "return_on_assets": 0.1671881300034117, "return_on_equity": 0.2738982761862123 }, { "asset_turnover_ratio": 0.7221880531574689, "current_ratio": 1.4423665743600182, "debt_to_equity_ratio": 0.9229792585768177, "profit_margin": 0.20835247538466867, "quarter": 3, "return_on_assets": 0.1504696685685933, "return_on_equity": 0.2515060236766959 }, { "asset_turnover_ratio": 0.704580409551535, "current_ratio": 1.6617040852837777, "debt_to_equity_ratio": 0.9046746226622756, "profit_margin": 0.21713578691127958, "quarter": 4, "return_on_assets": 0.15298962167024419, "return_on_equity": 0.25273033204227396 } ], "income_statement": [ { "depreciation": 291346, "expenses": 3053396, "income_tax": 351063, "marketing_expense": 434042, "net_income": 1207224, "net_profit": 856161, "operational_expense": 1554034, "product_revenue": 1683239, "quarter": 1, "rd_expense": 557658, "revenue": 4260620, "salaries_expense": 1166211, "service_revenue": 2577381 }, { "depreciation": 230160, "expenses": 3076635, "income_tax": 249070, "marketing_expense": 529779, "net_income": 1219353, "net_profit": 970283, "operational_expense": 1596684, "product_revenue": 1507748, "quarter": 2, "rd_expense": 593976, "revenue": 4295988, "salaries_expense": 1118251, "service_revenue": 2788240 }, { "depreciation": 197219, "expenses": 3100051, "income_tax": 329089, "marketing_expense": 348740, "net_income": 1231599, "net_profit": 902510, "operational_expense": 1775394, "product_revenue": 1694077, "quarter": 3, "rd_expense": 497091, "revenue": 4331650, "salaries_expense": 1418320, "service_revenue": 2637573 }, { "depreciation": 216692, "expenses": 3123646, "income_tax": 295598, "marketing_expense": 547404, "net_income": 1243962, "net_profit": 948364, "operational_expense": 1898263, "product_revenue": 1511909, "quarter": 4, "rd_expense": 461902, "revenue": 4367608, "salaries_expense": 1471552, "service_revenue": 2855699 } ], "market_conditions": { "gdp_growth": [ -0.020923826692544594, -0.01944721694673692, -0.018174024848569715, -0.013307514732339397 ], "inflation_rate": [ 0.03262300100111659, 0.029328217304597885, 0.036867571342635026, 0.031071319495251253 ], "interest_rate": [ 0.0466652330891134, 0.04986462584034346, 0.04418103338726057, 0.04874199429939504 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 58589, "billable_hours_per_employee": 84, "client_concentration": 0.11, "client_retention_rate": 0.69, "employee_utilization_rate": 0.63, "gross_billings": 5807451, "net_revenue": 4931160, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 7729 }, { "average_project_size": 132214, "billable_hours_per_employee": 153, "client_concentration": 0.4, "client_retention_rate": 0.88, "employee_utilization_rate": 0.61, "gross_billings": 6055146, "net_revenue": 4956365, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 7769 }, { "average_project_size": 102588, "billable_hours_per_employee": 82, "client_concentration": 0.14, "client_retention_rate": 0.84, "employee_utilization_rate": 0.71, "gross_billings": 6304578, "net_revenue": 4981699, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 7808 }, { "average_project_size": 92345, "billable_hours_per_employee": 147, "client_concentration": 0.24, "client_retention_rate": 0.85, "employee_utilization_rate": 0.75, "gross_billings": 5830703, "net_revenue": 5007162, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 7848 } ], "balance_sheet": [ { "assets": 6895790, "current_assets": 3313283, "current_liabilities": 2009063, "equity": 4143932, "fixed_assets": 3582507, "liabilities": 3980656, "long_term_liabilities": 1971593, "quarter": 1 }, { "assets": 7020352, "current_assets": 2306827, "current_liabilities": 2313385, "equity": 4275147, "fixed_assets": 4713525, "liabilities": 4037297, "long_term_liabilities": 1723912, "quarter": 2 }, { "assets": 7147164, "current_assets": 3227367, "current_liabilities": 2259914, "equity": 4380611, "fixed_assets": 3919797, "liabilities": 4094745, "long_term_liabilities": 1834831, "quarter": 3 }, { "assets": 7276266, "current_assets": 2373662, "current_liabilities": 2142540, "equity": 4435229, "fixed_assets": 4902604, "liabilities": 4153009, "long_term_liabilities": 2010469, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 75722, "financing_cash_flow": -169337, "investing_cash_flow": -471264, "net_cash_flow": 1057849, "operating_cash_flow": 1428745, "quarter": 1 }, { "change_in_working_capital": 7747, "financing_cash_flow": -166298, "investing_cash_flow": -387453, "net_cash_flow": 1332622, "operating_cash_flow": 1479686, "quarter": 2 }, { "change_in_working_capital": 33695, "financing_cash_flow": 153051, "investing_cash_flow": -174781, "net_cash_flow": 1623271, "operating_cash_flow": 1650316, "quarter": 3 }, { "change_in_working_capital": 80970, "financing_cash_flow": -122945, "investing_cash_flow": -172044, "net_cash_flow": 1495226, "operating_cash_flow": 1612333, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7150971824838054, "current_ratio": 1.6491682938762995, "debt_to_equity_ratio": 0.9605987743042116, "profit_margin": 0.2491904541730546, "quarter": 1, "return_on_assets": 0.17819539168101117, "return_on_equity": 0.296529479730845 }, { "asset_turnover_ratio": 0.705999499740184, "current_ratio": 0.99716519299641, "debt_to_equity_ratio": 0.9443644861802413, "profit_margin": 0.260693471929529, "quarter": 2, "return_on_assets": 0.18404946076777917, "return_on_equity": 0.30223335010468644 }, { "asset_turnover_ratio": 0.6970175862761789, "current_ratio": 1.428092838931039, "debt_to_equity_ratio": 0.9347428931717516, "profit_margin": 0.26661426152001555, "quarter": 3, "return_on_assets": 0.18583482903148718, "return_on_equity": 0.3031978872353651 }, { "asset_turnover_ratio": 0.6881499384437018, "current_ratio": 1.1078728985223147, "debt_to_equity_ratio": 0.9363685618036859, "profit_margin": 0.2620190838642728, "quarter": 4, "return_on_assets": 0.18030841643227447, "return_on_equity": 0.29580704851992984 } ], "income_statement": [ { "depreciation": 199947, "expenses": 3272402, "income_tax": 429960, "marketing_expense": 448072, "net_income": 1658758, "net_profit": 1228798, "operational_expense": 1757457, "product_revenue": 1773889, "quarter": 1, "rd_expense": 606173, "revenue": 4931160, "salaries_expense": 1459102, "service_revenue": 3157271 }, { "depreciation": 187594, "expenses": 3275786, "income_tax": 388487, "marketing_expense": 601832, "net_income": 1680579, "net_profit": 1292092, "operational_expense": 1842446, "product_revenue": 1204084, "quarter": 2, "rd_expense": 632867, "revenue": 4956365, "salaries_expense": 1494605, "service_revenue": 3752281 }, { "depreciation": 322124, "expenses": 3279175, "income_tax": 374332, "marketing_expense": 393063, "net_income": 1702524, "net_profit": 1328192, "operational_expense": 2066314, "product_revenue": 1680298, "quarter": 3, "rd_expense": 538588, "revenue": 4981699, "salaries_expense": 1184494, "service_revenue": 3301401 }, { "depreciation": 300361, "expenses": 3282567, "income_tax": 412623, "marketing_expense": 531415, "net_income": 1724595, "net_profit": 1311972, "operational_expense": 1924414, "product_revenue": 1756064, "quarter": 4, "rd_expense": 533070, "revenue": 5007162, "salaries_expense": 1148519, "service_revenue": 3251098 } ], "market_conditions": { "gdp_growth": [ 0.0036810813238175935, 0.010514804079194294, -0.0001757548685348085, 0.004173819284148609 ], "inflation_rate": [ 0.02766800996095877, 0.03238107298504672, 0.03358398950725555, 0.029191682484178028 ], "interest_rate": [ 0.05975163600332324, 0.06410713777865462, 0.06376122490648536, 0.056498144114754206 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 61646, "billable_hours_per_employee": 113, "client_concentration": 0.21, "client_retention_rate": 0.73, "employee_utilization_rate": 0.76, "gross_billings": 5414749, "net_revenue": 4188115, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 6564 }, { "average_project_size": 114399, "billable_hours_per_employee": 97, "client_concentration": 0.32, "client_retention_rate": 0.79, "employee_utilization_rate": 0.72, "gross_billings": 4870823, "net_revenue": 4112344, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 6446 }, { "average_project_size": 82529, "billable_hours_per_employee": 160, "client_concentration": 0.33, "client_retention_rate": 0.76, "employee_utilization_rate": 0.63, "gross_billings": 4865827, "net_revenue": 4037943, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 6329 }, { "average_project_size": 122945, "billable_hours_per_employee": 105, "client_concentration": 0.25, "client_retention_rate": 0.72, "employee_utilization_rate": 0.71, "gross_billings": 4767269, "net_revenue": 3964889, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 6215 } ], "balance_sheet": [ { "assets": 4892853, "current_assets": 2197972, "current_liabilities": 915336, "equity": 3884946, "fixed_assets": 2694881, "liabilities": 2036414, "long_term_liabilities": 1121078, "quarter": 1 }, { "assets": 5047241, "current_assets": 2332718, "current_liabilities": 856210, "equity": 3978201, "fixed_assets": 2714523, "liabilities": 2086086, "long_term_liabilities": 1229876, "quarter": 2 }, { "assets": 5206501, "current_assets": 1878509, "current_liabilities": 859051, "equity": 3998222, "fixed_assets": 3327992, "liabilities": 2136969, "long_term_liabilities": 1277918, "quarter": 3 }, { "assets": 5370785, "current_assets": 2374088, "current_liabilities": 1223032, "equity": 4061670, "fixed_assets": 2996697, "liabilities": 2189093, "long_term_liabilities": 966061, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 99356, "financing_cash_flow": -116940, "investing_cash_flow": -461818, "net_cash_flow": 832904, "operating_cash_flow": 1258444, "quarter": 1 }, { "change_in_working_capital": -94428, "financing_cash_flow": 100563, "investing_cash_flow": -287781, "net_cash_flow": 704679, "operating_cash_flow": 1243597, "quarter": 2 }, { "change_in_working_capital": -88236, "financing_cash_flow": -13373, "investing_cash_flow": -176788, "net_cash_flow": 632563, "operating_cash_flow": 1117766, "quarter": 3 }, { "change_in_working_capital": -63999, "financing_cash_flow": -149530, "investing_cash_flow": -356402, "net_cash_flow": 668091, "operating_cash_flow": 1118618, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8559658342484436, "current_ratio": 2.401273412167772, "debt_to_equity_ratio": 0.5241807736838556, "profit_margin": 0.24557754502920764, "quarter": 1, "return_on_assets": 0.21020598820361044, "return_on_equity": 0.2647416463446339 }, { "asset_turnover_ratio": 0.8147706836269558, "current_ratio": 2.724469464266944, "debt_to_equity_ratio": 0.5243792357399739, "profit_margin": 0.2473153996844622, "quarter": 2, "return_on_assets": 0.20150533727238307, "return_on_equity": 0.25565475449832725 }, { "asset_turnover_ratio": 0.7755579034749057, "current_ratio": 2.186725817209921, "debt_to_equity_ratio": 0.5344798262827827, "profit_margin": 0.22999086416029152, "quarter": 3, "return_on_assets": 0.17837123242653752, "return_on_equity": 0.23227574656935007 }, { "asset_turnover_ratio": 0.7382326792079743, "current_ratio": 1.9411495365615945, "debt_to_equity_ratio": 0.5389637759837702, "profit_margin": 0.22194265715887632, "quarter": 4, "return_on_assets": 0.16384532242493416, "return_on_equity": 0.21665423335721515 } ], "income_statement": [ { "depreciation": 229937, "expenses": 2867762, "income_tax": 291846, "marketing_expense": 475269, "net_income": 1320353, "net_profit": 1028507, "operational_expense": 1641421, "product_revenue": 893402, "quarter": 1, "rd_expense": 495954, "revenue": 4188115, "salaries_expense": 1427875, "service_revenue": 3294713 }, { "depreciation": 226551, "expenses": 2819613, "income_tax": 275685, "marketing_expense": 510226, "net_income": 1292731, "net_profit": 1017046, "operational_expense": 1477808, "product_revenue": 1146093, "quarter": 2, "rd_expense": 445118, "revenue": 4112344, "salaries_expense": 1152797, "service_revenue": 2966251 }, { "depreciation": 189076, "expenses": 2772273, "income_tax": 336980, "marketing_expense": 333175, "net_income": 1265670, "net_profit": 928690, "operational_expense": 1473283, "product_revenue": 1606819, "quarter": 3, "rd_expense": 525156, "revenue": 4037943, "salaries_expense": 1066954, "service_revenue": 2431124 }, { "depreciation": 238640, "expenses": 2725728, "income_tax": 359183, "marketing_expense": 408484, "net_income": 1239161, "net_profit": 879978, "operational_expense": 1655970, "product_revenue": 1455361, "quarter": 4, "rd_expense": 473006, "revenue": 3964889, "salaries_expense": 1008586, "service_revenue": 2509528 } ], "market_conditions": { "gdp_growth": [ 0.013089310228004627, 0.002955990533741114, 0.00949044533300457, 0.010924799765622295 ], "inflation_rate": [ 0.03759635672564297, 0.03455782156981877, 0.034344428798146746, 0.034243886681394886 ], "interest_rate": [ 0.03902602112539763, 0.04299435559533231, 0.03661124591323167, 0.04151089345335291 ], "year": 2002 }, "random_event": null, "year": 2002 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Average", "founding_year": 1995, "industry": "Advertising", "location": "New Julie", "name": "Hicks PLC", "num_employees": 771, "region": "Asia-Pacific", "revenue_size": "Medium", "website": "www.hicksplc.com" }

[ { "advertising_kpis": [ { "average_project_size": 50384, "billable_hours_per_employee": 86, "client_concentration": 0.24, "client_retention_rate": 0.9, "employee_utilization_rate": 0.68, "gross_billings": 20590779, "net_revenue": 18599803, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 24124 }, { "average_project_size": 122309, "billable_hours_per_employee": 126, "client_concentration": 0.27, "client_retention_rate": 0.69, "employee_utilization_rate": 0.61, "gross_billings": 21488877, "net_revenue": 18263987, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 23689 }, { "average_project_size": 189900, "billable_hours_per_employee": 111, "client_concentration": 0.29, "client_retention_rate": 0.77, "employee_utilization_rate": 0.62, "gross_billings": 23271858, "net_revenue": 17934234, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 23261 }, { "average_project_size": 197861, "billable_hours_per_employee": 118, "client_concentration": 0.18, "client_retention_rate": 0.79, "employee_utilization_rate": 0.61, "gross_billings": 20518323, "net_revenue": 17610436, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 22841 } ], "balance_sheet": [ { "assets": 19906125, "current_assets": 8573638, "current_liabilities": 6778812, "equity": 13541509, "fixed_assets": 11332487, "liabilities": 11446581, "long_term_liabilities": 4667769, "quarter": 1 }, { "assets": 20593792, "current_assets": 8613142, "current_liabilities": 5047271, "equity": 13731505, "fixed_assets": 11980650, "liabilities": 11645367, "long_term_liabilities": 6598096, "quarter": 2 }, { "assets": 21305215, "current_assets": 9164175, "current_liabilities": 6804178, "equity": 14272907, "fixed_assets": 12141040, "liabilities": 11847605, "long_term_liabilities": 5043427, "quarter": 3 }, { "assets": 22041214, "current_assets": 7974541, "current_liabilities": 5015107, "equity": 14669789, "fixed_assets": 14066673, "liabilities": 12053356, "long_term_liabilities": 7038249, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 75341, "financing_cash_flow": -37748, "investing_cash_flow": -283146, "net_cash_flow": 5847166, "operating_cash_flow": 5930307, "quarter": 1 }, { "change_in_working_capital": 93782, "financing_cash_flow": -50239, "investing_cash_flow": -140117, "net_cash_flow": 5401832, "operating_cash_flow": 5545475, "quarter": 2 }, { "change_in_working_capital": -25789, "financing_cash_flow": -178003, "investing_cash_flow": -231843, "net_cash_flow": 5095686, "operating_cash_flow": 5575865, "quarter": 3 }, { "change_in_working_capital": 42851, "financing_cash_flow": -53692, "investing_cash_flow": -109026, "net_cash_flow": 4996802, "operating_cash_flow": 5313477, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9343758767715967, "current_ratio": 1.2647699921461164, "debt_to_equity_ratio": 0.8452958233827559, "profit_margin": 0.2732268185851216, "quarter": 1, "return_on_assets": 0.25529654817298697, "return_on_equity": 0.37528793873710825 }, { "asset_turnover_ratio": 0.8868685767050575, "current_ratio": 1.7064948563292917, "debt_to_equity_ratio": 0.8480765218379195, "profit_margin": 0.2618858631469679, "quarter": 2, "return_on_assets": 0.23225834270832685, "return_on_equity": 0.3483288976699932 }, { "asset_turnover_ratio": 0.8417767199251451, "current_ratio": 1.3468452765345058, "debt_to_equity_ratio": 0.8300765219026509, "profit_margin": 0.26849750036717485, "quarter": 3, "return_on_assets": 0.2260149451671809, "return_on_equity": 0.3373732484910047 }, { "asset_turnover_ratio": 0.7989775880765915, "current_ratio": 1.5901038601968014, "debt_to_equity_ratio": 0.8216448102968625, "profit_margin": 0.265861163232983, "quarter": 4, "return_on_assets": 0.2124171109631257, "return_on_equity": 0.3191546245143676 } ], "income_statement": [ { "depreciation": 848342, "expenses": 11670669, "income_tax": 1847169, "marketing_expense": 1307666, "net_income": 6929134, "net_profit": 5081965, "operational_expense": 6919745, "product_revenue": 3893026, "quarter": 1, "rd_expense": 1493447, "revenue": 18599803, "salaries_expense": 4924648, "service_revenue": 14706777 }, { "depreciation": 762395, "expenses": 11455296, "income_tax": 2025611, "marketing_expense": 1582048, "net_income": 6808691, "net_profit": 4783080, "operational_expense": 7361977, "product_revenue": 6892063, "quarter": 2, "rd_expense": 2061355, "revenue": 18263987, "salaries_expense": 4546513, "service_revenue": 11371924 }, { "depreciation": 760568, "expenses": 11243899, "income_tax": 1875038, "marketing_expense": 1667441, "net_income": 6690335, "net_profit": 4815297, "operational_expense": 6043795, "product_revenue": 6687345, "quarter": 3, "rd_expense": 2072945, "revenue": 17934234, "salaries_expense": 3907113, "service_revenue": 11246889 }, { "depreciation": 631546, "expenses": 11036402, "income_tax": 1892103, "marketing_expense": 2159854, "net_income": 6574034, "net_profit": 4681931, "operational_expense": 5539334, "product_revenue": 3797684, "quarter": 4, "rd_expense": 1382877, "revenue": 17610436, "salaries_expense": 5507329, "service_revenue": 13812752 } ], "market_conditions": { "gdp_growth": [ 0.027922964309914956, 0.013599605244953452, 0.02117968005571226, 0.030595101057545843 ], "inflation_rate": [ 0.01911200044528882, 0.01299956535688132, 0.017077557885474565, 0.016667562700392873 ], "interest_rate": [ 0.030470903867882277, 0.026538769910652953, 0.034335589836469824, 0.03195766898769128 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 169323, "billable_hours_per_employee": 127, "client_concentration": 0.31, "client_retention_rate": 0.83, "employee_utilization_rate": 0.72, "gross_billings": 20225457, "net_revenue": 17857064, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 23161 }, { "average_project_size": 165258, "billable_hours_per_employee": 126, "client_concentration": 0.35, "client_retention_rate": 0.65, "employee_utilization_rate": 0.75, "gross_billings": 22462070, "net_revenue": 17775534, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 23055 }, { "average_project_size": 106360, "billable_hours_per_employee": 156, "client_concentration": 0.21, "client_retention_rate": 0.81, "employee_utilization_rate": 0.7, "gross_billings": 19762069, "net_revenue": 17694376, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 22950 }, { "average_project_size": 135546, "billable_hours_per_employee": 104, "client_concentration": 0.29, "client_retention_rate": 0.78, "employee_utilization_rate": 0.66, "gross_billings": 19966081, "net_revenue": 17613589, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 22845 } ], "balance_sheet": [ { "assets": 21358010, "current_assets": 7916022, "current_liabilities": 5941334, "equity": 13975441, "fixed_assets": 13441988, "liabilities": 10108250, "long_term_liabilities": 4166916, "quarter": 1 }, { "assets": 21927711, "current_assets": 10612770, "current_liabilities": 4431463, "equity": 14587133, "fixed_assets": 11314941, "liabilities": 10381441, "long_term_liabilities": 5949978, "quarter": 2 }, { "assets": 22512608, "current_assets": 10309899, "current_liabilities": 4502677, "equity": 14885742, "fixed_assets": 12202709, "liabilities": 10662016, "long_term_liabilities": 6159339, "quarter": 3 }, { "assets": 23113106, "current_assets": 8561319, "current_liabilities": 5506380, "equity": 15022026, "fixed_assets": 14551787, "liabilities": 10950174, "long_term_liabilities": 5443794, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -90455, "financing_cash_flow": -134759, "investing_cash_flow": -356160, "net_cash_flow": 3157157, "operating_cash_flow": 3503405, "quarter": 1 }, { "change_in_working_capital": 37250, "financing_cash_flow": -197031, "investing_cash_flow": -261536, "net_cash_flow": 3495948, "operating_cash_flow": 3889950, "quarter": 2 }, { "change_in_working_capital": -84862, "financing_cash_flow": 152982, "investing_cash_flow": -313147, "net_cash_flow": 3906087, "operating_cash_flow": 4291519, "quarter": 3 }, { "change_in_working_capital": 63162, "financing_cash_flow": -10624, "investing_cash_flow": -104561, "net_cash_flow": 3702172, "operating_cash_flow": 3868628, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8360827623921891, "current_ratio": 1.332364415129666, "debt_to_equity_ratio": 0.7232866569291088, "profit_margin": 0.15263881005298519, "quarter": 1, "return_on_assets": 0.1276186779573565, "return_on_equity": 0.1950336307813113 }, { "asset_turnover_ratio": 0.8106424788250812, "current_ratio": 2.3948682410301068, "debt_to_equity_ratio": 0.7116848115390461, "profit_margin": 0.17107013493940604, "quarter": 2, "return_on_assets": 0.13867671824022124, "return_on_equity": 0.20846200552226404 }, { "asset_turnover_ratio": 0.7859762849333138, "current_ratio": 2.289726533793119, "debt_to_equity_ratio": 0.7162569390225896, "profit_margin": 0.17153190369640614, "quarter": 3, "return_on_assets": 0.13482000841484026, "return_on_equity": 0.2038964533981578 }, { "asset_turnover_ratio": 0.7620606680902169, "current_ratio": 1.5547998866769093, "debt_to_equity_ratio": 0.7289412227085748, "profit_margin": 0.16232319262133346, "quarter": 4, "return_on_assets": 0.12370012061555033, "return_on_equity": 0.1903267908070456 } ], "income_statement": [ { "depreciation": 777724, "expenses": 14105080, "income_tax": 1026303, "marketing_expense": 2247502, "net_income": 3751984, "net_profit": 2725681, "operational_expense": 7813881, "product_revenue": 6858799, "quarter": 1, "rd_expense": 2493525, "revenue": 17857064, "salaries_expense": 6416492, "service_revenue": 10998265 }, { "depreciation": 849087, "expenses": 13922034, "income_tax": 812637, "marketing_expense": 2757402, "net_income": 3853500, "net_profit": 3040863, "operational_expense": 9502483, "product_revenue": 5417297, "quarter": 2, "rd_expense": 2505632, "revenue": 17775534, "salaries_expense": 6476242, "service_revenue": 12358237 }, { "depreciation": 1256369, "expenses": 13741364, "income_tax": 917862, "marketing_expense": 2022816, "net_income": 3953012, "net_profit": 3035150, "operational_expense": 8928349, "product_revenue": 6493295, "quarter": 3, "rd_expense": 1793415, "revenue": 17694376, "salaries_expense": 5298023, "service_revenue": 11201081 }, { "depreciation": 1009534, "expenses": 13563038, "income_tax": 1191457, "marketing_expense": 2404978, "net_income": 4050551, "net_profit": 2859094, "operational_expense": 8648504, "product_revenue": 6694440, "quarter": 4, "rd_expense": 2610603, "revenue": 17613589, "salaries_expense": 5503537, "service_revenue": 10919149 } ], "market_conditions": { "gdp_growth": [ 0.013143279727366577, 0.028681460353103115, 0.02358652689864406, 0.011699942183475857 ], "inflation_rate": [ 0.013217635362495338, 0.013276106508556401, 0.01308564275961533, 0.013799652179135858 ], "interest_rate": [ 0.04139132192636979, 0.03960736194484705, 0.03530023255847536, 0.04306608484118475 ], "year": 1996 }, "random_event": { "description": "Hicks PLC New Ad Campaign Launch in 1996", "impact": 0.09, "type": "New Ad Campaign Launch" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 109742, "billable_hours_per_employee": 92, "client_concentration": 0.38, "client_retention_rate": 0.67, "employee_utilization_rate": 0.66, "gross_billings": 6816532, "net_revenue": 5571097, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 7226 }, { "average_project_size": 169340, "billable_hours_per_employee": 142, "client_concentration": 0.12, "client_retention_rate": 0.76, "employee_utilization_rate": 0.78, "gross_billings": 6321794, "net_revenue": 5555583, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 7206 }, { "average_project_size": 103615, "billable_hours_per_employee": 88, "client_concentration": 0.27, "client_retention_rate": 0.78, "employee_utilization_rate": 0.8, "gross_billings": 6841128, "net_revenue": 5540112, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 7186 }, { "average_project_size": 145330, "billable_hours_per_employee": 132, "client_concentration": 0.16, "client_retention_rate": 0.76, "employee_utilization_rate": 0.61, "gross_billings": 6714809, "net_revenue": 5524685, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 7166 } ], "balance_sheet": [ { "assets": 7424587, "current_assets": 2325862, "current_liabilities": 1889085, "equity": 4726395, "fixed_assets": 5098725, "liabilities": 3703461, "long_term_liabilities": 1814376, "quarter": 1 }, { "assets": 7657622, "current_assets": 3058388, "current_liabilities": 2045355, "equity": 4993397, "fixed_assets": 4599234, "liabilities": 3778661, "long_term_liabilities": 1733306, "quarter": 2 }, { "assets": 7897972, "current_assets": 3080572, "current_liabilities": 2002408, "equity": 5104524, "fixed_assets": 4817400, "liabilities": 3855388, "long_term_liabilities": 1852980, "quarter": 3 }, { "assets": 8145865, "current_assets": 2458052, "current_liabilities": 2264028, "equity": 5302619, "fixed_assets": 5687813, "liabilities": 3933673, "long_term_liabilities": 1669645, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 38820, "financing_cash_flow": 7127, "investing_cash_flow": -480544, "net_cash_flow": 623285, "operating_cash_flow": 1356633, "quarter": 1 }, { "change_in_working_capital": -66213, "financing_cash_flow": -100897, "investing_cash_flow": -488417, "net_cash_flow": 1047967, "operating_cash_flow": 1401680, "quarter": 2 }, { "change_in_working_capital": -59301, "financing_cash_flow": 195974, "investing_cash_flow": -218644, "net_cash_flow": 806278, "operating_cash_flow": 1340132, "quarter": 3 }, { "change_in_working_capital": 89717, "financing_cash_flow": 137234, "investing_cash_flow": -179095, "net_cash_flow": 997277, "operating_cash_flow": 1488904, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7503578313514273, "current_ratio": 1.2312108772236294, "debt_to_equity_ratio": 0.7835699301476072, "profit_margin": 0.18044363614562806, "quarter": 1, "return_on_assets": 0.1353972954993995, "return_on_equity": 0.212692548972314 }, { "asset_turnover_ratio": 0.7254971582561792, "current_ratio": 1.4952846816322838, "debt_to_equity_ratio": 0.7567315396712899, "profit_margin": 0.2005974890484041, "quarter": 2, "return_on_assets": 0.1455329082579422, "return_on_equity": 0.22318193406212244 }, { "asset_turnover_ratio": 0.7014600710156987, "current_ratio": 1.5384337257941438, "debt_to_equity_ratio": 0.7552884460921332, "profit_margin": 0.19168204541713235, "quarter": 3, "return_on_assets": 0.13445730119073604, "return_on_equity": 0.20803898659306921 }, { "asset_turnover_ratio": 0.6782195629316223, "current_ratio": 1.0856985867665947, "debt_to_equity_ratio": 0.7418358739332394, "profit_margin": 0.1973736059159934, "quarter": 4, "return_on_assets": 0.1338626407385833, "return_on_equity": 0.20563932652902273 } ], "income_statement": [ { "depreciation": 351364, "expenses": 4136259, "income_tax": 429569, "marketing_expense": 783270, "net_income": 1434838, "net_profit": 1005269, "operational_expense": 2365920, "product_revenue": 1245249, "quarter": 1, "rd_expense": 805462, "revenue": 5571097, "salaries_expense": 1544049, "service_revenue": 4325848 }, { "depreciation": 287244, "expenses": 4126234, "income_tax": 314913, "marketing_expense": 487028, "net_income": 1429349, "net_profit": 1114436, "operational_expense": 2860079, "product_revenue": 1401972, "quarter": 2, "rd_expense": 673301, "revenue": 5555583, "salaries_expense": 1682896, "service_revenue": 4153611 }, { "depreciation": 278192, "expenses": 4116233, "income_tax": 361939, "marketing_expense": 727599, "net_income": 1423879, "net_profit": 1061940, "operational_expense": 2436674, "product_revenue": 1878058, "quarter": 3, "rd_expense": 471741, "revenue": 5540112, "salaries_expense": 1484451, "service_revenue": 3662054 }, { "depreciation": 398477, "expenses": 4106257, "income_tax": 328001, "marketing_expense": 492968, "net_income": 1418428, "net_profit": 1090427, "operational_expense": 2813334, "product_revenue": 1747430, "quarter": 4, "rd_expense": 676500, "revenue": 5524685, "salaries_expense": 1433889, "service_revenue": 3777255 } ], "market_conditions": { "gdp_growth": [ 0.02405739093025929, 0.013612379166728214, 0.01529785702629421, 0.013844066080098177 ], "inflation_rate": [ 0.015545702993318145, 0.013312747642193324, 0.01125606030055281, 0.01379854284097839 ], "interest_rate": [ 0.03473158343112586, 0.03376824899633891, 0.040665314728821726, 0.03194095909528544 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 143955, "billable_hours_per_employee": 134, "client_concentration": 0.33, "client_retention_rate": 0.63, "employee_utilization_rate": 0.76, "gross_billings": 8172252, "net_revenue": 6661284, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 8640 }, { "average_project_size": 181045, "billable_hours_per_employee": 148, "client_concentration": 0.31, "client_retention_rate": 0.75, "employee_utilization_rate": 0.64, "gross_billings": 8173755, "net_revenue": 6775167, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 8788 }, { "average_project_size": 153395, "billable_hours_per_employee": 160, "client_concentration": 0.38, "client_retention_rate": 0.9, "employee_utilization_rate": 0.67, "gross_billings": 8719221, "net_revenue": 6890997, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 8938 }, { "average_project_size": 51039, "billable_hours_per_employee": 91, "client_concentration": 0.22, "client_retention_rate": 0.71, "employee_utilization_rate": 0.65, "gross_billings": 8984487, "net_revenue": 7008807, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 9091 } ], "balance_sheet": [ { "assets": 9292994, "current_assets": 3000162, "current_liabilities": 1700810, "equity": 6722661, "fixed_assets": 6292832, "liabilities": 3844419, "long_term_liabilities": 2143609, "quarter": 1 }, { "assets": 9516958, "current_assets": 3275577, "current_liabilities": 1846972, "equity": 6871259, "fixed_assets": 6241381, "liabilities": 3931406, "long_term_liabilities": 2084434, "quarter": 2 }, { "assets": 9746319, "current_assets": 4507288, "current_liabilities": 2202947, "equity": 7145130, "fixed_assets": 5239031, "liabilities": 4020363, "long_term_liabilities": 1817416, "quarter": 3 }, { "assets": 9981208, "current_assets": 3232580, "current_liabilities": 2189529, "equity": 7407868, "fixed_assets": 6748628, "liabilities": 4111331, "long_term_liabilities": 1921802, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -54694, "financing_cash_flow": 116873, "investing_cash_flow": -435189, "net_cash_flow": 1527753, "operating_cash_flow": 1742342, "quarter": 1 }, { "change_in_working_capital": -95627, "financing_cash_flow": -15317, "investing_cash_flow": -380054, "net_cash_flow": 1194561, "operating_cash_flow": 1539495, "quarter": 2 }, { "change_in_working_capital": 4973, "financing_cash_flow": -55514, "investing_cash_flow": -453229, "net_cash_flow": 1394757, "operating_cash_flow": 1809114, "quarter": 3 }, { "change_in_working_capital": 98395, "financing_cash_flow": 57035, "investing_cash_flow": -202926, "net_cash_flow": 1629174, "operating_cash_flow": 1974244, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7168070914497524, "current_ratio": 1.7639607010777218, "debt_to_equity_ratio": 0.5718597144791326, "profit_margin": 0.1912673292416297, "quarter": 1, "return_on_assets": 0.13710177796305476, "return_on_equity": 0.189521083987427 }, { "asset_turnover_ratio": 0.7119046863504074, "current_ratio": 1.7734849255971394, "debt_to_equity_ratio": 0.5721522067498839, "profit_margin": 0.18976757325686586, "quarter": 2, "return_on_assets": 0.13509642471890704, "return_on_equity": 0.18711374436620712 }, { "asset_turnover_ratio": 0.7070358563063656, "current_ratio": 2.046026527192892, "debt_to_equity_ratio": 0.5626717778402912, "profit_margin": 0.20594610620204884, "quarter": 3, "return_on_assets": 0.1456112815515273, "return_on_equity": 0.1986211587472866 }, { "asset_turnover_ratio": 0.7022002747563221, "current_ratio": 1.4763814500744223, "debt_to_equity_ratio": 0.5549951753999937, "profit_margin": 0.21943691701027007, "quarter": 4, "return_on_assets": 0.1540886634162919, "return_on_equity": 0.20761587544486484 } ], "income_statement": [ { "depreciation": 468256, "expenses": 4876095, "income_tax": 511103, "marketing_expense": 652201, "net_income": 1785189, "net_profit": 1274086, "operational_expense": 3140151, "product_revenue": 2080315, "quarter": 1, "rd_expense": 721996, "revenue": 6661284, "salaries_expense": 1867484, "service_revenue": 4580969 }, { "depreciation": 253788, "expenses": 4943783, "income_tax": 545677, "marketing_expense": 627878, "net_income": 1831384, "net_profit": 1285707, "operational_expense": 3449437, "product_revenue": 1493425, "quarter": 2, "rd_expense": 594810, "revenue": 6775167, "salaries_expense": 1892735, "service_revenue": 5281742 }, { "depreciation": 389940, "expenses": 5012411, "income_tax": 459412, "marketing_expense": 857238, "net_income": 1878586, "net_profit": 1419174, "operational_expense": 2597514, "product_revenue": 2756023, "quarter": 3, "rd_expense": 567098, "revenue": 6890997, "salaries_expense": 2426760, "service_revenue": 4134974 }, { "depreciation": 436253, "expenses": 5081991, "income_tax": 388825, "marketing_expense": 741682, "net_income": 1926816, "net_profit": 1537991, "operational_expense": 3057981, "product_revenue": 1468909, "quarter": 4, "rd_expense": 709188, "revenue": 7008807, "salaries_expense": 1948837, "service_revenue": 5539898 } ], "market_conditions": { "gdp_growth": [ 0.02501444457581352, 0.0321381600654848, 0.03620546901826428, 0.025511073039122308 ], "inflation_rate": [ 0.013673600433210089, 0.01851628068951339, 0.013143951999943036, 0.02218746549424642 ], "interest_rate": [ 0.028756010269951247, 0.031663317605579104, 0.03060128344733141, 0.0351097059173284 ], "year": 1998 }, "random_event": { "description": "Hicks PLC Expansion to New Market in 1998", "impact": -0.08, "type": "Expansion to New Market" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 66870, "billable_hours_per_employee": 140, "client_concentration": 0.29, "client_retention_rate": 0.66, "employee_utilization_rate": 0.61, "gross_billings": 18091124, "net_revenue": 15526101, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 20138 }, { "average_project_size": 103836, "billable_hours_per_employee": 111, "client_concentration": 0.21, "client_retention_rate": 0.79, "employee_utilization_rate": 0.67, "gross_billings": 20183745, "net_revenue": 15740650, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 20416 }, { "average_project_size": 186126, "billable_hours_per_employee": 140, "client_concentration": 0.15, "client_retention_rate": 0.87, "employee_utilization_rate": 0.8, "gross_billings": 18150204, "net_revenue": 15958165, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 20698 }, { "average_project_size": 195627, "billable_hours_per_employee": 83, "client_concentration": 0.3, "client_retention_rate": 0.67, "employee_utilization_rate": 0.8, "gross_billings": 20350824, "net_revenue": 16178685, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 20984 } ], "balance_sheet": [ { "assets": 19180167, "current_assets": 6334906, "current_liabilities": 5174741, "equity": 10703516, "fixed_assets": 12845261, "liabilities": 11061257, "long_term_liabilities": 5886516, "quarter": 1 }, { "assets": 19790298, "current_assets": 9048347, "current_liabilities": 4749210, "equity": 11120619, "fixed_assets": 10741951, "liabilities": 11324390, "long_term_liabilities": 6575180, "quarter": 2 }, { "assets": 20419837, "current_assets": 7293611, "current_liabilities": 6564335, "equity": 11387791, "fixed_assets": 13126226, "liabilities": 11593782, "long_term_liabilities": 5029447, "quarter": 3 }, { "assets": 21069402, "current_assets": 7350087, "current_liabilities": 6116188, "equity": 11648586, "fixed_assets": 13719315, "liabilities": 11869582, "long_term_liabilities": 5753394, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -34657, "financing_cash_flow": 123186, "investing_cash_flow": -256479, "net_cash_flow": 2765428, "operating_cash_flow": 3243290, "quarter": 1 }, { "change_in_working_capital": 13991, "financing_cash_flow": -113437, "investing_cash_flow": -200704, "net_cash_flow": 3392536, "operating_cash_flow": 3682421, "quarter": 2 }, { "change_in_working_capital": 89689, "financing_cash_flow": 65713, "investing_cash_flow": -202400, "net_cash_flow": 3124135, "operating_cash_flow": 3667245, "quarter": 3 }, { "change_in_working_capital": 10997, "financing_cash_flow": -124151, "investing_cash_flow": -235979, "net_cash_flow": 3137608, "operating_cash_flow": 3496458, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8094872688021956, "current_ratio": 1.2241976941454655, "debt_to_equity_ratio": 1.0334227556627187, "profit_margin": 0.16646845206017918, "quarter": 1, "return_on_assets": 0.13475409259992366, "return_on_equity": 0.2414726151668293 }, { "asset_turnover_ratio": 0.7953720555395376, "current_ratio": 1.9052320280636148, "debt_to_equity_ratio": 1.0183237102179294, "profit_margin": 0.16865320047139096, "quarter": 2, "return_on_assets": 0.13414204273225194, "return_on_equity": 0.2387197151525468 }, { "asset_turnover_ratio": 0.7815030550929472, "current_ratio": 1.1110967066732578, "debt_to_equity_ratio": 1.0180887583904552, "profit_margin": 0.16052823115940962, "quarter": 3, "return_on_assets": 0.12545330307974545, "return_on_equity": 0.2249546026968707 }, { "asset_turnover_ratio": 0.7678758514361252, "current_ratio": 1.2017431445861377, "debt_to_equity_ratio": 1.0189719164197268, "profit_margin": 0.15135754234661222, "quarter": 4, "return_on_assets": 0.11622380170068425, "return_on_equity": 0.21022002155454747 } ], "income_statement": [ { "depreciation": 658684, "expenses": 12176943, "income_tax": 764552, "marketing_expense": 1267470, "net_income": 3349158, "net_profit": 2584606, "operational_expense": 6910716, "product_revenue": 3327825, "quarter": 1, "rd_expense": 1331405, "revenue": 15526101, "salaries_expense": 5613805, "service_revenue": 12198276 }, { "depreciation": 1027710, "expenses": 12369968, "income_tax": 715971, "marketing_expense": 2074582, "net_income": 3370682, "net_profit": 2654711, "operational_expense": 8627454, "product_revenue": 6251048, "quarter": 2, "rd_expense": 2459517, "revenue": 15740650, "salaries_expense": 3864904, "service_revenue": 9489602 }, { "depreciation": 1105509, "expenses": 12566053, "income_tax": 830376, "marketing_expense": 1866663, "net_income": 3392112, "net_profit": 2561736, "operational_expense": 8074796, "product_revenue": 3559111, "quarter": 3, "rd_expense": 2062064, "revenue": 15958165, "salaries_expense": 4954037, "service_revenue": 12399054 }, { "depreciation": 1047692, "expenses": 12765247, "income_tax": 964672, "marketing_expense": 2352619, "net_income": 3413438, "net_profit": 2448766, "operational_expense": 8695580, "product_revenue": 4686518, "quarter": 4, "rd_expense": 2005330, "revenue": 16178685, "salaries_expense": 4718633, "service_revenue": 11492167 } ], "market_conditions": { "gdp_growth": [ 0.0342543718193938, 0.037278077794555824, 0.03374710058139442, 0.017705402902815612 ], "inflation_rate": [ 0.017298413135595058, 0.012643951422709054, 0.015043303572709731, 0.015642655560192165 ], "interest_rate": [ 0.03089965145092541, 0.02577138495563094, 0.029088030167633457, 0.02808840092670194 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 97992, "billable_hours_per_employee": 147, "client_concentration": 0.13, "client_retention_rate": 0.73, "employee_utilization_rate": 0.61, "gross_billings": 22246161, "net_revenue": 19504612, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 25298 }, { "average_project_size": 133345, "billable_hours_per_employee": 157, "client_concentration": 0.31, "client_retention_rate": 0.74, "employee_utilization_rate": 0.76, "gross_billings": 22220152, "net_revenue": 19200290, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 24903 }, { "average_project_size": 186240, "billable_hours_per_employee": 110, "client_concentration": 0.35, "client_retention_rate": 0.62, "employee_utilization_rate": 0.68, "gross_billings": 24269711, "net_revenue": 18900717, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 24515 }, { "average_project_size": 181737, "billable_hours_per_employee": 85, "client_concentration": 0.14, "client_retention_rate": 0.68, "employee_utilization_rate": 0.68, "gross_billings": 24185863, "net_revenue": 18605818, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 24132 } ], "balance_sheet": [ { "assets": 28173904, "current_assets": 12014803, "current_liabilities": 6149269, "equity": 18939092, "fixed_assets": 16159101, "liabilities": 12836950, "long_term_liabilities": 6687681, "quarter": 1 }, { "assets": 28665861, "current_assets": 9369236, "current_liabilities": 6197252, "equity": 19084569, "fixed_assets": 19296625, "liabilities": 13100782, "long_term_liabilities": 6903530, "quarter": 2 }, { "assets": 29166407, "current_assets": 9720592, "current_liabilities": 5792667, "equity": 19560353, "fixed_assets": 19445815, "liabilities": 13370037, "long_term_liabilities": 7577370, "quarter": 3 }, { "assets": 29675694, "current_assets": 12659551, "current_liabilities": 7435749, "equity": 19700921, "fixed_assets": 17016143, "liabilities": 13644825, "long_term_liabilities": 6209076, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -82194, "financing_cash_flow": -34676, "investing_cash_flow": -386967, "net_cash_flow": 3984988, "operating_cash_flow": 4397392, "quarter": 1 }, { "change_in_working_capital": 51297, "financing_cash_flow": 182215, "investing_cash_flow": -223082, "net_cash_flow": 4525955, "operating_cash_flow": 4817793, "quarter": 2 }, { "change_in_working_capital": -62319, "financing_cash_flow": 143482, "investing_cash_flow": -195561, "net_cash_flow": 4338304, "operating_cash_flow": 4808325, "quarter": 3 }, { "change_in_working_capital": 50442, "financing_cash_flow": 41056, "investing_cash_flow": -130051, "net_cash_flow": 4149857, "operating_cash_flow": 4500355, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6922935493781763, "current_ratio": 1.9538587432099652, "debt_to_equity_ratio": 0.6778017657868709, "profit_margin": 0.18468134613495515, "quarter": 1, "return_on_assets": 0.12785370461970766, "return_on_equity": 0.19019591857941237 }, { "asset_turnover_ratio": 0.669796382533216, "current_ratio": 1.5118371820284215, "debt_to_equity_ratio": 0.6864594112657194, "profit_margin": 0.18330400217913376, "quarter": 2, "return_on_assets": 0.12277635756344454, "return_on_equity": 0.1844154824769687 }, { "asset_turnover_ratio": 0.6480303521787926, "current_ratio": 1.6780857591157925, "debt_to_equity_ratio": 0.6835273882838413, "profit_margin": 0.19914498481724266, "quarter": 3, "return_on_assets": 0.12905199464575803, "return_on_equity": 0.19242919593526764 }, { "asset_turnover_ratio": 0.6269716219610567, "current_ratio": 1.7025253273073095, "debt_to_equity_ratio": 0.6925983308090012, "profit_margin": 0.1972529237897522, "quarter": 4, "return_on_assets": 0.12367198556502167, "return_on_equity": 0.1862883466209524 } ], "income_statement": [ { "depreciation": 795254, "expenses": 14580520, "income_tax": 1321954, "marketing_expense": 2455549, "net_income": 4924092, "net_profit": 3602138, "operational_expense": 7970880, "product_revenue": 7732845, "quarter": 1, "rd_expense": 2634170, "revenue": 19504612, "salaries_expense": 6437743, "service_revenue": 11771767 }, { "depreciation": 1298303, "expenses": 14372528, "income_tax": 1308272, "marketing_expense": 1633071, "net_income": 4827762, "net_profit": 3519490, "operational_expense": 9158180, "product_revenue": 4124841, "quarter": 2, "rd_expense": 1658592, "revenue": 19200290, "salaries_expense": 7053038, "service_revenue": 15075449 }, { "depreciation": 1044342, "expenses": 14167503, "income_tax": 969231, "marketing_expense": 2606439, "net_income": 4733214, "net_profit": 3763983, "operational_expense": 8655284, "product_revenue": 4954300, "quarter": 3, "rd_expense": 2661213, "revenue": 18900717, "salaries_expense": 5713327, "service_revenue": 13946417 }, { "depreciation": 830303, "expenses": 13965403, "income_tax": 970363, "marketing_expense": 2290401, "net_income": 4640415, "net_profit": 3670052, "operational_expense": 7810977, "product_revenue": 5009995, "quarter": 4, "rd_expense": 1517188, "revenue": 18605818, "salaries_expense": 6640403, "service_revenue": 13595823 } ], "market_conditions": { "gdp_growth": [ 0.028553373461711194, 0.03773284247989738, 0.038479039525775985, 0.02044391847602356 ], "inflation_rate": [ 0.020086205181407045, 0.01986817789136197, 0.022542326589463292, 0.019476097588102488 ], "interest_rate": [ 0.025533142525251806, 0.02606406589542024, 0.02732098761080906, 0.02968869548469586 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 198046, "billable_hours_per_employee": 141, "client_concentration": 0.25, "client_retention_rate": 0.73, "employee_utilization_rate": 0.6, "gross_billings": 17969803, "net_revenue": 14973758, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 19421 }, { "average_project_size": 56007, "billable_hours_per_employee": 105, "client_concentration": 0.17, "client_retention_rate": 0.75, "employee_utilization_rate": 0.65, "gross_billings": 18453731, "net_revenue": 14786579, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 19178 }, { "average_project_size": 166969, "billable_hours_per_employee": 101, "client_concentration": 0.2, "client_retention_rate": 0.73, "employee_utilization_rate": 0.75, "gross_billings": 18754594, "net_revenue": 14601741, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 18939 }, { "average_project_size": 50508, "billable_hours_per_employee": 91, "client_concentration": 0.17, "client_retention_rate": 0.63, "employee_utilization_rate": 0.74, "gross_billings": 16908360, "net_revenue": 14419213, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 18702 } ], "balance_sheet": [ { "assets": 15530620, "current_assets": 6244902, "current_liabilities": 3951082, "equity": 10737281, "fixed_assets": 9285718, "liabilities": 9141505, "long_term_liabilities": 5190423, "quarter": 1 }, { "assets": 15765726, "current_assets": 6835408, "current_liabilities": 5144050, "equity": 10621948, "fixed_assets": 8930318, "liabilities": 9296980, "long_term_liabilities": 4152930, "quarter": 2 }, { "assets": 16004392, "current_assets": 6877576, "current_liabilities": 5390238, "equity": 10496918, "fixed_assets": 9126816, "liabilities": 9455100, "long_term_liabilities": 4064862, "quarter": 3 }, { "assets": 16246670, "current_assets": 5884831, "current_liabilities": 4213003, "equity": 10893956, "fixed_assets": 10361839, "liabilities": 9615909, "long_term_liabilities": 5402906, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -94431, "financing_cash_flow": 161822, "investing_cash_flow": -479592, "net_cash_flow": 4823892, "operating_cash_flow": 5022620, "quarter": 1 }, { "change_in_working_capital": 89287, "financing_cash_flow": -26725, "investing_cash_flow": -307670, "net_cash_flow": 4690159, "operating_cash_flow": 4774346, "quarter": 2 }, { "change_in_working_capital": -31174, "financing_cash_flow": 142091, "investing_cash_flow": -453317, "net_cash_flow": 4040842, "operating_cash_flow": 4726864, "quarter": 3 }, { "change_in_working_capital": -45991, "financing_cash_flow": 118800, "investing_cash_flow": -381236, "net_cash_flow": 4653594, "operating_cash_flow": 4960151, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9641442518070753, "current_ratio": 1.5805548961018778, "debt_to_equity_ratio": 0.8513798791332741, "profit_margin": 0.29038575352960827, "quarter": 1, "return_on_assets": 0.27997375507223793, "return_on_equity": 0.4049596913781059 }, { "asset_turnover_ratio": 0.9378939479222207, "current_ratio": 1.3287989035876402, "debt_to_equity_ratio": 0.8752612985866622, "profit_margin": 0.28087646236495944, "quarter": 2, "return_on_assets": 0.26343233416589884, "return_on_equity": 0.39100191414983393 }, { "asset_turnover_ratio": 0.9123583701274001, "current_ratio": 1.2759317863144448, "debt_to_equity_ratio": 0.9007501058882236, "profit_margin": 0.27035310378399396, "quarter": 3, "return_on_assets": 0.24665891712724858, "return_on_equity": 0.3760747678509063 }, { "asset_turnover_ratio": 0.8875180575465619, "current_ratio": 1.3968257321440312, "debt_to_equity_ratio": 0.8826829298741431, "profit_margin": 0.2956607271145797, "quarter": 4, "return_on_assets": 0.26240423422153586, "return_on_equity": 0.39133580124612216 } ], "income_statement": [ { "depreciation": 674454, "expenses": 9456375, "income_tax": 1169217, "marketing_expense": 1270713, "net_income": 5517383, "net_profit": 4348166, "operational_expense": 6378774, "product_revenue": 4537184, "quarter": 1, "rd_expense": 1281023, "revenue": 14973758, "salaries_expense": 4184153, "service_revenue": 10436574 }, { "depreciation": 621144, "expenses": 9252918, "income_tax": 1380459, "marketing_expense": 1678766, "net_income": 5533661, "net_profit": 4153202, "operational_expense": 5095331, "product_revenue": 3299009, "quarter": 2, "rd_expense": 1121830, "revenue": 14786579, "salaries_expense": 4168444, "service_revenue": 11487570 }, { "depreciation": 779238, "expenses": 9053839, "income_tax": 1600276, "marketing_expense": 1451751, "net_income": 5547902, "net_profit": 3947626, "operational_expense": 4986721, "product_revenue": 5334373, "quarter": 3, "rd_expense": 1598965, "revenue": 14601741, "salaries_expense": 3324992, "service_revenue": 9267368 }, { "depreciation": 696956, "expenses": 8859043, "income_tax": 1296975, "marketing_expense": 1771603, "net_income": 5560170, "net_profit": 4263195, "operational_expense": 5067557, "product_revenue": 5763761, "quarter": 4, "rd_expense": 1507296, "revenue": 14419213, "salaries_expense": 3026312, "service_revenue": 8655452 } ], "market_conditions": { "gdp_growth": [ 0.024102364050581304, 0.023052260108455416, 0.028572651701434644, 0.01796068688089976 ], "inflation_rate": [ 0.010843536691505028, 0.0160762268618217, 0.01473871038685609, 0.013071173390218089 ], "interest_rate": [ 0.02807660507387583, 0.026838059601851302, 0.03560288779434756, 0.03291852548801381 ], "year": 2001 }, "random_event": { "description": "Hicks PLC Partnership with Major Brand in 2001", "impact": -0.08, "type": "Partnership with Major Brand" }, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 134622, "billable_hours_per_employee": 106, "client_concentration": 0.28, "client_retention_rate": 0.73, "employee_utilization_rate": 0.76, "gross_billings": 22216831, "net_revenue": 17778863, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 23059 }, { "average_project_size": 51532, "billable_hours_per_employee": 116, "client_concentration": 0.2, "client_retention_rate": 0.76, "employee_utilization_rate": 0.74, "gross_billings": 19583824, "net_revenue": 17453488, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 22637 }, { "average_project_size": 65996, "billable_hours_per_employee": 125, "client_concentration": 0.21, "client_retention_rate": 0.87, "employee_utilization_rate": 0.62, "gross_billings": 21086782, "net_revenue": 17134069, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 22223 }, { "average_project_size": 178024, "billable_hours_per_employee": 107, "client_concentration": 0.12, "client_retention_rate": 0.79, "employee_utilization_rate": 0.71, "gross_billings": 19565615, "net_revenue": 16820495, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 21816 } ], "balance_sheet": [ { "assets": 25868656, "current_assets": 9622479, "current_liabilities": 5726881, "equity": 15786008, "fixed_assets": 16246177, "liabilities": 13633097, "long_term_liabilities": 7906216, "quarter": 1 }, { "assets": 26403111, "current_assets": 13122334, "current_liabilities": 6496308, "equity": 15837844, "fixed_assets": 13280777, "liabilities": 13911180, "long_term_liabilities": 7414872, "quarter": 2 }, { "assets": 26948609, "current_assets": 10523737, "current_liabilities": 6996273, "equity": 15811121, "fixed_assets": 16424872, "liabilities": 14194936, "long_term_liabilities": 7198663, "quarter": 3 }, { "assets": 27505377, "current_assets": 11917281, "current_liabilities": 6893342, "equity": 16321828, "fixed_assets": 15588096, "liabilities": 14484480, "long_term_liabilities": 7591138, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -46418, "financing_cash_flow": -138734, "investing_cash_flow": -132556, "net_cash_flow": 4719077, "operating_cash_flow": 4765243, "quarter": 1 }, { "change_in_working_capital": -55042, "financing_cash_flow": -150489, "investing_cash_flow": -306752, "net_cash_flow": 3821830, "operating_cash_flow": 4310936, "quarter": 2 }, { "change_in_working_capital": 81715, "financing_cash_flow": 25010, "investing_cash_flow": -122030, "net_cash_flow": 3375434, "operating_cash_flow": 3720175, "quarter": 3 }, { "change_in_working_capital": -67929, "financing_cash_flow": 132958, "investing_cash_flow": -206212, "net_cash_flow": 3832307, "operating_cash_flow": 4400234, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6872743214800181, "current_ratio": 1.680230303371067, "debt_to_equity_ratio": 0.863619035287452, "profit_margin": 0.19970056577858775, "quarter": 1, "return_on_assets": 0.13724907084465462, "return_on_equity": 0.2249111364950531 }, { "asset_turnover_ratio": 0.661039072251751, "current_ratio": 2.019967957184296, "debt_to_equity_ratio": 0.8783506138840614, "profit_margin": 0.19170454639210224, "quarter": 2, "return_on_assets": 0.12672419549347802, "return_on_equity": 0.21126063623306304 }, { "asset_turnover_ratio": 0.6358053211577637, "current_ratio": 1.5041918747310175, "debt_to_equity_ratio": 0.8977817575363568, "profit_margin": 0.17844261045055906, "quarter": 3, "return_on_assets": 0.11345476124574741, "return_on_equity": 0.19337325923949353 }, { "asset_turnover_ratio": 0.6115347919063243, "current_ratio": 1.7288103506252845, "debt_to_equity_ratio": 0.8874300109031905, "profit_margin": 0.19624458138717082, "quarter": 4, "return_on_assets": 0.12001038924134724, "return_on_equity": 0.2022402760279057 } ], "income_statement": [ { "depreciation": 1214794, "expenses": 13140358, "income_tax": 1088056, "marketing_expense": 1682647, "net_income": 4638505, "net_profit": 3550449, "operational_expense": 7916121, "product_revenue": 3657526, "quarter": 1, "rd_expense": 1367749, "revenue": 17778863, "salaries_expense": 5971417, "service_revenue": 14121337 }, { "depreciation": 965023, "expenses": 12984370, "income_tax": 1123205, "marketing_expense": 2221765, "net_income": 4469118, "net_profit": 3345913, "operational_expense": 7210005, "product_revenue": 6518230, "quarter": 2, "rd_expense": 2204320, "revenue": 17453488, "salaries_expense": 5700194, "service_revenue": 10935258 }, { "depreciation": 662727, "expenses": 12830234, "income_tax": 1246387, "marketing_expense": 1330471, "net_income": 4303835, "net_profit": 3057448, "operational_expense": 7450137, "product_revenue": 3758928, "quarter": 3, "rd_expense": 1366178, "revenue": 17134069, "salaries_expense": 4637899, "service_revenue": 13375141 }, { "depreciation": 1099303, "expenses": 12677927, "income_tax": 841637, "marketing_expense": 1680129, "net_income": 4142568, "net_profit": 3300931, "operational_expense": 7507819, "product_revenue": 3464245, "quarter": 4, "rd_expense": 2130027, "revenue": 16820495, "salaries_expense": 4943680, "service_revenue": 13356250 } ], "market_conditions": { "gdp_growth": [ 0.012122662950056845, 0.008177850962310588, 0.023145515919382333, 0.008993004689463003 ], "inflation_rate": [ 0.010900473041493813, 0.010476509083045149, 0.011439048334447435, 0.012253869246741874 ], "interest_rate": [ 0.02187910739027557, 0.024123425899695447, 0.022858324071968916, 0.016218115719129934 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 154116, "billable_hours_per_employee": 132, "client_concentration": 0.35, "client_retention_rate": 0.65, "employee_utilization_rate": 0.66, "gross_billings": 21011796, "net_revenue": 18470582, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 23957 }, { "average_project_size": 120015, "billable_hours_per_employee": 143, "client_concentration": 0.27, "client_retention_rate": 0.72, "employee_utilization_rate": 0.64, "gross_billings": 23399373, "net_revenue": 18183912, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 23585 }, { "average_project_size": 57257, "billable_hours_per_employee": 123, "client_concentration": 0.32, "client_retention_rate": 0.77, "employee_utilization_rate": 0.78, "gross_billings": 22296752, "net_revenue": 17901691, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 23219 }, { "average_project_size": 142108, "billable_hours_per_employee": 98, "client_concentration": 0.32, "client_retention_rate": 0.6, "employee_utilization_rate": 0.61, "gross_billings": 22448720, "net_revenue": 17623850, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 22858 } ], "balance_sheet": [ { "assets": 21874825, "current_assets": 8599288, "current_liabilities": 3928599, "equity": 16304273, "fixed_assets": 13275537, "liabilities": 9634818, "long_term_liabilities": 5706219, "quarter": 1 }, { "assets": 22586831, "current_assets": 7045190, "current_liabilities": 5449862, "equity": 16757480, "fixed_assets": 15541641, "liabilities": 9753712, "long_term_liabilities": 4303850, "quarter": 2 }, { "assets": 23322012, "current_assets": 9408540, "current_liabilities": 5597608, "equity": 17731123, "fixed_assets": 13913472, "liabilities": 9874072, "long_term_liabilities": 4276464, "quarter": 3 }, { "assets": 24081123, "current_assets": 9316385, "current_liabilities": 4721607, "equity": 18259545, "fixed_assets": 14764738, "liabilities": 9995918, "long_term_liabilities": 5274311, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 8821, "financing_cash_flow": 78402, "investing_cash_flow": -234086, "net_cash_flow": 4711178, "operating_cash_flow": 5297580, "quarter": 1 }, { "change_in_working_capital": 17761, "financing_cash_flow": -31434, "investing_cash_flow": -463021, "net_cash_flow": 4200690, "operating_cash_flow": 4728199, "quarter": 2 }, { "change_in_working_capital": -77127, "financing_cash_flow": -166693, "investing_cash_flow": -183564, "net_cash_flow": 4794572, "operating_cash_flow": 5434517, "quarter": 3 }, { "change_in_working_capital": -8527, "financing_cash_flow": -69853, "investing_cash_flow": -294703, "net_cash_flow": 4900588, "operating_cash_flow": 5194002, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8443762178668858, "current_ratio": 2.1888943106690197, "debt_to_equity_ratio": 0.5909382160124527, "profit_margin": 0.22003995326189504, "quarter": 1, "return_on_assets": 0.18579650351488528, "return_on_equity": 0.2492761253445646 }, { "asset_turnover_ratio": 0.8050669879276114, "current_ratio": 1.292728146143884, "debt_to_equity_ratio": 0.5820512392078045, "profit_margin": 0.2158150017443991, "quarter": 2, "return_on_assets": 0.1737455334039556, "return_on_equity": 0.23418562934283674 }, { "asset_turnover_ratio": 0.7675877621536256, "current_ratio": 1.6808143764265022, "debt_to_equity_ratio": 0.5568779822913642, "profit_margin": 0.23926136363318973, "quarter": 3, "return_on_assets": 0.18365409468102495, "return_on_equity": 0.24156298504048504 }, { "asset_turnover_ratio": 0.7318533276043646, "current_ratio": 1.9731385945505417, "debt_to_equity_ratio": 0.5474352181283816, "profit_margin": 0.23685744034362527, "quarter": 4, "return_on_assets": 0.17334490588333443, "return_on_equity": 0.22861139201442315 } ], "income_statement": [ { "depreciation": 1233314, "expenses": 12981275, "income_tax": 1425041, "marketing_expense": 2171602, "net_income": 5489307, "net_profit": 4064266, "operational_expense": 8139526, "product_revenue": 6403227, "quarter": 1, "rd_expense": 1729941, "revenue": 18470582, "salaries_expense": 6480291, "service_revenue": 12067355 }, { "depreciation": 803838, "expenses": 12740720, "income_tax": 1518831, "marketing_expense": 2086021, "net_income": 5443192, "net_profit": 3924361, "operational_expense": 8883717, "product_revenue": 5273032, "quarter": 2, "rd_expense": 2493056, "revenue": 18183912, "salaries_expense": 4595225, "service_revenue": 12910880 }, { "depreciation": 1151334, "expenses": 12504622, "income_tax": 1113886, "marketing_expense": 1711158, "net_income": 5397069, "net_profit": 4283183, "operational_expense": 8353494, "product_revenue": 7055788, "quarter": 3, "rd_expense": 1520815, "revenue": 17901691, "salaries_expense": 5600504, "service_revenue": 10845903 }, { "depreciation": 1019662, "expenses": 12272900, "income_tax": 1176610, "marketing_expense": 1494213, "net_income": 5350950, "net_profit": 4174340, "operational_expense": 7833947, "product_revenue": 7025036, "quarter": 4, "rd_expense": 1581055, "revenue": 17623850, "salaries_expense": 3718322, "service_revenue": 10598814 } ], "market_conditions": { "gdp_growth": [ 0.013056448769678864, 0.0074024997136002664, 0.01626140795523355, 0.009566891135109013 ], "inflation_rate": [ 0.01806454449187431, 0.016308083676308708, 0.013956151741337134, 0.013336765992199127 ], "interest_rate": [ 0.04169215428908519, 0.037184558533681314, 0.03364691172500211, 0.0419918261868281 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 56923, "billable_hours_per_employee": 130, "client_concentration": 0.36, "client_retention_rate": 0.68, "employee_utilization_rate": 0.69, "gross_billings": 9136309, "net_revenue": 7400574, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 9599 }, { "average_project_size": 73077, "billable_hours_per_employee": 109, "client_concentration": 0.38, "client_retention_rate": 0.77, "employee_utilization_rate": 0.77, "gross_billings": 8096553, "net_revenue": 7293226, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 9459 }, { "average_project_size": 95175, "billable_hours_per_employee": 145, "client_concentration": 0.3, "client_retention_rate": 0.7, "employee_utilization_rate": 0.78, "gross_billings": 8647112, "net_revenue": 7187435, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 9322 }, { "average_project_size": 91963, "billable_hours_per_employee": 126, "client_concentration": 0.28, "client_retention_rate": 0.64, "employee_utilization_rate": 0.66, "gross_billings": 8185679, "net_revenue": 7083178, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 9187 } ], "balance_sheet": [ { "assets": 10319839, "current_assets": 4541542, "current_liabilities": 2117328, "equity": 7777949, "fixed_assets": 5778297, "liabilities": 4329579, "long_term_liabilities": 2212251, "quarter": 1 }, { "assets": 10463832, "current_assets": 3490894, "current_liabilities": 2313951, "equity": 7807651, "fixed_assets": 6972938, "liabilities": 4376350, "long_term_liabilities": 2062399, "quarter": 2 }, { "assets": 10609835, "current_assets": 3650222, "current_liabilities": 2406992, "equity": 7823659, "fixed_assets": 6959613, "liabilities": 4423626, "long_term_liabilities": 2016634, "quarter": 3 }, { "assets": 10757874, "current_assets": 4050249, "current_liabilities": 2401238, "equity": 8016720, "fixed_assets": 6707625, "liabilities": 4471413, "long_term_liabilities": 2070175, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -5344, "financing_cash_flow": -31985, "investing_cash_flow": -167832, "net_cash_flow": 1904587, "operating_cash_flow": 2226941, "quarter": 1 }, { "change_in_working_capital": 70751, "financing_cash_flow": 86648, "investing_cash_flow": -356409, "net_cash_flow": 1745722, "operating_cash_flow": 2212497, "quarter": 2 }, { "change_in_working_capital": 7446, "financing_cash_flow": -7155, "investing_cash_flow": -357650, "net_cash_flow": 2126197, "operating_cash_flow": 2116950, "quarter": 3 }, { "change_in_working_capital": -24885, "financing_cash_flow": -167201, "investing_cash_flow": -222323, "net_cash_flow": 2128842, "operating_cash_flow": 2177155, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7171210713655514, "current_ratio": 2.144940226549689, "debt_to_equity_ratio": 0.5566479029368796, "profit_margin": 0.2415608573064738, "quarter": 1, "return_on_assets": 0.17322838079159955, "return_on_equity": 0.229840668793277 }, { "asset_turnover_ratio": 0.696993797301027, "current_ratio": 1.5086291801338922, "debt_to_equity_ratio": 0.5605206995036023, "profit_margin": 0.23585845276150774, "quarter": 2, "return_on_assets": 0.16439187861578816, "return_on_equity": 0.2203183774479674 }, { "asset_turnover_ratio": 0.6774313643897384, "current_ratio": 1.5165077407818555, "debt_to_equity_ratio": 0.565416514191122, "profit_margin": 0.22782119073076834, "quarter": 3, "return_on_assets": 0.15433322007363923, "return_on_equity": 0.20929465356299398 }, { "asset_turnover_ratio": 0.6584180108448937, "current_ratio": 1.6867336765451821, "debt_to_equity_ratio": 0.5577609047091578, "profit_margin": 0.2442772156791768, "quarter": 4, "return_on_assets": 0.16083651844221264, "return_on_equity": 0.21583128760889742 } ], "income_statement": [ { "depreciation": 439252, "expenses": 5160561, "income_tax": 452324, "marketing_expense": 974390, "net_income": 2240013, "net_profit": 1787689, "operational_expense": 3475729, "product_revenue": 2534932, "quarter": 1, "rd_expense": 851794, "revenue": 7400574, "salaries_expense": 1949749, "service_revenue": 4865642 }, { "depreciation": 492328, "expenses": 5074048, "income_tax": 499009, "marketing_expense": 630885, "net_income": 2219178, "net_profit": 1720169, "operational_expense": 2839762, "product_revenue": 1603229, "quarter": 2, "rd_expense": 598070, "revenue": 7293226, "salaries_expense": 1776005, "service_revenue": 5689997 }, { "depreciation": 479500, "expenses": 4988985, "income_tax": 561000, "marketing_expense": 951890, "net_income": 2198450, "net_profit": 1637450, "operational_expense": 3054636, "product_revenue": 1632944, "quarter": 3, "rd_expense": 504098, "revenue": 7187435, "salaries_expense": 2238317, "service_revenue": 5554491 }, { "depreciation": 446896, "expenses": 4905349, "income_tax": 447570, "marketing_expense": 936508, "net_income": 2177829, "net_profit": 1730259, "operational_expense": 2902341, "product_revenue": 2589182, "quarter": 4, "rd_expense": 887799, "revenue": 7083178, "salaries_expense": 2407859, "service_revenue": 4493996 } ], "market_conditions": { "gdp_growth": [ 0.01649360523780368, 0.017563070968118925, 0.02337136778267533, 0.0128739402663007 ], "inflation_rate": [ 0.017310595184134234, 0.01669924648590963, 0.015976091202141482, 0.021759128728994256 ], "interest_rate": [ 0.031275226386718556, 0.02346493230886068, 0.028060586073367366, 0.023108546727178075 ], "year": 2004 }, "random_event": { "description": "Hicks PLC Data Privacy Regulation Impact in 2004", "impact": -0.07, "type": "Data Privacy Regulation Impact" }, "year": 2004 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Excellent", "founding_year": 2005, "industry": "Advertising", "location": "South Dannytown", "name": "Anderson and Sons", "num_employees": 337, "region": "Middle East & Africa", "revenue_size": "Medium", "website": "www.andersonandsons.com" }

[ { "advertising_kpis": [ { "average_project_size": 108246, "billable_hours_per_employee": 123, "client_concentration": 0.21, "client_retention_rate": 0.87, "employee_utilization_rate": 0.79, "gross_billings": 16472357, "net_revenue": 12739250, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 37802 }, { "average_project_size": 121716, "billable_hours_per_employee": 131, "client_concentration": 0.12, "client_retention_rate": 0.69, "employee_utilization_rate": 0.77, "gross_billings": 16751567, "net_revenue": 13083985, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 38825 }, { "average_project_size": 190154, "billable_hours_per_employee": 101, "client_concentration": 0.35, "client_retention_rate": 0.84, "employee_utilization_rate": 0.64, "gross_billings": 16515550, "net_revenue": 13438050, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 39876 }, { "average_project_size": 93226, "billable_hours_per_employee": 136, "client_concentration": 0.11, "client_retention_rate": 0.7, "employee_utilization_rate": 0.79, "gross_billings": 17425495, "net_revenue": 13801696, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 40955 } ], "balance_sheet": [ { "assets": 17045352, "current_assets": 8061566, "current_liabilities": 3617805, "equity": 11514497, "fixed_assets": 8983786, "liabilities": 8517973, "long_term_liabilities": 4900168, "quarter": 1 }, { "assets": 17273803, "current_assets": 6720050, "current_liabilities": 4100406, "equity": 12056274, "fixed_assets": 10553753, "liabilities": 8586360, "long_term_liabilities": 4485954, "quarter": 2 }, { "assets": 17505316, "current_assets": 8335591, "current_liabilities": 4680043, "equity": 11965637, "fixed_assets": 9169725, "liabilities": 8655296, "long_term_liabilities": 3975253, "quarter": 3 }, { "assets": 17739933, "current_assets": 7991306, "current_liabilities": 3921875, "equity": 12468461, "fixed_assets": 9748627, "liabilities": 8724786, "long_term_liabilities": 4802911, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 22665, "financing_cash_flow": 105204, "investing_cash_flow": -245302, "net_cash_flow": 3578121, "operating_cash_flow": 3742884, "quarter": 1 }, { "change_in_working_capital": -70573, "financing_cash_flow": -9322, "investing_cash_flow": -368013, "net_cash_flow": 3804182, "operating_cash_flow": 4238454, "quarter": 2 }, { "change_in_working_capital": 87017, "financing_cash_flow": 142107, "investing_cash_flow": -160679, "net_cash_flow": 3587339, "operating_cash_flow": 3739261, "quarter": 3 }, { "change_in_working_capital": 96271, "financing_cash_flow": 77049, "investing_cash_flow": -361737, "net_cash_flow": 3727521, "operating_cash_flow": 3960974, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7473738295342918, "current_ratio": 2.2283030732723295, "debt_to_equity_ratio": 0.739760755506732, "profit_margin": 0.2344814647644092, "quarter": 1, "return_on_assets": 0.17524531027578663, "return_on_equity": 0.25942236121994733 }, { "asset_turnover_ratio": 0.757446695438173, "current_ratio": 1.6388742968379229, "debt_to_equity_ratio": 0.7121901841315152, "profit_margin": 0.25747744284329277, "quarter": 2, "return_on_assets": 0.19502543823152318, "return_on_equity": 0.2794255505473748 }, { "asset_turnover_ratio": 0.7676553796572424, "current_ratio": 1.7810928232924355, "debt_to_equity_ratio": 0.7233460282975324, "profit_margin": 0.23185038007746658, "quarter": 3, "return_on_assets": 0.17798119154204356, "return_on_equity": 0.26038037089040894 }, { "asset_turnover_ratio": 0.7780015854625832, "current_ratio": 2.0376238406374503, "debt_to_equity_ratio": 0.6997484292568265, "profit_margin": 0.2502093945555677, "quarter": 4, "return_on_assets": 0.19466330566186468, "return_on_equity": 0.27696393323923457 } ], "income_statement": [ { "depreciation": 755766, "expenses": 8601588, "income_tax": 1150544, "marketing_expense": 1110489, "net_income": 4137662, "net_profit": 2987118, "operational_expense": 5894786, "product_revenue": 2815367, "quarter": 1, "rd_expense": 888774, "revenue": 12739250, "salaries_expense": 2591021, "service_revenue": 9923883 }, { "depreciation": 869623, "expenses": 8830662, "income_tax": 884492, "marketing_expense": 1167109, "net_income": 4253323, "net_profit": 3368831, "operational_expense": 4740423, "product_revenue": 3482765, "quarter": 2, "rd_expense": 1089019, "revenue": 13083985, "salaries_expense": 4136160, "service_revenue": 9601220 }, { "depreciation": 623644, "expenses": 9065836, "income_tax": 1256597, "marketing_expense": 1695195, "net_income": 4372214, "net_profit": 3115617, "operational_expense": 5774643, "product_revenue": 5040732, "quarter": 3, "rd_expense": 1269283, "revenue": 13438050, "salaries_expense": 3272224, "service_revenue": 8397318 }, { "depreciation": 507660, "expenses": 9307274, "income_tax": 1041108, "marketing_expense": 1321473, "net_income": 4494422, "net_profit": 3453314, "operational_expense": 6159857, "product_revenue": 2912387, "quarter": 4, "rd_expense": 1402134, "revenue": 13801696, "salaries_expense": 3934809, "service_revenue": 10889309 } ], "market_conditions": { "gdp_growth": [ 0.03962642004513992, 0.0395252334624416, 0.03847459176826359, 0.027828579051637433 ], "inflation_rate": [ 0.0037536589892615407, 0.009942005043591187, 0.006992077941748322, 0.009119349995016086 ], "interest_rate": [ 0.015911357895509504, 0.015417951570647941, 0.01209725141181996, 0.010485043737514904 ], "year": 2005 }, "random_event": { "description": "Anderson and Sons Expansion to New Market in 2005", "impact": 0.05, "type": "Expansion to New Market" }, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 187156, "billable_hours_per_employee": 150, "client_concentration": 0.29, "client_retention_rate": 0.73, "employee_utilization_rate": 0.78, "gross_billings": 19679162, "net_revenue": 17543866, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 52059 }, { "average_project_size": 146730, "billable_hours_per_employee": 153, "client_concentration": 0.13, "client_retention_rate": 0.88, "employee_utilization_rate": 0.62, "gross_billings": 20611933, "net_revenue": 18380856, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 54543 }, { "average_project_size": 171217, "billable_hours_per_employee": 119, "client_concentration": 0.18, "client_retention_rate": 0.84, "employee_utilization_rate": 0.75, "gross_billings": 24411582, "net_revenue": 19257777, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 57145 }, { "average_project_size": 97226, "billable_hours_per_employee": 82, "client_concentration": 0.22, "client_retention_rate": 0.62, "employee_utilization_rate": 0.73, "gross_billings": 26179266, "net_revenue": 20176536, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 59871 } ], "balance_sheet": [ { "assets": 18379524, "current_assets": 7309022, "current_liabilities": 4552304, "equity": 14269717, "fixed_assets": 11070502, "liabilities": 7832241, "long_term_liabilities": 3279937, "quarter": 1 }, { "assets": 18860395, "current_assets": 9012956, "current_liabilities": 4285491, "equity": 14394900, "fixed_assets": 9847439, "liabilities": 8016811, "long_term_liabilities": 3731320, "quarter": 2 }, { "assets": 19353848, "current_assets": 6376440, "current_liabilities": 3374717, "equity": 15259734, "fixed_assets": 12977408, "liabilities": 8205731, "long_term_liabilities": 4831014, "quarter": 3 }, { "assets": 19860211, "current_assets": 6376429, "current_liabilities": 3892600, "equity": 15381960, "fixed_assets": 13483782, "liabilities": 8399102, "long_term_liabilities": 4506502, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -63041, "financing_cash_flow": -64303, "investing_cash_flow": -269414, "net_cash_flow": 4128993, "operating_cash_flow": 4714717, "quarter": 1 }, { "change_in_working_capital": -49619, "financing_cash_flow": 66573, "investing_cash_flow": -207756, "net_cash_flow": 4099237, "operating_cash_flow": 4407334, "quarter": 2 }, { "change_in_working_capital": 12531, "financing_cash_flow": -48445, "investing_cash_flow": -440826, "net_cash_flow": 5164806, "operating_cash_flow": 5374725, "quarter": 3 }, { "change_in_working_capital": 85128, "financing_cash_flow": -74582, "investing_cash_flow": -157357, "net_cash_flow": 4569087, "operating_cash_flow": 4699280, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9545332077152814, "current_ratio": 1.6055654455414226, "debt_to_equity_ratio": 0.5488715017964266, "profit_margin": 0.21217866119132464, "quarter": 1, "return_on_assets": 0.202531578075689, "return_on_equity": 0.26086249643212966 }, { "asset_turnover_ratio": 0.9745742864876372, "current_ratio": 2.103132639877204, "debt_to_equity_ratio": 0.5569202286921062, "profit_margin": 0.19320732396793708, "quarter": 2, "return_on_assets": 0.18829488990023804, "return_on_equity": 0.24670654190025634 }, { "asset_turnover_ratio": 0.9950360775800244, "current_ratio": 1.8894739914487644, "debt_to_equity_ratio": 0.5377374861186964, "profit_margin": 0.21350423779442457, "quarter": 3, "return_on_assets": 0.212444419321677, "return_on_equity": 0.26944224584779786 }, { "asset_turnover_ratio": 1.0159275749890069, "current_ratio": 1.6380899655757077, "debt_to_equity_ratio": 0.5460358757921617, "profit_margin": 0.19432726212269538, "quarter": 4, "return_on_assets": 0.19742242416256303, "return_on_equity": 0.2548993106210132 } ], "income_statement": [ { "depreciation": 992283, "expenses": 12765762, "income_tax": 1055670, "marketing_expense": 1791396, "net_income": 4778104, "net_profit": 3722434, "operational_expense": 8334331, "product_revenue": 5283867, "quarter": 1, "rd_expense": 1532666, "revenue": 17543866, "salaries_expense": 4188063, "service_revenue": 12259999 }, { "depreciation": 856018, "expenses": 13361366, "income_tax": 1468174, "marketing_expense": 1821481, "net_income": 5019490, "net_profit": 3551316, "operational_expense": 6804721, "product_revenue": 5089125, "quarter": 2, "rd_expense": 1958475, "revenue": 18380856, "salaries_expense": 4453386, "service_revenue": 13291731 }, { "depreciation": 1263108, "expenses": 13984759, "income_tax": 1161401, "marketing_expense": 2539589, "net_income": 5273018, "net_profit": 4111617, "operational_expense": 9392147, "product_revenue": 7232443, "quarter": 3, "rd_expense": 1958566, "revenue": 19257777, "salaries_expense": 5576362, "service_revenue": 12025334 }, { "depreciation": 778429, "expenses": 14637238, "income_tax": 1618447, "marketing_expense": 1846341, "net_income": 5539298, "net_profit": 3920851, "operational_expense": 9299724, "product_revenue": 4339378, "quarter": 4, "rd_expense": 2267446, "revenue": 20176536, "salaries_expense": 7107689, "service_revenue": 15837158 } ], "market_conditions": { "gdp_growth": [ 0.05130865670836406, 0.058565653577900896, 0.05985889437897918, 0.05866538575592176 ], "inflation_rate": [ 0.008439599367004192, 0.008446919029694166, 0.0015349767742169275, 0.0004501942018387923 ], "interest_rate": [ 0.01527108160691943, 0.006886693284978799, 0.010501670327804146, 0.015159877361888986 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 188790, "billable_hours_per_employee": 86, "client_concentration": 0.32, "client_retention_rate": 0.73, "employee_utilization_rate": 0.67, "gross_billings": 18583920, "net_revenue": 16530529, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 49052 }, { "average_project_size": 176308, "billable_hours_per_employee": 125, "client_concentration": 0.39, "client_retention_rate": 0.62, "employee_utilization_rate": 0.79, "gross_billings": 19049565, "net_revenue": 17200290, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 51039 }, { "average_project_size": 189001, "billable_hours_per_employee": 145, "client_concentration": 0.37, "client_retention_rate": 0.83, "employee_utilization_rate": 0.78, "gross_billings": 22330270, "net_revenue": 17897188, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 53107 }, { "average_project_size": 79652, "billable_hours_per_employee": 140, "client_concentration": 0.21, "client_retention_rate": 0.6, "employee_utilization_rate": 0.8, "gross_billings": 23922430, "net_revenue": 18622322, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 55259 } ], "balance_sheet": [ { "assets": 17773300, "current_assets": 6769141, "current_liabilities": 4143900, "equity": 12464282, "fixed_assets": 11004159, "liabilities": 9628712, "long_term_liabilities": 5484812, "quarter": 1 }, { "assets": 18154653, "current_assets": 8838771, "current_liabilities": 4378162, "equity": 12509498, "fixed_assets": 9315882, "liabilities": 9842134, "long_term_liabilities": 5463972, "quarter": 2 }, { "assets": 18544188, "current_assets": 7668266, "current_liabilities": 4458841, "equity": 13048167, "fixed_assets": 10875922, "liabilities": 10060287, "long_term_liabilities": 5601446, "quarter": 3 }, { "assets": 18942081, "current_assets": 5718927, "current_liabilities": 5692892, "equity": 13119829, "fixed_assets": 13223154, "liabilities": 10283275, "long_term_liabilities": 4590383, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 41751, "financing_cash_flow": -1654, "investing_cash_flow": -323725, "net_cash_flow": 4809714, "operating_cash_flow": 5320818, "quarter": 1 }, { "change_in_working_capital": -52087, "financing_cash_flow": 149526, "investing_cash_flow": -217198, "net_cash_flow": 4756082, "operating_cash_flow": 5168824, "quarter": 2 }, { "change_in_working_capital": 49125, "financing_cash_flow": -38461, "investing_cash_flow": -293015, "net_cash_flow": 5098466, "operating_cash_flow": 5507882, "quarter": 3 }, { "change_in_working_capital": -14291, "financing_cash_flow": 32177, "investing_cash_flow": -299544, "net_cash_flow": 5352278, "operating_cash_flow": 5659405, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9300765192732919, "current_ratio": 1.6335193899466687, "debt_to_equity_ratio": 0.7725043448150483, "profit_margin": 0.261316138158676, "quarter": 1, "return_on_assets": 0.24304400420856004, "return_on_equity": 0.3465658110110153 }, { "asset_turnover_ratio": 0.9474314931824915, "current_ratio": 2.0188314182983635, "debt_to_equity_ratio": 0.7867728984808183, "profit_margin": 0.2440062929171543, "quarter": 2, "return_on_assets": 0.23117924644442392, "return_on_equity": 0.33550339110330407 }, { "asset_turnover_ratio": 0.9651103623410203, "current_ratio": 1.719789066261838, "debt_to_equity_ratio": 0.771011514490886, "profit_margin": 0.2550269908323028, "quarter": 3, "return_on_assets": 0.24612919152890383, "return_on_equity": 0.34980131692060656 }, { "asset_turnover_ratio": 0.9831191198052632, "current_ratio": 1.0045732467786144, "debt_to_equity_ratio": 0.7837964199076071, "profit_margin": 0.23955245752919535, "quarter": 4, "return_on_assets": 0.23550860119329023, "return_on_equity": 0.34002142863294943 } ], "income_statement": [ { "depreciation": 1001124, "expenses": 11025637, "income_tax": 1185198, "marketing_expense": 1132713, "net_income": 5504892, "net_profit": 4319694, "operational_expense": 6782299, "product_revenue": 4789370, "quarter": 1, "rd_expense": 1556764, "revenue": 16530529, "salaries_expense": 4202743, "service_revenue": 11741159 }, { "depreciation": 971845, "expenses": 11421129, "income_tax": 1582182, "marketing_expense": 1998792, "net_income": 5779161, "net_profit": 4196979, "operational_expense": 7147184, "product_revenue": 3879479, "quarter": 2, "rd_expense": 1234144, "revenue": 17200290, "salaries_expense": 3825747, "service_revenue": 13320811 }, { "depreciation": 943616, "expenses": 11830808, "income_tax": 1502114, "marketing_expense": 1831796, "net_income": 6066380, "net_profit": 4564266, "operational_expense": 6632659, "product_revenue": 4146354, "quarter": 3, "rd_expense": 1412487, "revenue": 17897188, "salaries_expense": 5336575, "service_revenue": 13750834 }, { "depreciation": 1198382, "expenses": 12255183, "income_tax": 1906116, "marketing_expense": 1722201, "net_income": 6367139, "net_profit": 4461023, "operational_expense": 7397716, "product_revenue": 5989492, "quarter": 4, "rd_expense": 1566161, "revenue": 18622322, "salaries_expense": 5544896, "service_revenue": 12632830 } ], "market_conditions": { "gdp_growth": [ 0.03849780924988864, 0.04757144368058142, 0.05204623251343018, 0.04314806241737515 ], "inflation_rate": [ 0.005951111339207344, 0.010868920485258029, 0.004773368182281906, 0.007253939876090386 ], "interest_rate": [ 0.019169453367205706, 0.015339950641489006, 0.017477856804351297, 0.015033865498937446 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 175022, "billable_hours_per_employee": 87, "client_concentration": 0.37, "client_retention_rate": 0.64, "employee_utilization_rate": 0.62, "gross_billings": 6938172, "net_revenue": 5377007, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 15956 }, { "average_project_size": 181710, "billable_hours_per_employee": 84, "client_concentration": 0.29, "client_retention_rate": 0.63, "employee_utilization_rate": 0.7, "gross_billings": 7028497, "net_revenue": 5533247, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 16419 }, { "average_project_size": 192599, "billable_hours_per_employee": 107, "client_concentration": 0.28, "client_retention_rate": 0.77, "employee_utilization_rate": 0.68, "gross_billings": 6587532, "net_revenue": 5694028, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 16896 }, { "average_project_size": 107964, "billable_hours_per_employee": 133, "client_concentration": 0.1, "client_retention_rate": 0.62, "employee_utilization_rate": 0.61, "gross_billings": 6874254, "net_revenue": 5859481, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 17387 } ], "balance_sheet": [ { "assets": 7588153, "current_assets": 2394497, "current_liabilities": 1918920, "equity": 5394998, "fixed_assets": 5193656, "liabilities": 3324835, "long_term_liabilities": 1405915, "quarter": 1 }, { "assets": 7745838, "current_assets": 2393354, "current_liabilities": 1670505, "equity": 5476599, "fixed_assets": 5352484, "liabilities": 3399976, "long_term_liabilities": 1729471, "quarter": 2 }, { "assets": 7906800, "current_assets": 3436084, "current_liabilities": 1998847, "equity": 5562055, "fixed_assets": 4470716, "liabilities": 3476815, "long_term_liabilities": 1477968, "quarter": 3 }, { "assets": 8071106, "current_assets": 3685852, "current_liabilities": 1717316, "equity": 5827940, "fixed_assets": 4385254, "liabilities": 3555391, "long_term_liabilities": 1838075, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -93419, "financing_cash_flow": 81408, "investing_cash_flow": -305624, "net_cash_flow": 968051, "operating_cash_flow": 1504070, "quarter": 1 }, { "change_in_working_capital": -31636, "financing_cash_flow": -52822, "investing_cash_flow": -258722, "net_cash_flow": 1142686, "operating_cash_flow": 1491613, "quarter": 2 }, { "change_in_working_capital": 35643, "financing_cash_flow": -17653, "investing_cash_flow": -354692, "net_cash_flow": 1212420, "operating_cash_flow": 1472360, "quarter": 3 }, { "change_in_working_capital": 22161, "financing_cash_flow": -155261, "investing_cash_flow": -132736, "net_cash_flow": 1416940, "operating_cash_flow": 1590748, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.708605506504679, "current_ratio": 1.2478357617826694, "debt_to_equity_ratio": 0.6162810440337513, "profit_margin": 0.21046652905603433, "quarter": 1, "return_on_assets": 0.14913774142403297, "return_on_equity": 0.20976467461155685 }, { "asset_turnover_ratio": 0.7143509843608916, "current_ratio": 1.4327128622781733, "debt_to_equity_ratio": 0.6208188695210294, "profit_margin": 0.20435324864406018, "quarter": 2, "return_on_assets": 0.14597994432623043, "return_on_equity": 0.2064670062569854 }, { "asset_turnover_ratio": 0.7201431679061061, "current_ratio": 1.7190330225374928, "debt_to_equity_ratio": 0.6250954008904982, "profit_margin": 0.19881707641760807, "quarter": 3, "return_on_assets": 0.14317675924520665, "return_on_equity": 0.2035344850059915 }, { "asset_turnover_ratio": 0.7259824118280692, "current_ratio": 2.1462864143815117, "debt_to_equity_ratio": 0.6100596437163046, "profit_margin": 0.22394901527968092, "quarter": 4, "return_on_assets": 0.16258304623926387, "return_on_equity": 0.225161034602278 } ], "income_statement": [ { "depreciation": 372390, "expenses": 3907606, "income_tax": 337721, "marketing_expense": 417126, "net_income": 1469401, "net_profit": 1131680, "operational_expense": 2220263, "product_revenue": 1223135, "quarter": 1, "rd_expense": 577176, "revenue": 5377007, "salaries_expense": 1905523, "service_revenue": 4153872 }, { "depreciation": 360876, "expenses": 3993713, "income_tax": 408797, "marketing_expense": 566457, "net_income": 1539534, "net_profit": 1130737, "operational_expense": 2195216, "product_revenue": 1149039, "quarter": 2, "rd_expense": 442600, "revenue": 5533247, "salaries_expense": 1461937, "service_revenue": 4384208 }, { "depreciation": 340290, "expenses": 4081718, "income_tax": 480240, "marketing_expense": 655448, "net_income": 1612310, "net_profit": 1132070, "operational_expense": 2693809, "product_revenue": 1874792, "quarter": 3, "rd_expense": 671115, "revenue": 5694028, "salaries_expense": 1975555, "service_revenue": 3819236 }, { "depreciation": 278523, "expenses": 4171662, "income_tax": 375594, "marketing_expense": 751149, "net_income": 1687819, "net_profit": 1312225, "operational_expense": 2631666, "product_revenue": 1833953, "quarter": 4, "rd_expense": 626140, "revenue": 5859481, "salaries_expense": 1321664, "service_revenue": 4025528 } ], "market_conditions": { "gdp_growth": [ 0.053956521313706186, 0.04320315512506068, 0.049846884235063844, 0.049953648347188795 ], "inflation_rate": [ 0.0005772943973680464, 0.009342863873036586, 0.003637641279584814, 0.00515910624520549 ], "interest_rate": [ 0.014783968170217324, 0.016600360470816457, 0.013728961869329948, 0.014056147499619786 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 117588, "billable_hours_per_employee": 117, "client_concentration": 0.24, "client_retention_rate": 0.73, "employee_utilization_rate": 0.74, "gross_billings": 7994249, "net_revenue": 6417496, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 19043 }, { "average_project_size": 142035, "billable_hours_per_employee": 160, "client_concentration": 0.16, "client_retention_rate": 0.76, "employee_utilization_rate": 0.62, "gross_billings": 7403716, "net_revenue": 6626326, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 19663 }, { "average_project_size": 106796, "billable_hours_per_employee": 106, "client_concentration": 0.17, "client_retention_rate": 0.83, "employee_utilization_rate": 0.76, "gross_billings": 8777862, "net_revenue": 6841952, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 20303 }, { "average_project_size": 133148, "billable_hours_per_employee": 96, "client_concentration": 0.1, "client_retention_rate": 0.84, "employee_utilization_rate": 0.61, "gross_billings": 8991518, "net_revenue": 7064595, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 20963 } ], "balance_sheet": [ { "assets": 9241167, "current_assets": 4176703, "current_liabilities": 2288185, "equity": 5643790, "fixed_assets": 5064464, "liabilities": 4987981, "long_term_liabilities": 2699796, "quarter": 1 }, { "assets": 9503128, "current_assets": 3110779, "current_liabilities": 2300002, "equity": 5857335, "fixed_assets": 6392349, "liabilities": 5086431, "long_term_liabilities": 2786429, "quarter": 2 }, { "assets": 9772514, "current_assets": 4066526, "current_liabilities": 2177830, "equity": 6102897, "fixed_assets": 5705988, "liabilities": 5186824, "long_term_liabilities": 3008994, "quarter": 3 }, { "assets": 10049537, "current_assets": 4112001, "current_liabilities": 2687694, "equity": 6292242, "fixed_assets": 5937536, "liabilities": 5289199, "long_term_liabilities": 2601505, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -53793, "financing_cash_flow": 81506, "investing_cash_flow": -343901, "net_cash_flow": 1584780, "operating_cash_flow": 1760682, "quarter": 1 }, { "change_in_working_capital": -44576, "financing_cash_flow": 106221, "investing_cash_flow": -444021, "net_cash_flow": 1713708, "operating_cash_flow": 1872855, "quarter": 2 }, { "change_in_working_capital": -81030, "financing_cash_flow": -128807, "investing_cash_flow": -366096, "net_cash_flow": 1361003, "operating_cash_flow": 1767665, "quarter": 3 }, { "change_in_working_capital": -93457, "financing_cash_flow": 148180, "investing_cash_flow": -345571, "net_cash_flow": 1806302, "operating_cash_flow": 1971146, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6944464914442083, "current_ratio": 1.825334489999716, "debt_to_equity_ratio": 0.8837998933340894, "profit_margin": 0.2166895000791586, "quarter": 1, "return_on_assets": 0.15047926306277118, "return_on_equity": 0.24639541868141798 }, { "asset_turnover_ratio": 0.6972784119081633, "current_ratio": 1.3525114325987542, "debt_to_equity_ratio": 0.8683865614652397, "profit_margin": 0.2174112773805575, "quarter": 2, "return_on_assets": 0.15159619022284032, "return_on_equity": 0.24595451685792258 }, { "asset_turnover_ratio": 0.7001219952204725, "current_ratio": 1.8672375713439524, "debt_to_equity_ratio": 0.8498953857487682, "profit_margin": 0.22175060567510557, "quarter": 3, "return_on_assets": 0.15525247648660315, "return_on_equity": 0.2486043923074566 }, { "asset_turnover_ratio": 0.7029771620324399, "current_ratio": 1.5299364436576486, "debt_to_equity_ratio": 0.8405905240135392, "profit_margin": 0.2168424375353435, "quarter": 4, "return_on_assets": 0.1524352813467924, "return_on_equity": 0.2434591676543909 } ], "income_statement": [ { "depreciation": 370078, "expenses": 4506106, "income_tax": 520786, "marketing_expense": 605767, "net_income": 1911390, "net_profit": 1390604, "operational_expense": 2463360, "product_revenue": 2543647, "quarter": 1, "rd_expense": 750069, "revenue": 6417496, "salaries_expense": 1410026, "service_revenue": 3873849 }, { "depreciation": 432217, "expenses": 4632737, "income_tax": 552951, "marketing_expense": 595049, "net_income": 1993589, "net_profit": 1440638, "operational_expense": 3159961, "product_revenue": 2129835, "quarter": 2, "rd_expense": 501545, "revenue": 6626326, "salaries_expense": 2006637, "service_revenue": 4496491 }, { "depreciation": 250458, "expenses": 4762927, "income_tax": 561818, "marketing_expense": 805154, "net_income": 2079025, "net_profit": 1517207, "operational_expense": 2499759, "product_revenue": 2262010, "quarter": 3, "rd_expense": 648464, "revenue": 6841952, "salaries_expense": 1514448, "service_revenue": 4579942 }, { "depreciation": 439242, "expenses": 4896775, "income_tax": 635916, "marketing_expense": 864905, "net_income": 2167820, "net_profit": 1531904, "operational_expense": 2976938, "product_revenue": 2206540, "quarter": 4, "rd_expense": 837658, "revenue": 7064595, "salaries_expense": 2316410, "service_revenue": 4858055 } ], "market_conditions": { "gdp_growth": [ 0.049674763591495044, 0.053000037818131854, 0.04463982059728294, 0.03957083852501264 ], "inflation_rate": [ 0.01123375012369825, 0.009703191666054354, 0.007919612181500718, 0.002770410191145078 ], "interest_rate": [ 0.017727654591311495, 0.015309917147842723, 0.010151615784982693, 0.015077411703752255 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 108491, "billable_hours_per_employee": 146, "client_concentration": 0.1, "client_retention_rate": 0.89, "employee_utilization_rate": 0.61, "gross_billings": 23727437, "net_revenue": 18323404, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 54372 }, { "average_project_size": 134811, "billable_hours_per_employee": 143, "client_concentration": 0.31, "client_retention_rate": 0.75, "employee_utilization_rate": 0.79, "gross_billings": 23834226, "net_revenue": 18765872, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 55685 }, { "average_project_size": 129569, "billable_hours_per_employee": 152, "client_concentration": 0.14, "client_retention_rate": 0.9, "employee_utilization_rate": 0.69, "gross_billings": 21470445, "net_revenue": 19219024, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 57030 }, { "average_project_size": 81361, "billable_hours_per_employee": 131, "client_concentration": 0.24, "client_retention_rate": 0.74, "employee_utilization_rate": 0.72, "gross_billings": 22713276, "net_revenue": 19683120, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 58407 } ], "balance_sheet": [ { "assets": 27375243, "current_assets": 13675773, "current_liabilities": 6555004, "equity": 17300835, "fixed_assets": 13699470, "liabilities": 13513584, "long_term_liabilities": 6958580, "quarter": 1 }, { "assets": 28338794, "current_assets": 12997061, "current_liabilities": 6614103, "equity": 17754917, "fixed_assets": 15341733, "liabilities": 13829384, "long_term_liabilities": 7215281, "quarter": 2 }, { "assets": 29336259, "current_assets": 9292067, "current_liabilities": 8002728, "equity": 18757195, "fixed_assets": 20044192, "liabilities": 14152564, "long_term_liabilities": 6149836, "quarter": 3 }, { "assets": 30368833, "current_assets": 14462960, "current_liabilities": 7013673, "equity": 19458287, "fixed_assets": 15905873, "liabilities": 14483296, "long_term_liabilities": 7469623, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -23844, "financing_cash_flow": -72858, "investing_cash_flow": -190832, "net_cash_flow": 4346857, "operating_cash_flow": 4795440, "quarter": 1 }, { "change_in_working_capital": 65640, "financing_cash_flow": 194578, "investing_cash_flow": -135619, "net_cash_flow": 4010596, "operating_cash_flow": 3982074, "quarter": 2 }, { "change_in_working_capital": 48828, "financing_cash_flow": -167021, "investing_cash_flow": -209844, "net_cash_flow": 4214424, "operating_cash_flow": 4659523, "quarter": 3 }, { "change_in_working_capital": -19911, "financing_cash_flow": 49056, "investing_cash_flow": -420911, "net_cash_flow": 4044143, "operating_cash_flow": 4504036, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6693421497664879, "current_ratio": 2.086310397369704, "debt_to_equity_ratio": 0.7810943229040679, "profit_margin": 0.1876930727500196, "quarter": 1, "return_on_assets": 0.12563088481077592, "return_on_equity": 0.19878670595956785 }, { "asset_turnover_ratio": 0.6621972692274767, "current_ratio": 1.9650527063155805, "debt_to_equity_ratio": 0.7789044578468038, "profit_margin": 0.17294730561947774, "quarter": 2, "return_on_assets": 0.11452523350146798, "return_on_equity": 0.1827948280467884 }, { "asset_turnover_ratio": 0.6551286583609723, "current_ratio": 1.1611124356594402, "debt_to_equity_ratio": 0.7545138812066516, "profit_margin": 0.18593556051545593, "quarter": 3, "return_on_assets": 0.12181171430208602, "return_on_equity": 0.1905135602631417 }, { "asset_turnover_ratio": 0.648135540802638, "current_ratio": 2.0621092543094037, "debt_to_equity_ratio": 0.7443253355241394, "profit_margin": 0.18151339828238613, "quarter": 4, "return_on_assets": 0.11764528455867895, "return_on_equity": 0.18361071557840625 } ], "income_statement": [ { "depreciation": 1356264, "expenses": 13928836, "income_tax": 955392, "marketing_expense": 1897738, "net_income": 4394568, "net_profit": 3439176, "operational_expense": 8899546, "product_revenue": 5726735, "quarter": 1, "rd_expense": 1909159, "revenue": 18323404, "salaries_expense": 5076466, "service_revenue": 12596669 }, { "depreciation": 736567, "expenses": 14197484, "income_tax": 1322881, "marketing_expense": 1839364, "net_income": 4568388, "net_profit": 3245507, "operational_expense": 7374572, "product_revenue": 6493031, "quarter": 2, "rd_expense": 2563382, "revenue": 18765872, "salaries_expense": 4375334, "service_revenue": 12272841 }, { "depreciation": 1086023, "expenses": 14471314, "income_tax": 1174210, "marketing_expense": 2353858, "net_income": 4747710, "net_profit": 3573500, "operational_expense": 8714787, "product_revenue": 6606985, "quarter": 3, "rd_expense": 1846170, "revenue": 19219024, "salaries_expense": 6506290, "service_revenue": 12612039 }, { "depreciation": 931286, "expenses": 14750426, "income_tax": 1359944, "marketing_expense": 2329975, "net_income": 4932694, "net_profit": 3572750, "operational_expense": 9163291, "product_revenue": 6241346, "quarter": 4, "rd_expense": 1987046, "revenue": 19683120, "salaries_expense": 6004934, "service_revenue": 13441774 } ], "market_conditions": { "gdp_growth": [ 0.03284021964331481, 0.03231164815419281, 0.023141435198385026, 0.0311049394715483 ], "inflation_rate": [ 0.011361848462324301, 0.008079898205547862, 0.004422500728836957, 0.003181696076229087 ], "interest_rate": [ 0.011029113092988449, 0.014347845920325654, 0.016818786306895546, 0.016960041592693736 ], "year": 2010 }, "random_event": null, "year": 2010 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Average", "founding_year": 2000, "industry": "Advertising", "location": "North Anthonymouth", "name": "Terry, Barnes and Baker", "num_employees": 710, "region": "North America", "revenue_size": "Large", "website": "www.terry,barnesandbaker.com" }

[ { "advertising_kpis": [ { "average_project_size": 199288, "billable_hours_per_employee": 98, "client_concentration": 0.31, "client_retention_rate": 0.67, "employee_utilization_rate": 0.68, "gross_billings": 71810109, "net_revenue": 60290433, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 84916 }, { "average_project_size": 170102, "billable_hours_per_employee": 142, "client_concentration": 0.16, "client_retention_rate": 0.85, "employee_utilization_rate": 0.68, "gross_billings": 73745632, "net_revenue": 59339410, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 83577 }, { "average_project_size": 167639, "billable_hours_per_employee": 159, "client_concentration": 0.3, "client_retention_rate": 0.88, "employee_utilization_rate": 0.63, "gross_billings": 67690357, "net_revenue": 58403389, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 82258 }, { "average_project_size": 152318, "billable_hours_per_employee": 115, "client_concentration": 0.32, "client_retention_rate": 0.77, "employee_utilization_rate": 0.61, "gross_billings": 66509920, "net_revenue": 57482132, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 80961 } ], "balance_sheet": [ { "assets": 84820922, "current_assets": 38430489, "current_liabilities": 21459166, "equity": 62659830, "fixed_assets": 46390433, "liabilities": 36887655, "long_term_liabilities": 15428489, "quarter": 1 }, { "assets": 87666900, "current_assets": 32556578, "current_liabilities": 17761375, "equity": 65249545, "fixed_assets": 55110322, "liabilities": 37302629, "long_term_liabilities": 19541254, "quarter": 2 }, { "assets": 90608368, "current_assets": 28884246, "current_liabilities": 16554667, "equity": 67655176, "fixed_assets": 61724122, "liabilities": 37722271, "long_term_liabilities": 21167604, "quarter": 3 }, { "assets": 93648530, "current_assets": 41354641, "current_liabilities": 19026057, "equity": 70508649, "fixed_assets": 52293889, "liabilities": 38146635, "long_term_liabilities": 19120578, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -56185, "financing_cash_flow": 97034, "investing_cash_flow": -291730, "net_cash_flow": 18045302, "operating_cash_flow": 18276594, "quarter": 1 }, { "change_in_working_capital": 67324, "financing_cash_flow": 158801, "investing_cash_flow": -127690, "net_cash_flow": 16669488, "operating_cash_flow": 16885323, "quarter": 2 }, { "change_in_working_capital": -62692, "financing_cash_flow": 129182, "investing_cash_flow": -114034, "net_cash_flow": 18118589, "operating_cash_flow": 18417954, "quarter": 3 }, { "change_in_working_capital": -35886, "financing_cash_flow": 126557, "investing_cash_flow": -231387, "net_cash_flow": 17669136, "operating_cash_flow": 17880988, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7107967182908009, "current_ratio": 1.790865917156333, "debt_to_equity_ratio": 0.5886970168926408, "profit_margin": 0.24426036217056196, "quarter": 1, "return_on_assets": 0.17361946383935795, "return_on_equity": 0.23502398586143627 }, { "asset_turnover_ratio": 0.6768735976748351, "current_ratio": 1.8329987402439283, "debt_to_equity_ratio": 0.5716917872760645, "profit_margin": 0.2508497135377652, "quarter": 2, "return_on_assets": 0.16979354807800892, "return_on_equity": 0.22812839537808272 }, { "asset_turnover_ratio": 0.6445694839134505, "current_ratio": 1.7447796443141985, "debt_to_equity_ratio": 0.5575666671830105, "profit_margin": 0.25288051349211943, "quarter": 3, "return_on_assets": 0.16299906207338377, "return_on_equity": 0.21829932125222762 }, { "asset_turnover_ratio": 0.6138070933948456, "current_ratio": 2.1735791604114296, "debt_to_equity_ratio": 0.5410206484030066, "profit_margin": 0.2610681524477902, "quarter": 4, "return_on_assets": 0.16024548383194057, "return_on_equity": 0.21283564800681404 } ], "income_statement": [ { "depreciation": 3550031, "expenses": 39786441, "income_tax": 5777429, "marketing_expense": 5652021, "net_income": 20503992, "net_profit": 14726563, "operational_expense": 25387774, "product_revenue": 14083386, "quarter": 1, "rd_expense": 6898621, "revenue": 60290433, "salaries_expense": 15206379, "service_revenue": 46207047 }, { "depreciation": 2000049, "expenses": 38731883, "income_tax": 5722253, "marketing_expense": 7384131, "net_income": 20607527, "net_profit": 14885274, "operational_expense": 22263271, "product_revenue": 14896219, "quarter": 2, "rd_expense": 6449014, "revenue": 59339410, "salaries_expense": 14294951, "service_revenue": 44443191 }, { "depreciation": 3648875, "expenses": 37705277, "income_tax": 5929033, "marketing_expense": 7152014, "net_income": 20698112, "net_profit": 14769079, "operational_expense": 26298602, "product_revenue": 12552442, "quarter": 3, "rd_expense": 4810979, "revenue": 58403389, "salaries_expense": 13847810, "service_revenue": 45850947 }, { "depreciation": 2874234, "expenses": 36705881, "income_tax": 5769497, "marketing_expense": 6325285, "net_income": 20776251, "net_profit": 15006754, "operational_expense": 23745770, "product_revenue": 18433962, "quarter": 4, "rd_expense": 5653201, "revenue": 57482132, "salaries_expense": 17841192, "service_revenue": 39048170 } ], "market_conditions": { "gdp_growth": [ 0.022428351513449064, 0.04193031007988132, 0.027381854073317877, 0.025055747133611465 ], "inflation_rate": [ 0.006002378703634355, 0.004946222358861675, 0.012140043617120736, 0.009451638332612785 ], "interest_rate": [ 0.01205973295935537, 0.016070188416827242, 0.0065781301360242515, 0.008921853815424534 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 110095, "billable_hours_per_employee": 80, "client_concentration": 0.25, "client_retention_rate": 0.86, "employee_utilization_rate": 0.7, "gross_billings": 119365195, "net_revenue": 97435467, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 137233 }, { "average_project_size": 97290, "billable_hours_per_employee": 120, "client_concentration": 0.26, "client_retention_rate": 0.79, "employee_utilization_rate": 0.72, "gross_billings": 122475414, "net_revenue": 96067333, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 135306 }, { "average_project_size": 79464, "billable_hours_per_employee": 96, "client_concentration": 0.31, "client_retention_rate": 0.71, "employee_utilization_rate": 0.63, "gross_billings": 111673890, "net_revenue": 94718411, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 133406 }, { "average_project_size": 92229, "billable_hours_per_employee": 156, "client_concentration": 0.12, "client_retention_rate": 0.83, "employee_utilization_rate": 0.62, "gross_billings": 105505536, "net_revenue": 93388429, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 131533 } ], "balance_sheet": [ { "assets": 114260615, "current_assets": 36712213, "current_liabilities": 34288694, "equity": 77137885, "fixed_assets": 77548402, "liabilities": 58092318, "long_term_liabilities": 23803624, "quarter": 1 }, { "assets": 115774735, "current_assets": 38722811, "current_liabilities": 35070343, "equity": 76970255, "fixed_assets": 77051924, "liabilities": 59678753, "long_term_liabilities": 24608410, "quarter": 2 }, { "assets": 117308919, "current_assets": 42522849, "current_liabilities": 32650227, "equity": 75358227, "fixed_assets": 74786070, "liabilities": 61308512, "long_term_liabilities": 28658285, "quarter": 3 }, { "assets": 118863434, "current_assets": 39403200, "current_liabilities": 25600264, "equity": 76199249, "fixed_assets": 79460234, "liabilities": 62982778, "long_term_liabilities": 37382514, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 25407, "financing_cash_flow": -51336, "investing_cash_flow": -115153, "net_cash_flow": 24290204, "operating_cash_flow": 24749782, "quarter": 1 }, { "change_in_working_capital": -67697, "financing_cash_flow": 96234, "investing_cash_flow": -419480, "net_cash_flow": 26873225, "operating_cash_flow": 26992288, "quarter": 2 }, { "change_in_working_capital": -70447, "financing_cash_flow": -103398, "investing_cash_flow": -102881, "net_cash_flow": 24360428, "operating_cash_flow": 24715228, "quarter": 3 }, { "change_in_working_capital": -79691, "financing_cash_flow": 8228, "investing_cash_flow": -386444, "net_cash_flow": 25065044, "operating_cash_flow": 25402570, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8527476156154069, "current_ratio": 1.070679828167267, "debt_to_equity_ratio": 0.7530971065644333, "profit_margin": 0.21521514337279257, "quarter": 1, "return_on_assets": 0.1835242003554768, "return_on_equity": 0.2718455140428079 }, { "asset_turnover_ratio": 0.8297780426791734, "current_ratio": 1.1041469141034634, "debt_to_equity_ratio": 0.775348256284197, "profit_margin": 0.21728794115685507, "quarter": 2, "return_on_assets": 0.1803007625109226, "return_on_equity": 0.27119921845133554 }, { "asset_turnover_ratio": 0.8074271914482478, "current_ratio": 1.3023752943585967, "debt_to_equity_ratio": 0.813560966608198, "profit_margin": 0.20437230518995933, "quarter": 3, "return_on_assets": 0.16501575638933302, "return_on_equity": 0.2568773280719569 }, { "asset_turnover_ratio": 0.7856783693461187, "current_ratio": 1.5391716272925935, "debt_to_equity_ratio": 0.8265537892637236, "profit_margin": 0.21757077635388855, "quarter": 4, "return_on_assets": 0.17094065278309223, "return_on_equity": 0.2666508301151367 } ], "income_statement": [ { "depreciation": 3780194, "expenses": 71195943, "income_tax": 5269936, "marketing_expense": 11539229, "net_income": 26239524, "net_profit": 20969588, "operational_expense": 48933924, "product_revenue": 20565877, "quarter": 1, "rd_expense": 7937660, "revenue": 97435467, "salaries_expense": 34905575, "service_revenue": 76869590 }, { "depreciation": 6118015, "expenses": 69958570, "income_tax": 5234490, "marketing_expense": 13076211, "net_income": 26108763, "net_profit": 20874273, "operational_expense": 46716025, "product_revenue": 31986007, "quarter": 2, "rd_expense": 7975118, "revenue": 96067333, "salaries_expense": 21243837, "service_revenue": 64081326 }, { "depreciation": 5357408, "expenses": 68742703, "income_tax": 6617888, "marketing_expense": 8146935, "net_income": 25975708, "net_profit": 19357820, "operational_expense": 45002122, "product_revenue": 33924707, "quarter": 3, "rd_expense": 13485479, "revenue": 94718411, "salaries_expense": 32197704, "service_revenue": 60793704 }, { "depreciation": 5083977, "expenses": 67547968, "income_tax": 5521868, "marketing_expense": 11809032, "net_income": 25840461, "net_profit": 20318593, "operational_expense": 45118413, "product_revenue": 19015974, "quarter": 4, "rd_expense": 11165539, "revenue": 93388429, "salaries_expense": 27353849, "service_revenue": 74372455 } ], "market_conditions": { "gdp_growth": [ 0.045849093326617414, 0.04148615239207635, 0.04614037933791232, 0.057083342810321104 ], "inflation_rate": [ 0.006663280549860101, 0.012656347687992769, 0.003405361123927926, 0.01239923782899851 ], "interest_rate": [ 0.01885391176797618, 0.013961831560104518, 0.014186367810935366, 0.019926585502771633 ], "year": 2001 }, "random_event": { "description": "Terry, Barnes and Baker Data Privacy Regulation Impact in 2001", "impact": -0.05, "type": "Data Privacy Regulation Impact" }, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 176814, "billable_hours_per_employee": 145, "client_concentration": 0.4, "client_retention_rate": 0.83, "employee_utilization_rate": 0.69, "gross_billings": 74116492, "net_revenue": 66870892, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 94184 }, { "average_project_size": 133402, "billable_hours_per_employee": 135, "client_concentration": 0.23, "client_retention_rate": 0.69, "employee_utilization_rate": 0.64, "gross_billings": 79596741, "net_revenue": 67046240, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 94431 }, { "average_project_size": 155006, "billable_hours_per_employee": 122, "client_concentration": 0.34, "client_retention_rate": 0.79, "employee_utilization_rate": 0.68, "gross_billings": 82429962, "net_revenue": 67222049, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 94679 }, { "average_project_size": 177711, "billable_hours_per_employee": 156, "client_concentration": 0.3, "client_retention_rate": 0.71, "employee_utilization_rate": 0.74, "gross_billings": 74563445, "net_revenue": 67398318, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 94927 } ], "balance_sheet": [ { "assets": 81523937, "current_assets": 36980641, "current_liabilities": 19476828, "equity": 55064468, "fixed_assets": 44543296, "liabilities": 44541957, "long_term_liabilities": 25065129, "quarter": 1 }, { "assets": 84066071, "current_assets": 34025580, "current_liabilities": 18306266, "equity": 55605944, "fixed_assets": 50040491, "liabilities": 45423359, "long_term_liabilities": 27117093, "quarter": 2 }, { "assets": 86687476, "current_assets": 41224029, "current_liabilities": 18766463, "equity": 58287240, "fixed_assets": 45463447, "liabilities": 46322202, "long_term_liabilities": 27555739, "quarter": 3 }, { "assets": 89390623, "current_assets": 42337261, "current_liabilities": 21734137, "equity": 59930534, "fixed_assets": 47053362, "liabilities": 47238831, "long_term_liabilities": 25504694, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 23403, "financing_cash_flow": 64794, "investing_cash_flow": -458248, "net_cash_flow": 20442603, "operating_cash_flow": 20819497, "quarter": 1 }, { "change_in_working_capital": 91293, "financing_cash_flow": -95049, "investing_cash_flow": -133262, "net_cash_flow": 20175981, "operating_cash_flow": 20762507, "quarter": 2 }, { "change_in_working_capital": -18906, "financing_cash_flow": 63165, "investing_cash_flow": -391657, "net_cash_flow": 21663775, "operating_cash_flow": 22015528, "quarter": 3 }, { "change_in_working_capital": -25907, "financing_cash_flow": -29819, "investing_cash_flow": -461113, "net_cash_flow": 20878055, "operating_cash_flow": 21244962, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.820260827197293, "current_ratio": 1.8986993672686332, "debt_to_equity_ratio": 0.808905608604082, "profit_margin": 0.2704089546166066, "quarter": 1, "return_on_assets": 0.22180587279537298, "return_on_equity": 0.3283875910687088 }, { "asset_turnover_ratio": 0.7975422093890887, "current_ratio": 1.8586848896437973, "debt_to_equity_ratio": 0.8168795587752273, "profit_margin": 0.25300795391359754, "quarter": 2, "return_on_assets": 0.2017845225572633, "return_on_equity": 0.30506148767117414 }, { "asset_turnover_ratio": 0.7754528347324359, "current_ratio": 2.1966861309986863, "debt_to_equity_ratio": 0.7947228587251687, "profit_margin": 0.2666084456901931, "quarter": 3, "return_on_assets": 0.2067422749740689, "return_on_equity": 0.3074766621305109 }, { "asset_turnover_ratio": 0.7539752575614111, "current_ratio": 1.9479614488488777, "debt_to_equity_ratio": 0.78822643228909, "profit_margin": 0.2637861378083649, "quarter": 4, "return_on_assets": 0.1988882211951918, "return_on_equity": 0.2966558248921994 } ], "income_statement": [ { "depreciation": 2737009, "expenses": 43489473, "income_tax": 5298931, "marketing_expense": 6608890, "net_income": 23381419, "net_profit": 18082488, "operational_expense": 28986209, "product_revenue": 21909225, "quarter": 1, "rd_expense": 7482465, "revenue": 66870892, "salaries_expense": 15875599, "service_revenue": 44961667 }, { "depreciation": 3799275, "expenses": 43970755, "income_tax": 6112253, "marketing_expense": 5297959, "net_income": 23075485, "net_profit": 16963232, "operational_expense": 29667152, "product_revenue": 17101840, "quarter": 2, "rd_expense": 4940072, "revenue": 67046240, "salaries_expense": 20254753, "service_revenue": 49944400 }, { "depreciation": 4093562, "expenses": 44457363, "income_tax": 4842720, "marketing_expense": 6655969, "net_income": 22764686, "net_profit": 17921966, "operational_expense": 30841126, "product_revenue": 19042275, "quarter": 3, "rd_expense": 6227059, "revenue": 67222049, "salaries_expense": 16406333, "service_revenue": 48179774 }, { "depreciation": 3466220, "expenses": 44949357, "income_tax": 4670219, "marketing_expense": 8579964, "net_income": 22448961, "net_profit": 17778742, "operational_expense": 30238548, "product_revenue": 14174084, "quarter": 4, "rd_expense": 6761032, "revenue": 67398318, "salaries_expense": 14031701, "service_revenue": 53224234 } ], "market_conditions": { "gdp_growth": [ 0.049641969610168334, 0.03389135984760879, 0.04042193583215538, 0.05024795210280318 ], "inflation_rate": [ 0.0029224027251190457, 0.007855662988405423, 0.009595073280460581, 0.008011103945095351 ], "interest_rate": [ 0.009744137108351245, 0.009600036106153018, 0.014530417383005086, 0.017755284077332633 ], "year": 2002 }, "random_event": { "description": "Terry, Barnes and Baker New Ad Campaign Launch in 2002", "impact": -0.01, "type": "New Ad Campaign Launch" }, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 92907, "billable_hours_per_employee": 105, "client_concentration": 0.39, "client_retention_rate": 0.71, "employee_utilization_rate": 0.62, "gross_billings": 41520147, "net_revenue": 34974539, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 49260 }, { "average_project_size": 149789, "billable_hours_per_employee": 100, "client_concentration": 0.2, "client_retention_rate": 0.75, "employee_utilization_rate": 0.76, "gross_billings": 40787367, "net_revenue": 35326376, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 49755 }, { "average_project_size": 105401, "billable_hours_per_employee": 148, "client_concentration": 0.21, "client_retention_rate": 0.76, "employee_utilization_rate": 0.61, "gross_billings": 43899398, "net_revenue": 35681754, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 50256 }, { "average_project_size": 52334, "billable_hours_per_employee": 140, "client_concentration": 0.26, "client_retention_rate": 0.61, "employee_utilization_rate": 0.79, "gross_billings": 42123276, "net_revenue": 36040706, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 50762 } ], "balance_sheet": [ { "assets": 48041805, "current_assets": 23624118, "current_liabilities": 14881873, "equity": 26962490, "fixed_assets": 24417687, "liabilities": 26929800, "long_term_liabilities": 12047927, "quarter": 1 }, { "assets": 49438607, "current_assets": 23526375, "current_liabilities": 13187026, "equity": 28348212, "fixed_assets": 25912232, "liabilities": 27143519, "long_term_liabilities": 13956493, "quarter": 2 }, { "assets": 50876021, "current_assets": 22661086, "current_liabilities": 13101851, "equity": 29416224, "fixed_assets": 28214935, "liabilities": 27358934, "long_term_liabilities": 14257083, "quarter": 3 }, { "assets": 52355227, "current_assets": 16701098, "current_liabilities": 13365133, "equity": 30675643, "fixed_assets": 35654129, "liabilities": 27576058, "long_term_liabilities": 14210925, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -78027, "financing_cash_flow": 90067, "investing_cash_flow": -279508, "net_cash_flow": 7608267, "operating_cash_flow": 8033740, "quarter": 1 }, { "change_in_working_capital": -87956, "financing_cash_flow": 198918, "investing_cash_flow": -100830, "net_cash_flow": 8062910, "operating_cash_flow": 8435571, "quarter": 2 }, { "change_in_working_capital": -68292, "financing_cash_flow": 134961, "investing_cash_flow": -263657, "net_cash_flow": 6745172, "operating_cash_flow": 7339065, "quarter": 3 }, { "change_in_working_capital": 94835, "financing_cash_flow": 156118, "investing_cash_flow": -124240, "net_cash_flow": 7123404, "operating_cash_flow": 7588934, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7280021847638739, "current_ratio": 1.587442521515941, "debt_to_equity_ratio": 0.9987875748864441, "profit_margin": 0.16727840215420708, "quarter": 1, "return_on_assets": 0.12177904223207267, "return_on_equity": 0.21698607954977453 }, { "asset_turnover_ratio": 0.7145503917616449, "current_ratio": 1.7840546458314408, "debt_to_equity_ratio": 0.9575037395656558, "profit_margin": 0.17134856969194914, "quarter": 2, "return_on_assets": 0.12243718760117978, "return_on_equity": 0.2135275409962364 }, { "asset_turnover_ratio": 0.7013471827916731, "current_ratio": 1.729609503267897, "debt_to_equity_ratio": 0.9300627436070653, "profit_margin": 0.16532642986104326, "quarter": 3, "return_on_assets": 0.11595122582404783, "return_on_equity": 0.20054025288901797 }, { "asset_turnover_ratio": 0.6883879235209887, "current_ratio": 1.2496020802785877, "debt_to_equity_ratio": 0.8989561522801658, "profit_margin": 0.1636059515593285, "quarter": 4, "return_on_assets": 0.1126243612696016, "return_on_equity": 0.19222006202119382 } ], "income_statement": [ { "depreciation": 2183255, "expenses": 26744460, "income_tax": 2379594, "marketing_expense": 3074959, "net_income": 8230079, "net_profit": 5850485, "operational_expense": 15181562, "product_revenue": 9146482, "quarter": 1, "rd_expense": 3150361, "revenue": 34974539, "salaries_expense": 10331176, "service_revenue": 25828057 }, { "depreciation": 2382447, "expenses": 27089914, "income_tax": 2183338, "marketing_expense": 4643354, "net_income": 8236462, "net_profit": 6053124, "operational_expense": 14251105, "product_revenue": 14032297, "quarter": 2, "rd_expense": 3974507, "revenue": 35326376, "salaries_expense": 8152407, "service_revenue": 21294079 }, { "depreciation": 1439928, "expenses": 27439831, "income_tax": 2342786, "marketing_expense": 3276345, "net_income": 8241923, "net_profit": 5899137, "operational_expense": 16675810, "product_revenue": 13044404, "quarter": 3, "rd_expense": 5170426, "revenue": 35681754, "salaries_expense": 13187298, "service_revenue": 22637350 }, { "depreciation": 1692460, "expenses": 27794268, "income_tax": 2349964, "marketing_expense": 3360021, "net_income": 8246438, "net_profit": 5896474, "operational_expense": 15957178, "product_revenue": 11780160, "quarter": 4, "rd_expense": 4612577, "revenue": 36040706, "salaries_expense": 9933812, "service_revenue": 24260546 } ], "market_conditions": { "gdp_growth": [ 0.0391895193849367, 0.047021523978813796, 0.04764828766272203, 0.055422993418856197 ], "inflation_rate": [ 0.00869059170924771, 0.007167258195367459, 0.007020797997137252, 0.005776392344302603 ], "interest_rate": [ 0.02038314400122111, 0.017238556854083254, 0.018187733184609402, 0.02212835565712273 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 122286, "billable_hours_per_employee": 118, "client_concentration": 0.18, "client_retention_rate": 0.73, "employee_utilization_rate": 0.74, "gross_billings": 77242914, "net_revenue": 67263494, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 94737 }, { "average_project_size": 175714, "billable_hours_per_employee": 106, "client_concentration": 0.22, "client_retention_rate": 0.68, "employee_utilization_rate": 0.76, "gross_billings": 77423373, "net_revenue": 66384604, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 93499 }, { "average_project_size": 116006, "billable_hours_per_employee": 84, "client_concentration": 0.16, "client_retention_rate": 0.63, "employee_utilization_rate": 0.7, "gross_billings": 76434607, "net_revenue": 65517198, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 92278 }, { "average_project_size": 191938, "billable_hours_per_employee": 84, "client_concentration": 0.16, "client_retention_rate": 0.82, "employee_utilization_rate": 0.74, "gross_billings": 71217177, "net_revenue": 64661126, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 91072 } ], "balance_sheet": [ { "assets": 78491030, "current_assets": 28346737, "current_liabilities": 15400430, "equity": 60170959, "fixed_assets": 50144293, "liabilities": 32106330, "long_term_liabilities": 16705900, "quarter": 1 }, { "assets": 80683099, "current_assets": 35133360, "current_liabilities": 16374568, "equity": 62642954, "fixed_assets": 45549739, "liabilities": 32358481, "long_term_liabilities": 15983913, "quarter": 2 }, { "assets": 82936388, "current_assets": 31616658, "current_liabilities": 15233797, "equity": 64571026, "fixed_assets": 51319730, "liabilities": 32612613, "long_term_liabilities": 17378816, "quarter": 3 }, { "assets": 85252606, "current_assets": 26054656, "current_liabilities": 18375869, "equity": 65708838, "fixed_assets": 59197950, "liabilities": 32868741, "long_term_liabilities": 14492872, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -71642, "financing_cash_flow": 122719, "investing_cash_flow": -283592, "net_cash_flow": 16054202, "operating_cash_flow": 16541115, "quarter": 1 }, { "change_in_working_capital": 89344, "financing_cash_flow": -75282, "investing_cash_flow": -214337, "net_cash_flow": 17911700, "operating_cash_flow": 18468072, "quarter": 2 }, { "change_in_working_capital": -41618, "financing_cash_flow": 96586, "investing_cash_flow": -345853, "net_cash_flow": 16206043, "operating_cash_flow": 16635645, "quarter": 3 }, { "change_in_working_capital": -25076, "financing_cash_flow": 96815, "investing_cash_flow": -245134, "net_cash_flow": 17229615, "operating_cash_flow": 17623940, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8569577186081008, "current_ratio": 1.8406458131363865, "debt_to_equity_ratio": 0.5335851469477161, "profit_margin": 0.20495900792783675, "quarter": 1, "return_on_assets": 0.17564120384201864, "return_on_equity": 0.2291181531608961 }, { "asset_turnover_ratio": 0.8227820302241985, "current_ratio": 2.1456053069613805, "debt_to_equity_ratio": 0.5165542001738934, "profit_margin": 0.21568760129984357, "quarter": 2, "return_on_assets": 0.17746388249167275, "return_on_equity": 0.22857057475290837 }, { "asset_turnover_ratio": 0.7899692713890555, "current_ratio": 2.0754286012869936, "debt_to_equity_ratio": 0.5050657395470223, "profit_margin": 0.21745818555915655, "quarter": 3, "return_on_assets": 0.1717852844037529, "return_on_equity": 0.22064464331107267 }, { "asset_turnover_ratio": 0.7584650960699079, "current_ratio": 1.417873407782783, "debt_to_equity_ratio": 0.5002179615472732, "profit_margin": 0.20607394000531323, "quarter": 4, "return_on_assets": 0.15629989070363431, "return_on_equity": 0.20278813939762563 } ], "income_statement": [ { "depreciation": 2754856, "expenses": 48798238, "income_tax": 4678997, "marketing_expense": 7193722, "net_income": 18465256, "net_profit": 13786259, "operational_expense": 28101440, "product_revenue": 25197355, "quarter": 1, "rd_expense": 5779062, "revenue": 67263494, "salaries_expense": 21396776, "service_revenue": 42066139 }, { "depreciation": 4149736, "expenses": 48213997, "income_tax": 3852271, "marketing_expense": 5455836, "net_income": 18170607, "net_profit": 14318336, "operational_expense": 31036301, "product_revenue": 14383395, "quarter": 2, "rd_expense": 5815609, "revenue": 66384604, "salaries_expense": 17734570, "service_revenue": 52001209 }, { "depreciation": 2388394, "expenses": 47636752, "income_tax": 3633195, "marketing_expense": 8944703, "net_income": 17880446, "net_profit": 14247251, "operational_expense": 30756999, "product_revenue": 17880635, "quarter": 3, "rd_expense": 9267112, "revenue": 65517198, "salaries_expense": 21977311, "service_revenue": 47636563 }, { "depreciation": 4298967, "expenses": 47066418, "income_tax": 4269735, "marketing_expense": 5886071, "net_income": 17594708, "net_profit": 13324973, "operational_expense": 23727832, "product_revenue": 21938219, "quarter": 4, "rd_expense": 5302850, "revenue": 64661126, "salaries_expense": 19948676, "service_revenue": 42722907 } ], "market_conditions": { "gdp_growth": [ 0.05496859331744348, 0.05798957160793418, 0.057099242601117685, 0.04110704198609637 ], "inflation_rate": [ 0.007672684445644676, 0.0017289015487389828, 0.005425162265846714, 0.0006305410301911665 ], "interest_rate": [ 0.0164515284906149, 0.013526483062164574, 0.014977928801300357, 0.022114258812014388 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 183268, "billable_hours_per_employee": 153, "client_concentration": 0.38, "client_retention_rate": 0.83, "employee_utilization_rate": 0.73, "gross_billings": 98467431, "net_revenue": 79105480, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 111416 }, { "average_project_size": 96378, "billable_hours_per_employee": 154, "client_concentration": 0.17, "client_retention_rate": 0.6, "employee_utilization_rate": 0.65, "gross_billings": 91962077, "net_revenue": 78181529, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 110115 }, { "average_project_size": 167451, "billable_hours_per_employee": 117, "client_concentration": 0.11, "client_retention_rate": 0.72, "employee_utilization_rate": 0.61, "gross_billings": 88426963, "net_revenue": 77268370, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 108829 }, { "average_project_size": 83250, "billable_hours_per_employee": 136, "client_concentration": 0.25, "client_retention_rate": 0.63, "employee_utilization_rate": 0.75, "gross_billings": 86491470, "net_revenue": 76365877, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 107558 } ], "balance_sheet": [ { "assets": 89502046, "current_assets": 28022077, "current_liabilities": 15968393, "equity": 62308042, "fixed_assets": 61479969, "liabilities": 39166433, "long_term_liabilities": 23198040, "quarter": 1 }, { "assets": 91808622, "current_assets": 42501013, "current_liabilities": 19765021, "equity": 63515375, "fixed_assets": 49307609, "liabilities": 40105232, "long_term_liabilities": 20340211, "quarter": 2 }, { "assets": 94174642, "current_assets": 40436786, "current_liabilities": 23861374, "equity": 64274568, "fixed_assets": 53737856, "liabilities": 41066535, "long_term_liabilities": 17205161, "quarter": 3 }, { "assets": 96601637, "current_assets": 44953516, "current_liabilities": 23748608, "equity": 64823822, "fixed_assets": 51648121, "liabilities": 42050879, "long_term_liabilities": 18302271, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -19008, "financing_cash_flow": -140887, "investing_cash_flow": -396546, "net_cash_flow": 15724168, "operating_cash_flow": 16077348, "quarter": 1 }, { "change_in_working_capital": -18318, "financing_cash_flow": 113277, "investing_cash_flow": -352474, "net_cash_flow": 16240562, "operating_cash_flow": 16434326, "quarter": 2 }, { "change_in_working_capital": -30720, "financing_cash_flow": 3376, "investing_cash_flow": -423900, "net_cash_flow": 16631131, "operating_cash_flow": 16867354, "quarter": 3 }, { "change_in_working_capital": 27621, "financing_cash_flow": 114000, "investing_cash_flow": -181576, "net_cash_flow": 13751268, "operating_cash_flow": 13816159, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8838399068553137, "current_ratio": 1.7548464018890317, "debt_to_equity_ratio": 0.6285935449552403, "profit_margin": 0.15134765631913238, "quarter": 1, "return_on_assets": 0.133767098463872, "return_on_equity": 0.19214901665502504 }, { "asset_turnover_ratio": 0.8515706618491671, "current_ratio": 2.1503145885855623, "debt_to_equity_ratio": 0.6314255721547736, "profit_margin": 0.15108408790521352, "quarter": 2, "return_on_assets": 0.1286587767323204, "return_on_equity": 0.1859704835246584 }, { "asset_turnover_ratio": 0.8204795724097363, "current_ratio": 1.6946545492309035, "debt_to_equity_ratio": 0.6389235474908209, "profit_margin": 0.14451529131519145, "quarter": 3, "return_on_assets": 0.11857184442495677, "return_on_equity": 0.17373062701876113 }, { "asset_turnover_ratio": 0.7905236326378196, "current_ratio": 1.8928905643648672, "debt_to_equity_ratio": 0.6486948424608472, "profit_margin": 0.13452427188127494, "quarter": 4, "return_on_assets": 0.10634461608554314, "return_on_equity": 0.15847667852722414 } ], "income_statement": [ { "depreciation": 4104919, "expenses": 63034335, "income_tax": 4098716, "marketing_expense": 12010376, "net_income": 16071145, "net_profit": 11972429, "operational_expense": 38830601, "product_revenue": 28789902, "quarter": 1, "rd_expense": 8247945, "revenue": 79105480, "salaries_expense": 19195385, "service_revenue": 50315578 }, { "depreciation": 4622341, "expenses": 62600639, "income_tax": 3768905, "marketing_expense": 8042821, "net_income": 15580890, "net_profit": 11811985, "operational_expense": 32929126, "product_revenue": 24502183, "quarter": 2, "rd_expense": 12403994, "revenue": 78181529, "salaries_expense": 27722992, "service_revenue": 53679346 }, { "depreciation": 5700893, "expenses": 62169927, "income_tax": 3931982, "marketing_expense": 11760036, "net_income": 15098443, "net_profit": 11166461, "operational_expense": 39175178, "product_revenue": 16913841, "quarter": 3, "rd_expense": 7096991, "revenue": 77268370, "salaries_expense": 24036856, "service_revenue": 60354529 }, { "depreciation": 3543095, "expenses": 61742178, "income_tax": 4350635, "marketing_expense": 11862185, "net_income": 14623699, "net_profit": 10273064, "operational_expense": 34268835, "product_revenue": 21784304, "quarter": 4, "rd_expense": 11393750, "revenue": 76365877, "salaries_expense": 25990880, "service_revenue": 54581573 } ], "market_conditions": { "gdp_growth": [ 0.044975620539445434, 0.05133941865781244, 0.05596636921256628, 0.04736638917451099 ], "inflation_rate": [ 0.006749420672240887, 0.007104188071848913, 0.0014057483532611903, 0.005000537002134279 ], "interest_rate": [ 0.007715956280359544, 0.008382729327727493, 0.012181638625845858, 0.008338213143035237 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 139747, "billable_hours_per_employee": 130, "client_concentration": 0.31, "client_retention_rate": 0.9, "employee_utilization_rate": 0.72, "gross_billings": 79575921, "net_revenue": 69121058, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 97354 }, { "average_project_size": 54577, "billable_hours_per_employee": 139, "client_concentration": 0.3, "client_retention_rate": 0.77, "employee_utilization_rate": 0.7, "gross_billings": 81197414, "net_revenue": 68534673, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 96528 }, { "average_project_size": 132472, "billable_hours_per_employee": 152, "client_concentration": 0.11, "client_retention_rate": 0.84, "employee_utilization_rate": 0.65, "gross_billings": 80885777, "net_revenue": 67953263, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 95709 }, { "average_project_size": 199214, "billable_hours_per_employee": 80, "client_concentration": 0.38, "client_retention_rate": 0.74, "employee_utilization_rate": 0.74, "gross_billings": 86287641, "net_revenue": 67376785, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 94897 } ], "balance_sheet": [ { "assets": 77021954, "current_assets": 36639003, "current_liabilities": 16988863, "equity": 52183183, "fixed_assets": 40382951, "liabilities": 35094606, "long_term_liabilities": 18105743, "quarter": 1 }, { "assets": 79463280, "current_assets": 37722753, "current_liabilities": 21250709, "equity": 53771331, "fixed_assets": 41740527, "liabilities": 36085851, "long_term_liabilities": 14835142, "quarter": 2 }, { "assets": 81981988, "current_assets": 31206466, "current_liabilities": 17805208, "equity": 56409764, "fixed_assets": 50775522, "liabilities": 37105093, "long_term_liabilities": 19299885, "quarter": 3 }, { "assets": 84580529, "current_assets": 34437293, "current_liabilities": 15465458, "equity": 57148787, "fixed_assets": 50143236, "liabilities": 38153124, "long_term_liabilities": 22687666, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 25805, "financing_cash_flow": 99737, "investing_cash_flow": -206350, "net_cash_flow": 12659739, "operating_cash_flow": 13237598, "quarter": 1 }, { "change_in_working_capital": 21931, "financing_cash_flow": -52225, "investing_cash_flow": -326239, "net_cash_flow": 12848794, "operating_cash_flow": 13282009, "quarter": 2 }, { "change_in_working_capital": -40879, "financing_cash_flow": -182090, "investing_cash_flow": -477434, "net_cash_flow": 14464298, "operating_cash_flow": 14736444, "quarter": 3 }, { "change_in_working_capital": 68445, "financing_cash_flow": 131483, "investing_cash_flow": -272543, "net_cash_flow": 13448970, "operating_cash_flow": 13717550, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.89742020826945, "current_ratio": 2.1566483289670417, "debt_to_equity_ratio": 0.6725271243036286, "profit_margin": 0.1483749713437546, "quarter": 1, "return_on_assets": 0.13315469768528593, "return_on_equity": 0.19653525159628535 }, { "asset_turnover_ratio": 0.8624697218639855, "current_ratio": 1.7751291498086017, "debt_to_equity_ratio": 0.6710983404892842, "profit_margin": 0.15165902958346353, "quarter": 2, "return_on_assets": 0.13080132106301173, "return_on_equity": 0.1932982094120006 }, { "asset_turnover_ratio": 0.8288803999239442, "current_ratio": 1.752659446606858, "debt_to_equity_ratio": 0.657777844984425, "profit_margin": 0.16971766315327638, "quarter": 3, "return_on_assets": 0.140675644508645, "return_on_equity": 0.20444809873694916 }, { "asset_turnover_ratio": 0.7965992385788933, "current_ratio": 2.2267231271133388, "debt_to_equity_ratio": 0.6676103904007621, "profit_margin": 0.15912575822666516, "quarter": 4, "return_on_assets": 0.12675945784165052, "return_on_equity": 0.18760471678952695 } ], "income_statement": [ { "depreciation": 2981763, "expenses": 54630763, "income_tax": 4234460, "marketing_expense": 6848735, "net_income": 14490295, "net_profit": 10255835, "operational_expense": 30576756, "product_revenue": 13827051, "quarter": 1, "rd_expense": 9446601, "revenue": 69121058, "salaries_expense": 20740298, "service_revenue": 55294007 }, { "depreciation": 2888107, "expenses": 53925787, "income_tax": 4214984, "marketing_expense": 9817148, "net_income": 14608886, "net_profit": 10393902, "operational_expense": 35381923, "product_revenue": 17863319, "quarter": 2, "rd_expense": 9290703, "revenue": 68534673, "salaries_expense": 22272089, "service_revenue": 50671354 }, { "depreciation": 3203575, "expenses": 53229908, "income_tax": 3190486, "marketing_expense": 9130160, "net_income": 14723355, "net_profit": 11532869, "operational_expense": 32276756, "product_revenue": 25877586, "quarter": 3, "rd_expense": 5944622, "revenue": 67953263, "salaries_expense": 26419486, "service_revenue": 42075677 }, { "depreciation": 2996168, "expenses": 52543010, "income_tax": 4112393, "marketing_expense": 6983176, "net_income": 14833775, "net_profit": 10721382, "operational_expense": 28181256, "product_revenue": 15772618, "quarter": 4, "rd_expense": 5691893, "revenue": 67376785, "salaries_expense": 25363016, "service_revenue": 51604167 } ], "market_conditions": { "gdp_growth": [ 0.04602736964181091, 0.04010832833614213, 0.05326390849060167, 0.05478633494832833 ], "inflation_rate": [ 0.00919279590864484, 0.002544706957423627, 0.0017906079838285157, 0.004459291233303448 ], "interest_rate": [ 0.01850830979173316, 0.020995634285239824, 0.02004791610740293, 0.017866086881406815 ], "year": 2006 }, "random_event": { "description": "Terry, Barnes and Baker New Ad Campaign Launch in 2006", "impact": 0.08, "type": "New Ad Campaign Launch" }, "year": 2006 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Distressed", "founding_year": 2008, "industry": "Advertising", "location": "Hayeschester", "name": "Patterson Group", "num_employees": 322, "region": "North America", "revenue_size": "Small", "website": "www.pattersongroup.com" }

[ { "advertising_kpis": [ { "average_project_size": 114615, "billable_hours_per_employee": 117, "client_concentration": 0.36, "client_retention_rate": 0.69, "employee_utilization_rate": 0.79, "gross_billings": 693984, "net_revenue": 597511, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 1856 }, { "average_project_size": 172167, "billable_hours_per_employee": 100, "client_concentration": 0.2, "client_retention_rate": 0.68, "employee_utilization_rate": 0.74, "gross_billings": 701893, "net_revenue": 591925, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 1838 }, { "average_project_size": 164744, "billable_hours_per_employee": 98, "client_concentration": 0.35, "client_retention_rate": 0.8, "employee_utilization_rate": 0.65, "gross_billings": 709748, "net_revenue": 586392, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 1821 }, { "average_project_size": 61230, "billable_hours_per_employee": 144, "client_concentration": 0.35, "client_retention_rate": 0.74, "employee_utilization_rate": 0.72, "gross_billings": 736132, "net_revenue": 580911, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 1804 } ], "balance_sheet": [ { "assets": 869800, "current_assets": 288162, "current_liabilities": 186256, "equity": 589453, "fixed_assets": 581638, "liabilities": 427911, "long_term_liabilities": 241655, "quarter": 1 }, { "assets": 894793, "current_assets": 384300, "current_liabilities": 256455, "equity": 598721, "fixed_assets": 510493, "liabilities": 431935, "long_term_liabilities": 175480, "quarter": 2 }, { "assets": 920504, "current_assets": 410727, "current_liabilities": 232566, "equity": 632842, "fixed_assets": 509777, "liabilities": 435996, "long_term_liabilities": 203430, "quarter": 3 }, { "assets": 946954, "current_assets": 417828, "current_liabilities": 248060, "equity": 643557, "fixed_assets": 529126, "liabilities": 440096, "long_term_liabilities": 192036, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 3490, "financing_cash_flow": -17409, "investing_cash_flow": -394090, "net_cash_flow": -240359, "operating_cash_flow": 172252, "quarter": 1 }, { "change_in_working_capital": 68171, "financing_cash_flow": -26548, "investing_cash_flow": -196865, "net_cash_flow": -294230, "operating_cash_flow": 158439, "quarter": 2 }, { "change_in_working_capital": 93689, "financing_cash_flow": -195918, "investing_cash_flow": -132217, "net_cash_flow": -310787, "operating_cash_flow": 183396, "quarter": 3 }, { "change_in_working_capital": -84694, "financing_cash_flow": 61917, "investing_cash_flow": -404548, "net_cash_flow": -88706, "operating_cash_flow": 158664, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6869521729133135, "current_ratio": 1.5471286831028261, "debt_to_equity_ratio": 0.7259459193523488, "profit_margin": 0.24696449103029067, "quarter": 1, "return_on_assets": 0.16965279374568867, "return_on_equity": 0.25034056998607185 }, { "asset_turnover_ratio": 0.661521715078236, "current_ratio": 1.4985085102649587, "debt_to_equity_ratio": 0.7214295139138263, "profit_margin": 0.2295273894496769, "quarter": 2, "return_on_assets": 0.15183735232618048, "return_on_equity": 0.22692205551500616 }, { "asset_turnover_ratio": 0.6370336250575771, "current_ratio": 1.7660664069554448, "debt_to_equity_ratio": 0.6889492163920852, "profit_margin": 0.25296047695057233, "quarter": 3, "return_on_assets": 0.16114432962811678, "return_on_equity": 0.2343934188944476 }, { "asset_turnover_ratio": 0.6134521845834117, "current_ratio": 1.6843828106103362, "debt_to_equity_ratio": 0.6838492938465435, "profit_margin": 0.23531831898518019, "quarter": 4, "return_on_assets": 0.1443565368539549, "return_on_equity": 0.21241164341309318 } ], "income_statement": [ { "depreciation": 24688, "expenses": 406858, "income_tax": 43089, "marketing_expense": 41949, "net_income": 190653, "net_profit": 147564, "operational_expense": 231885, "product_revenue": 209619, "quarter": 1, "rd_expense": 81036, "revenue": 597511, "salaries_expense": 162251, "service_revenue": 387892 }, { "depreciation": 22576, "expenses": 402799, "income_tax": 53263, "marketing_expense": 78622, "net_income": 189126, "net_profit": 135863, "operational_expense": 278636, "product_revenue": 175971, "quarter": 2, "rd_expense": 59037, "revenue": 591925, "salaries_expense": 122285, "service_revenue": 415954 }, { "depreciation": 35062, "expenses": 398780, "income_tax": 39278, "marketing_expense": 52722, "net_income": 187612, "net_profit": 148334, "operational_expense": 260368, "product_revenue": 134728, "quarter": 3, "rd_expense": 79235, "revenue": 586392, "salaries_expense": 132724, "service_revenue": 451664 }, { "depreciation": 21965, "expenses": 394802, "income_tax": 49410, "marketing_expense": 70087, "net_income": 186109, "net_profit": 136699, "operational_expense": 210777, "product_revenue": 204396, "quarter": 4, "rd_expense": 72438, "revenue": 580911, "salaries_expense": 194362, "service_revenue": 376515 } ], "market_conditions": { "gdp_growth": [ -0.016146946483398747, -0.02228410267494879, -0.02889111296543466, -0.011241721008661635 ], "inflation_rate": [ 0.025184525358684564, 0.02081163853301898, 0.019470541501528556, 0.02468878894365821 ], "interest_rate": [ 0.05167686742445183, 0.048101208963868755, 0.04697065427210619, 0.045853306121376815 ], "year": 2008 }, "random_event": { "description": "Patterson Group Senior Leadership Change in 2008", "impact": 0.05, "type": "Senior Leadership Change" }, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 124371, "billable_hours_per_employee": 148, "client_concentration": 0.34, "client_retention_rate": 0.89, "employee_utilization_rate": 0.71, "gross_billings": 1675049, "net_revenue": 1368617, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 4250 }, { "average_project_size": 68030, "billable_hours_per_employee": 118, "client_concentration": 0.32, "client_retention_rate": 0.71, "employee_utilization_rate": 0.74, "gross_billings": 1637071, "net_revenue": 1345968, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 4180 }, { "average_project_size": 151751, "billable_hours_per_employee": 87, "client_concentration": 0.29, "client_retention_rate": 0.81, "employee_utilization_rate": 0.79, "gross_billings": 1470037, "net_revenue": 1323695, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 4111 }, { "average_project_size": 78953, "billable_hours_per_employee": 91, "client_concentration": 0.14, "client_retention_rate": 0.69, "employee_utilization_rate": 0.71, "gross_billings": 1477864, "net_revenue": 1301790, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 4043 } ], "balance_sheet": [ { "assets": 1458203, "current_assets": 605199, "current_liabilities": 392567, "equity": 1140236, "fixed_assets": 853004, "liabilities": 733809, "long_term_liabilities": 341242, "quarter": 1 }, { "assets": 1502954, "current_assets": 719693, "current_liabilities": 410220, "equity": 1138148, "fixed_assets": 783261, "liabilities": 750988, "long_term_liabilities": 340768, "quarter": 2 }, { "assets": 1549078, "current_assets": 648449, "current_liabilities": 372518, "equity": 1200089, "fixed_assets": 900629, "liabilities": 768569, "long_term_liabilities": 396051, "quarter": 3 }, { "assets": 1596618, "current_assets": 718862, "current_liabilities": 468630, "equity": 1216271, "fixed_assets": 877756, "liabilities": 786562, "long_term_liabilities": 317932, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 34413, "financing_cash_flow": -56399, "investing_cash_flow": -151255, "net_cash_flow": 88791, "operating_cash_flow": 458554, "quarter": 1 }, { "change_in_working_capital": -71179, "financing_cash_flow": 17438, "investing_cash_flow": -397823, "net_cash_flow": 29244, "operating_cash_flow": 433492, "quarter": 2 }, { "change_in_working_capital": 8393, "financing_cash_flow": 127498, "investing_cash_flow": -280242, "net_cash_flow": 312820, "operating_cash_flow": 470086, "quarter": 3 }, { "change_in_working_capital": 89760, "financing_cash_flow": -109771, "investing_cash_flow": -362917, "net_cash_flow": -283866, "operating_cash_flow": 447519, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9385641093866903, "current_ratio": 1.5416451204507766, "debt_to_equity_ratio": 0.6435588772850532, "profit_margin": 0.30384103076317187, "quarter": 1, "return_on_assets": 0.2851742864333704, "return_on_equity": 0.36469818528795794 }, { "asset_turnover_ratio": 0.8955483667497475, "current_ratio": 1.754407391155965, "debt_to_equity_ratio": 0.6598333432910307, "profit_margin": 0.28691766817636083, "quarter": 2, "return_on_assets": 0.2569486491269859, "return_on_equity": 0.33930736600160966 }, { "asset_turnover_ratio": 0.8545050668849471, "current_ratio": 1.7407185693040337, "debt_to_equity_ratio": 0.6404266683554303, "profit_margin": 0.31697634273756414, "quarter": 3, "return_on_assets": 0.27085789095190815, "return_on_equity": 0.34962406954817515 }, { "asset_turnover_ratio": 0.8153421795319857, "current_ratio": 1.5339649616968611, "debt_to_equity_ratio": 0.6466996253302101, "profit_margin": 0.3120434171410135, "quarter": 4, "return_on_assets": 0.2544221598403626, "return_on_equity": 0.3339839558782541 } ], "income_statement": [ { "depreciation": 42712, "expenses": 835945, "income_tax": 116830, "marketing_expense": 127797, "net_income": 532672, "net_profit": 415842, "operational_expense": 518516, "product_revenue": 335852, "quarter": 1, "rd_expense": 159131, "revenue": 1368617, "salaries_expense": 253507, "service_revenue": 1032765 }, { "depreciation": 47310, "expenses": 816183, "income_tax": 143603, "marketing_expense": 90542, "net_income": 529785, "net_profit": 386182, "operational_expense": 496432, "product_revenue": 362187, "quarter": 2, "rd_expense": 103723, "revenue": 1345968, "salaries_expense": 268021, "service_revenue": 983781 }, { "depreciation": 50506, "expenses": 796888, "income_tax": 107227, "marketing_expense": 102827, "net_income": 526807, "net_profit": 419580, "operational_expense": 491505, "product_revenue": 268067, "quarter": 3, "rd_expense": 138525, "revenue": 1323695, "salaries_expense": 373204, "service_revenue": 1055628 }, { "depreciation": 41304, "expenses": 778049, "income_tax": 117526, "marketing_expense": 151587, "net_income": 523741, "net_profit": 406215, "operational_expense": 462109, "product_revenue": 411045, "quarter": 4, "rd_expense": 113192, "revenue": 1301790, "salaries_expense": 386707, "service_revenue": 890745 } ], "market_conditions": { "gdp_growth": [ -0.005650457527914056, -0.017788282946051268, -0.010934620385934261, -0.009333942216690165 ], "inflation_rate": [ 0.024781711214290784, 0.018767045292875456, 0.020746970642862184, 0.023860802382188063 ], "interest_rate": [ 0.056735836675609844, 0.06264527508967907, 0.05610583762821614, 0.05988210370301435 ], "year": 2009 }, "random_event": { "description": "Patterson Group Expansion to New Market in 2009", "impact": -0.05, "type": "Expansion to New Market" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 168667, "billable_hours_per_employee": 123, "client_concentration": 0.13, "client_retention_rate": 0.72, "employee_utilization_rate": 0.66, "gross_billings": 1136449, "net_revenue": 891749, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 2769 }, { "average_project_size": 163543, "billable_hours_per_employee": 94, "client_concentration": 0.21, "client_retention_rate": 0.65, "employee_utilization_rate": 0.72, "gross_billings": 1046694, "net_revenue": 877302, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 2725 }, { "average_project_size": 97426, "billable_hours_per_employee": 127, "client_concentration": 0.22, "client_retention_rate": 0.65, "employee_utilization_rate": 0.65, "gross_billings": 988556, "net_revenue": 863089, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 2680 }, { "average_project_size": 180635, "billable_hours_per_employee": 108, "client_concentration": 0.1, "client_retention_rate": 0.87, "employee_utilization_rate": 0.8, "gross_billings": 941976, "net_revenue": 849107, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 2637 } ], "balance_sheet": [ { "assets": 1254924, "current_assets": 399236, "current_liabilities": 347989, "equity": 685838, "fixed_assets": 855688, "liabilities": 734180, "long_term_liabilities": 386191, "quarter": 1 }, { "assets": 1290841, "current_assets": 553092, "current_liabilities": 369301, "equity": 702801, "fixed_assets": 737749, "liabilities": 746220, "long_term_liabilities": 376919, "quarter": 2 }, { "assets": 1327787, "current_assets": 636853, "current_liabilities": 329559, "equity": 728019, "fixed_assets": 690934, "liabilities": 758457, "long_term_liabilities": 428898, "quarter": 3 }, { "assets": 1365789, "current_assets": 482434, "current_liabilities": 431982, "equity": 748077, "fixed_assets": 883355, "liabilities": 770895, "long_term_liabilities": 338913, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -23200, "financing_cash_flow": 69995, "investing_cash_flow": -240533, "net_cash_flow": -241252, "operating_cash_flow": 211422, "quarter": 1 }, { "change_in_working_capital": 58889, "financing_cash_flow": 101001, "investing_cash_flow": -370547, "net_cash_flow": 37993, "operating_cash_flow": 222888, "quarter": 2 }, { "change_in_working_capital": -93512, "financing_cash_flow": -119729, "investing_cash_flow": -410282, "net_cash_flow": -1712, "operating_cash_flow": 220170, "quarter": 3 }, { "change_in_working_capital": 59173, "financing_cash_flow": 128571, "investing_cash_flow": -177478, "net_cash_flow": 913, "operating_cash_flow": 202626, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7106000044624217, "current_ratio": 1.1472661492173604, "debt_to_equity_ratio": 1.0704860331448534, "profit_margin": 0.18513505481923725, "quarter": 1, "return_on_assets": 0.13155697078070067, "return_on_equity": 0.24071865367623257 }, { "asset_turnover_ratio": 0.6796359892504189, "current_ratio": 1.4976726301851335, "debt_to_equity_ratio": 1.0617799348606505, "profit_margin": 0.18030279196901408, "quarter": 2, "return_on_assets": 0.12254026638447338, "return_on_equity": 0.2250708237466936 }, { "asset_turnover_ratio": 0.6500206734965774, "current_ratio": 1.9324400183275225, "debt_to_equity_ratio": 1.0418093483823911, "profit_margin": 0.1838616874968862, "quarter": 3, "return_on_assets": 0.1195138979369432, "return_on_equity": 0.2179737067301815 }, { "asset_turnover_ratio": 0.6216970556945473, "current_ratio": 1.116791903366344, "debt_to_equity_ratio": 1.0305022076604413, "profit_margin": 0.18040482530470248, "quarter": 4, "return_on_assets": 0.11215714872502268, "return_on_equity": 0.2047690277872465 } ], "income_statement": [ { "depreciation": 46328, "expenses": 661146, "income_tax": 65509, "marketing_expense": 98895, "net_income": 230603, "net_profit": 165094, "operational_expense": 340534, "product_revenue": 326945, "quarter": 1, "rd_expense": 81134, "revenue": 891749, "salaries_expense": 210949, "service_revenue": 564804 }, { "depreciation": 64708, "expenses": 652859, "income_tax": 66263, "marketing_expense": 69100, "net_income": 224443, "net_profit": 158180, "operational_expense": 338597, "product_revenue": 314154, "quarter": 2, "rd_expense": 98312, "revenue": 877302, "salaries_expense": 212303, "service_revenue": 563148 }, { "depreciation": 61481, "expenses": 644676, "income_tax": 59724, "marketing_expense": 114034, "net_income": 218413, "net_profit": 158689, "operational_expense": 440164, "product_revenue": 270930, "quarter": 3, "rd_expense": 125696, "revenue": 863089, "salaries_expense": 238112, "service_revenue": 592159 }, { "depreciation": 49443, "expenses": 636596, "income_tax": 59328, "marketing_expense": 124762, "net_income": 212511, "net_profit": 153183, "operational_expense": 396305, "product_revenue": 205948, "quarter": 4, "rd_expense": 89124, "revenue": 849107, "salaries_expense": 281236, "service_revenue": 643159 } ], "market_conditions": { "gdp_growth": [ -0.0009029337210408831, 0.00743755666608144, 0.004958006012486523, 0.008090371497010302 ], "inflation_rate": [ 0.027635236078236564, 0.022766499797579245, 0.02572314257404693, 0.02249994392242008 ], "interest_rate": [ 0.04389228632479975, 0.03908059321732502, 0.04244735937727866, 0.04005257499122865 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 189904, "billable_hours_per_employee": 159, "client_concentration": 0.27, "client_retention_rate": 0.6, "employee_utilization_rate": 0.73, "gross_billings": 1043793, "net_revenue": 879521, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 2731 }, { "average_project_size": 62758, "billable_hours_per_employee": 129, "client_concentration": 0.18, "client_retention_rate": 0.88, "employee_utilization_rate": 0.68, "gross_billings": 1001848, "net_revenue": 861869, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 2677 }, { "average_project_size": 150606, "billable_hours_per_employee": 105, "client_concentration": 0.12, "client_retention_rate": 0.76, "employee_utilization_rate": 0.8, "gross_billings": 1092506, "net_revenue": 844572, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 2623 }, { "average_project_size": 125552, "billable_hours_per_employee": 134, "client_concentration": 0.18, "client_retention_rate": 0.63, "employee_utilization_rate": 0.76, "gross_billings": 1053000, "net_revenue": 827623, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 2570 } ], "balance_sheet": [ { "assets": 910943, "current_assets": 358686, "current_liabilities": 182670, "equity": 664541, "fixed_assets": 552257, "liabilities": 427614, "long_term_liabilities": 244944, "quarter": 1 }, { "assets": 926214, "current_assets": 373958, "current_liabilities": 239743, "equity": 685614, "fixed_assets": 552256, "liabilities": 434526, "long_term_liabilities": 194783, "quarter": 2 }, { "assets": 941742, "current_assets": 432145, "current_liabilities": 262240, "equity": 684431, "fixed_assets": 509597, "liabilities": 441550, "long_term_liabilities": 179310, "quarter": 3 }, { "assets": 957530, "current_assets": 383444, "current_liabilities": 203606, "equity": 674552, "fixed_assets": 574086, "liabilities": 448687, "long_term_liabilities": 245081, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -96513, "financing_cash_flow": 56990, "investing_cash_flow": -100534, "net_cash_flow": -11916, "operating_cash_flow": 225318, "quarter": 1 }, { "change_in_working_capital": -93244, "financing_cash_flow": -72940, "investing_cash_flow": -100495, "net_cash_flow": -248309, "operating_cash_flow": 227385, "quarter": 2 }, { "change_in_working_capital": 95382, "financing_cash_flow": 56272, "investing_cash_flow": -490908, "net_cash_flow": -16244, "operating_cash_flow": 240525, "quarter": 3 }, { "change_in_working_capital": 57004, "financing_cash_flow": -36346, "investing_cash_flow": -146803, "net_cash_flow": 76141, "operating_cash_flow": 215958, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9655060744744731, "current_ratio": 1.9635736574150107, "debt_to_equity_ratio": 0.6434727127445861, "profit_margin": 0.20603487580171478, "quarter": 1, "return_on_assets": 0.1989279241401493, "return_on_equity": 0.2726874639788967 }, { "asset_turnover_ratio": 0.9305290138132224, "current_ratio": 1.5598286498458767, "debt_to_equity_ratio": 0.6337764398043214, "profit_margin": 0.22500635247351974, "quarter": 2, "return_on_assets": 0.20937493926889467, "return_on_equity": 0.28285011682958633 }, { "asset_turnover_ratio": 0.8968188739591099, "current_ratio": 1.6478988712629652, "debt_to_equity_ratio": 0.6451344255301119, "profit_margin": 0.21814481181000553, "quarter": 3, "return_on_assets": 0.1956363844874711, "return_on_equity": 0.26918564471802126 }, { "asset_turnover_ratio": 0.8643311436717388, "current_ratio": 1.8832647367955757, "debt_to_equity_ratio": 0.6651629525966863, "profit_margin": 0.20022280676104942, "quarter": 4, "return_on_assets": 0.1730588075569434, "return_on_equity": 0.24565785884557453 } ], "income_statement": [ { "depreciation": 44106, "expenses": 627324, "income_tax": 70985, "marketing_expense": 73017, "net_income": 252197, "net_profit": 181212, "operational_expense": 338913, "product_revenue": 277009, "quarter": 1, "rd_expense": 86545, "revenue": 879521, "salaries_expense": 235629, "service_revenue": 602512 }, { "depreciation": 33459, "expenses": 618959, "income_tax": 48984, "marketing_expense": 71069, "net_income": 242910, "net_profit": 193926, "operational_expense": 393540, "product_revenue": 233544, "quarter": 2, "rd_expense": 95117, "revenue": 861869, "salaries_expense": 290554, "service_revenue": 628325 }, { "depreciation": 56286, "expenses": 610706, "income_tax": 49627, "marketing_expense": 102816, "net_income": 233866, "net_profit": 184239, "operational_expense": 374321, "product_revenue": 298555, "quarter": 3, "rd_expense": 77127, "revenue": 844572, "salaries_expense": 268501, "service_revenue": 546017 }, { "depreciation": 50249, "expenses": 602562, "income_tax": 59352, "marketing_expense": 60362, "net_income": 225061, "net_profit": 165709, "operational_expense": 332095, "product_revenue": 274551, "quarter": 4, "rd_expense": 111166, "revenue": 827623, "salaries_expense": 181905, "service_revenue": 553072 } ], "market_conditions": { "gdp_growth": [ -0.013626020188048968, 0.0029228263162617216, -0.0020448021888308573, 0.0033979535984012266 ], "inflation_rate": [ 0.03330408397544584, 0.03594670906947163, 0.028908430153870204, 0.03578337865096813 ], "interest_rate": [ 0.048503649568126216, 0.04950886463931488, 0.04598729883358231, 0.046689752749498145 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 61170, "billable_hours_per_employee": 124, "client_concentration": 0.16, "client_retention_rate": 0.79, "employee_utilization_rate": 0.8, "gross_billings": 825084, "net_revenue": 716927, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 2226 }, { "average_project_size": 178004, "billable_hours_per_employee": 104, "client_concentration": 0.29, "client_retention_rate": 0.84, "employee_utilization_rate": 0.73, "gross_billings": 822891, "net_revenue": 721815, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 2242 }, { "average_project_size": 156625, "billable_hours_per_employee": 145, "client_concentration": 0.29, "client_retention_rate": 0.69, "employee_utilization_rate": 0.67, "gross_billings": 810227, "net_revenue": 726736, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 2257 }, { "average_project_size": 137624, "billable_hours_per_employee": 108, "client_concentration": 0.23, "client_retention_rate": 0.76, "employee_utilization_rate": 0.68, "gross_billings": 812428, "net_revenue": 731691, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 2272 } ], "balance_sheet": [ { "assets": 943615, "current_assets": 330883, "current_liabilities": 232068, "equity": 607257, "fixed_assets": 612732, "liabilities": 499010, "long_term_liabilities": 266942, "quarter": 1 }, { "assets": 962680, "current_assets": 334405, "current_liabilities": 288938, "equity": 618739, "fixed_assets": 628275, "liabilities": 506140, "long_term_liabilities": 217202, "quarter": 2 }, { "assets": 982129, "current_assets": 322832, "current_liabilities": 224779, "equity": 650707, "fixed_assets": 659297, "liabilities": 513371, "long_term_liabilities": 288592, "quarter": 3 }, { "assets": 1001971, "current_assets": 353450, "current_liabilities": 222457, "equity": 650616, "fixed_assets": 648521, "liabilities": 520706, "long_term_liabilities": 298249, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 13243, "financing_cash_flow": 20085, "investing_cash_flow": -100851, "net_cash_flow": -158617, "operating_cash_flow": 191571, "quarter": 1 }, { "change_in_working_capital": -84868, "financing_cash_flow": 9843, "investing_cash_flow": -489938, "net_cash_flow": 117162, "operating_cash_flow": 188455, "quarter": 2 }, { "change_in_working_capital": 23022, "financing_cash_flow": 46811, "investing_cash_flow": -437193, "net_cash_flow": -88308, "operating_cash_flow": 227267, "quarter": 3 }, { "change_in_working_capital": 73240, "financing_cash_flow": -158695, "investing_cash_flow": -423032, "net_cash_flow": 159967, "operating_cash_flow": 217384, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7597664301648448, "current_ratio": 1.4258019201268595, "debt_to_equity_ratio": 0.82174433559432, "profit_margin": 0.2268738658189746, "quarter": 1, "return_on_assets": 0.1723711471309803, "return_on_equity": 0.2678470565180805 }, { "asset_turnover_ratio": 0.7497974404786637, "current_ratio": 1.1573590181976756, "debt_to_equity_ratio": 0.8180185829566263, "profit_margin": 0.22470993260045857, "quarter": 2, "return_on_assets": 0.16848693231395687, "return_on_equity": 0.26214445832572375 }, { "asset_turnover_ratio": 0.7399598219785792, "current_ratio": 1.4362195756721046, "debt_to_equity_ratio": 0.7889434107824259, "profit_margin": 0.2503646441073512, "quarter": 3, "return_on_assets": 0.18525977748340594, "return_on_equity": 0.27961740076562874 }, { "asset_turnover_ratio": 0.7302516739506433, "current_ratio": 1.58884638379552, "debt_to_equity_ratio": 0.8003276894512278, "profit_margin": 0.23145152803574187, "quarter": 4, "return_on_assets": 0.16901786578653474, "return_on_equity": 0.26029332202097705 } ], "income_statement": [ { "depreciation": 28919, "expenses": 484859, "income_tax": 69416, "marketing_expense": 49773, "net_income": 232068, "net_profit": 162652, "operational_expense": 253139, "product_revenue": 214593, "quarter": 1, "rd_expense": 81863, "revenue": 716927, "salaries_expense": 218839, "service_revenue": 502334 }, { "depreciation": 26256, "expenses": 490236, "income_tax": 69380, "marketing_expense": 83512, "net_income": 231579, "net_profit": 162199, "operational_expense": 274518, "product_revenue": 269272, "quarter": 2, "rd_expense": 55804, "revenue": 721815, "salaries_expense": 152273, "service_revenue": 452543 }, { "depreciation": 45318, "expenses": 495673, "income_tax": 49114, "marketing_expense": 89660, "net_income": 231063, "net_profit": 181949, "operational_expense": 257737, "product_revenue": 222337, "quarter": 3, "rd_expense": 92683, "revenue": 726736, "salaries_expense": 199650, "service_revenue": 504399 }, { "depreciation": 48033, "expenses": 501170, "income_tax": 61170, "marketing_expense": 56770, "net_income": 230521, "net_profit": 169351, "operational_expense": 337485, "product_revenue": 169479, "quarter": 4, "rd_expense": 55286, "revenue": 731691, "salaries_expense": 216755, "service_revenue": 562212 } ], "market_conditions": { "gdp_growth": [ -0.020925979553288423, -0.005144760111738412, -0.02085922304577279, -0.006922552347909106 ], "inflation_rate": [ 0.02950982562889813, 0.03040678756396822, 0.031771986158644516, 0.028399201863004694 ], "interest_rate": [ 0.03974011943617884, 0.03938219042585346, 0.04324017087068146, 0.04654670563115568 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 133417, "billable_hours_per_employee": 81, "client_concentration": 0.13, "client_retention_rate": 0.74, "employee_utilization_rate": 0.63, "gross_billings": 3556731, "net_revenue": 2956921, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 9183 }, { "average_project_size": 162450, "billable_hours_per_employee": 133, "client_concentration": 0.11, "client_retention_rate": 0.73, "employee_utilization_rate": 0.75, "gross_billings": 3529674, "net_revenue": 2933958, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 9112 }, { "average_project_size": 61356, "billable_hours_per_employee": 114, "client_concentration": 0.14, "client_retention_rate": 0.82, "employee_utilization_rate": 0.72, "gross_billings": 3308507, "net_revenue": 2911173, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 9041 }, { "average_project_size": 147890, "billable_hours_per_employee": 145, "client_concentration": 0.15, "client_retention_rate": 0.62, "employee_utilization_rate": 0.75, "gross_billings": 3625071, "net_revenue": 2888566, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 8971 } ], "balance_sheet": [ { "assets": 3437945, "current_assets": 1281439, "current_liabilities": 827583, "equity": 2656855, "fixed_assets": 2156506, "liabilities": 1617755, "long_term_liabilities": 790172, "quarter": 1 }, { "assets": 3517815, "current_assets": 1616031, "current_liabilities": 776973, "equity": 2672393, "fixed_assets": 1901784, "liabilities": 1638907, "long_term_liabilities": 861934, "quarter": 2 }, { "assets": 3599540, "current_assets": 1185883, "current_liabilities": 758801, "equity": 2669689, "fixed_assets": 2413657, "liabilities": 1660336, "long_term_liabilities": 901535, "quarter": 3 }, { "assets": 3683164, "current_assets": 1737106, "current_liabilities": 852500, "equity": 2744679, "fixed_assets": 1946058, "liabilities": 1682044, "long_term_liabilities": 829544, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 42627, "financing_cash_flow": 127345, "investing_cash_flow": -134534, "net_cash_flow": 376084, "operating_cash_flow": 1002498, "quarter": 1 }, { "change_in_working_capital": 62088, "financing_cash_flow": 199319, "investing_cash_flow": -373700, "net_cash_flow": 913242, "operating_cash_flow": 910385, "quarter": 2 }, { "change_in_working_capital": -59976, "financing_cash_flow": -20715, "investing_cash_flow": -179068, "net_cash_flow": 467440, "operating_cash_flow": 864162, "quarter": 3 }, { "change_in_working_capital": 1391, "financing_cash_flow": -169882, "investing_cash_flow": -137140, "net_cash_flow": 564795, "operating_cash_flow": 868340, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8600838582350794, "current_ratio": 1.5484114584277346, "debt_to_equity_ratio": 0.6088984908848997, "profit_margin": 0.2829514214278975, "quarter": 1, "return_on_assets": 0.24336195023480597, "return_on_equity": 0.3149080397688244 }, { "asset_turnover_ratio": 0.8340285091740185, "current_ratio": 2.079906251568587, "debt_to_equity_ratio": 0.613273197467588, "profit_margin": 0.27044865672923746, "quarter": 2, "return_on_assets": 0.2255618899800018, "return_on_equity": 0.2969192779654789 }, { "asset_turnover_ratio": 0.8087625085427582, "current_ratio": 1.5628379509252097, "debt_to_equity_ratio": 0.6219211301391285, "profit_margin": 0.2509246272894122, "quarter": 3, "return_on_assets": 0.20293843102174167, "return_on_equity": 0.27362175893896257 }, { "asset_turnover_ratio": 0.7842621181136653, "current_ratio": 2.037660997067449, "debt_to_equity_ratio": 0.6128381497435583, "profit_margin": 0.2574145787217602, "quarter": 4, "return_on_assets": 0.2018805027416645, "return_on_equity": 0.2709092757295115 } ], "income_statement": [ { "depreciation": 165833, "expenses": 1908566, "income_tax": 211690, "marketing_expense": 225963, "net_income": 1048355, "net_profit": 836665, "operational_expense": 1326745, "product_revenue": 1134805, "quarter": 1, "rd_expense": 323718, "revenue": 2956921, "salaries_expense": 649210, "service_revenue": 1822116 }, { "depreciation": 116900, "expenses": 1896241, "income_tax": 244232, "marketing_expense": 296052, "net_income": 1037717, "net_profit": 793485, "operational_expense": 1120150, "product_revenue": 863691, "quarter": 2, "rd_expense": 203282, "revenue": 2933958, "salaries_expense": 760288, "service_revenue": 2070267 }, { "depreciation": 133677, "expenses": 1883996, "income_tax": 296692, "marketing_expense": 311101, "net_income": 1027177, "net_profit": 730485, "operational_expense": 1040360, "product_revenue": 840305, "quarter": 3, "rd_expense": 300039, "revenue": 2911173, "salaries_expense": 845335, "service_revenue": 2070868 }, { "depreciation": 124781, "expenses": 1871830, "income_tax": 273177, "marketing_expense": 261610, "net_income": 1016736, "net_profit": 743559, "operational_expense": 1229807, "product_revenue": 646631, "quarter": 4, "rd_expense": 227605, "revenue": 2888566, "salaries_expense": 707829, "service_revenue": 2241935 } ], "market_conditions": { "gdp_growth": [ -0.003922814307330907, -0.010655872834471582, 0.0006174242756856272, 0.0020655361418962254 ], "inflation_rate": [ 0.032027286569269564, 0.035760497186045674, 0.03685165210852418, 0.03657245551684365 ], "interest_rate": [ 0.04902795244775777, 0.04845555717931803, 0.04582350269677653, 0.042520760063319625 ], "year": 2013 }, "random_event": null, "year": 2013 } ]

{ "advertising_type": "Branding Services", "financial_health": "Distressed", "founding_year": 2005, "industry": "Advertising", "location": "Angelaberg", "name": "Mcneil and Sons", "num_employees": 83, "region": "Asia-Pacific", "revenue_size": "Large", "website": "www.mcneilandsons.com" }

[ { "advertising_kpis": [ { "average_project_size": 137705, "billable_hours_per_employee": 104, "client_concentration": 0.31, "client_retention_rate": 0.76, "employee_utilization_rate": 0.64, "gross_billings": 73755169, "net_revenue": 63817763, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 768889 }, { "average_project_size": 183318, "billable_hours_per_employee": 137, "client_concentration": 0.34, "client_retention_rate": 0.7, "employee_utilization_rate": 0.62, "gross_billings": 74339130, "net_revenue": 62729849, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 755781 }, { "average_project_size": 100965, "billable_hours_per_employee": 85, "client_concentration": 0.3, "client_retention_rate": 0.74, "employee_utilization_rate": 0.7, "gross_billings": 72544566, "net_revenue": 61660481, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 742897 }, { "average_project_size": 71850, "billable_hours_per_employee": 150, "client_concentration": 0.28, "client_retention_rate": 0.74, "employee_utilization_rate": 0.79, "gross_billings": 75614369, "net_revenue": 60609343, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 730233 } ], "balance_sheet": [ { "assets": 94278835, "current_assets": 44963495, "current_liabilities": 22803993, "equity": 52964483, "fixed_assets": 49315340, "liabilities": 55307998, "long_term_liabilities": 32504005, "quarter": 1 }, { "assets": 96995780, "current_assets": 37241293, "current_liabilities": 29851890, "equity": 54665433, "fixed_assets": 59754487, "liabilities": 55876309, "long_term_liabilities": 26024419, "quarter": 2 }, { "assets": 99791023, "current_assets": 32103723, "current_liabilities": 31884844, "equity": 57994782, "fixed_assets": 67687300, "liabilities": 56450459, "long_term_liabilities": 24565615, "quarter": 3 }, { "assets": 102666819, "current_assets": 46064443, "current_liabilities": 27576430, "equity": 59949765, "fixed_assets": 56602376, "liabilities": 57030508, "long_term_liabilities": 29454078, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 84104, "financing_cash_flow": -66798, "investing_cash_flow": -157598, "net_cash_flow": 18102465, "operating_cash_flow": 18230537, "quarter": 1 }, { "change_in_working_capital": -36679, "financing_cash_flow": -9955, "investing_cash_flow": -435761, "net_cash_flow": 16702509, "operating_cash_flow": 17039078, "quarter": 2 }, { "change_in_working_capital": 86612, "financing_cash_flow": 124869, "investing_cash_flow": -149363, "net_cash_flow": 18393711, "operating_cash_flow": 18832896, "quarter": 3 }, { "change_in_working_capital": 3190, "financing_cash_flow": -137926, "investing_cash_flow": -300156, "net_cash_flow": 18046344, "operating_cash_flow": 18201229, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.676904450505779, "current_ratio": 1.9717378004808193, "debt_to_equity_ratio": 1.0442469154282126, "profit_margin": 0.21927509430250633, "quarter": 1, "return_on_assets": 0.14842828721844092, "return_on_equity": 0.26420811093350993 }, { "asset_turnover_ratio": 0.6467276102114958, "current_ratio": 1.2475355161766977, "debt_to_equity_ratio": 1.0221506706075116, "profit_margin": 0.21594124991437488, "quarter": 2, "return_on_assets": 0.13965516850320706, "return_on_equity": 0.24779757987099452 }, { "asset_turnover_ratio": 0.6178960706716075, "current_ratio": 1.0068646721307466, "debt_to_equity_ratio": 0.9733713457186545, "profit_margin": 0.23765980677315832, "quarter": 3, "return_on_assets": 0.146849060761708, "return_on_equity": 0.2526816636710523 }, { "asset_turnover_ratio": 0.590349867565294, "current_ratio": 1.6704280793416697, "debt_to_equity_ratio": 0.9513049467333191, "profit_margin": 0.23615920073576774, "quarter": 4, "return_on_assets": 0.13941655287868615, "return_on_equity": 0.2387574663553727 } ], "income_statement": [ { "depreciation": 4236891, "expenses": 44054483, "income_tax": 5769634, "marketing_expense": 6260656, "net_income": 19763280, "net_profit": 13993646, "operational_expense": 29908269, "product_revenue": 18658420, "quarter": 1, "rd_expense": 8784260, "revenue": 63817763, "salaries_expense": 17238473, "service_revenue": 45159343 }, { "depreciation": 3493116, "expenses": 43565882, "income_tax": 5618005, "marketing_expense": 5270019, "net_income": 19163967, "net_profit": 13545962, "operational_expense": 22600510, "product_revenue": 20091539, "quarter": 2, "rd_expense": 5799690, "revenue": 62729849, "salaries_expense": 21310966, "service_revenue": 42638310 }, { "depreciation": 4178678, "expenses": 43082701, "income_tax": 3923562, "marketing_expense": 6734520, "net_income": 18577780, "net_profit": 14654218, "operational_expense": 27394565, "product_revenue": 17276734, "quarter": 3, "rd_expense": 4856776, "revenue": 61660481, "salaries_expense": 19634679, "service_revenue": 44383747 }, { "depreciation": 3887775, "expenses": 42604879, "income_tax": 3691010, "marketing_expense": 6356679, "net_income": 18004464, "net_profit": 14313454, "operational_expense": 22636601, "product_revenue": 15992531, "quarter": 4, "rd_expense": 8382780, "revenue": 60609343, "salaries_expense": 13832410, "service_revenue": 44616812 } ], "market_conditions": { "gdp_growth": [ -0.010744052847531313, -0.015205947766241559, -0.004697471488033001, -0.004850682041099704 ], "inflation_rate": [ 0.038638883100024016, 0.0330641829389625, 0.03530421815259986, 0.03777853116775304 ], "interest_rate": [ 0.056463966119881505, 0.05403008342254176, 0.0549895697962072, 0.04832990536707261 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 83164, "billable_hours_per_employee": 120, "client_concentration": 0.13, "client_retention_rate": 0.84, "employee_utilization_rate": 0.72, "gross_billings": 29621841, "net_revenue": 23494805, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 283070 }, { "average_project_size": 106913, "billable_hours_per_employee": 134, "client_concentration": 0.23, "client_retention_rate": 0.82, "employee_utilization_rate": 0.74, "gross_billings": 28207618, "net_revenue": 23029641, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 277466 }, { "average_project_size": 70355, "billable_hours_per_employee": 137, "client_concentration": 0.31, "client_retention_rate": 0.81, "employee_utilization_rate": 0.67, "gross_billings": 29208494, "net_revenue": 22573688, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 271972 }, { "average_project_size": 189206, "billable_hours_per_employee": 134, "client_concentration": 0.21, "client_retention_rate": 0.79, "employee_utilization_rate": 0.63, "gross_billings": 25430209, "net_revenue": 22126761, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 266587 } ], "balance_sheet": [ { "assets": 34985158, "current_assets": 15221250, "current_liabilities": 7522601, "equity": 22517956, "fixed_assets": 19763908, "liabilities": 16423427, "long_term_liabilities": 8900826, "quarter": 1 }, { "assets": 36144388, "current_assets": 15888429, "current_liabilities": 7753906, "equity": 23273751, "fixed_assets": 20255959, "liabilities": 16615679, "long_term_liabilities": 8861773, "quarter": 2 }, { "assets": 37342029, "current_assets": 11418517, "current_liabilities": 7805287, "equity": 24248720, "fixed_assets": 25923512, "liabilities": 16810182, "long_term_liabilities": 9004895, "quarter": 3 }, { "assets": 38579353, "current_assets": 17087974, "current_liabilities": 9013298, "equity": 25351393, "fixed_assets": 21491379, "liabilities": 17006962, "long_term_liabilities": 7993664, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 12827, "financing_cash_flow": 164355, "investing_cash_flow": -490184, "net_cash_flow": 4503782, "operating_cash_flow": 5041185, "quarter": 1 }, { "change_in_working_capital": -16186, "financing_cash_flow": -101871, "investing_cash_flow": -479079, "net_cash_flow": 5145551, "operating_cash_flow": 5429624, "quarter": 2 }, { "change_in_working_capital": -87875, "financing_cash_flow": 86293, "investing_cash_flow": -137588, "net_cash_flow": 5020067, "operating_cash_flow": 5202361, "quarter": 3 }, { "change_in_working_capital": -68456, "financing_cash_flow": 169457, "investing_cash_flow": -116245, "net_cash_flow": 4727178, "operating_cash_flow": 4823105, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6715649247603798, "current_ratio": 2.0234025438807666, "debt_to_equity_ratio": 0.729348036740102, "profit_margin": 0.16838722432469647, "quarter": 1, "return_on_assets": 0.11308295363422398, "return_on_equity": 0.17569201218796235 }, { "asset_turnover_ratio": 0.6371567558427051, "current_ratio": 2.0490871310536907, "debt_to_equity_ratio": 0.7139235527612201, "profit_margin": 0.1626183404248464, "quarter": 2, "return_on_assets": 0.10361337422561975, "return_on_equity": 0.1609126951646084 }, { "asset_turnover_ratio": 0.6045115545274736, "current_ratio": 1.4629208381447087, "debt_to_equity_ratio": 0.6932399730789914, "profit_margin": 0.1646551064230178, "quarter": 3, "return_on_assets": 0.09953591434466509, "return_on_equity": 0.1532812041212897 }, { "asset_turnover_ratio": 0.5735389341547537, "current_ratio": 1.8958625355557976, "debt_to_equity_ratio": 0.6708492113234172, "profit_margin": 0.17078875665534599, "quarter": 4, "return_on_assets": 0.09795400145772273, "return_on_equity": 0.1490648659819206 } ], "income_statement": [ { "depreciation": 1084960, "expenses": 17994061, "income_tax": 1544519, "marketing_expense": 2689037, "net_income": 5500744, "net_profit": 3956225, "operational_expense": 12091159, "product_revenue": 7688254, "quarter": 1, "rd_expense": 3443295, "revenue": 23494805, "salaries_expense": 5826667, "service_revenue": 15806551 }, { "depreciation": 1684582, "expenses": 17694830, "income_tax": 1589769, "marketing_expense": 2568151, "net_income": 5334811, "net_profit": 3745042, "operational_expense": 9010377, "product_revenue": 5222060, "quarter": 2, "rd_expense": 1961319, "revenue": 23029641, "salaries_expense": 5975418, "service_revenue": 17807581 }, { "depreciation": 1485488, "expenses": 17400576, "income_tax": 1456239, "marketing_expense": 2720821, "net_income": 5173112, "net_profit": 3716873, "operational_expense": 9210599, "product_revenue": 6720033, "quarter": 3, "rd_expense": 1808007, "revenue": 22573688, "salaries_expense": 6129748, "service_revenue": 15853655 }, { "depreciation": 1044103, "expenses": 17111215, "income_tax": 1236544, "marketing_expense": 2525230, "net_income": 5015546, "net_profit": 3779002, "operational_expense": 8689832, "product_revenue": 6272300, "quarter": 4, "rd_expense": 2951045, "revenue": 22126761, "salaries_expense": 8502396, "service_revenue": 15854461 } ], "market_conditions": { "gdp_growth": [ 0.0029893110258325693, 0.0005893134002187932, 0.004204949387178506, 0.01361480659425192 ], "inflation_rate": [ 0.039048839004726936, 0.031147591966141225, 0.03836343743154769, 0.03648604581504668 ], "interest_rate": [ 0.061424100860136874, 0.060440684751931685, 0.05602223711432704, 0.06152682921476864 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 194936, "billable_hours_per_employee": 148, "client_concentration": 0.14, "client_retention_rate": 0.77, "employee_utilization_rate": 0.76, "gross_billings": 59997961, "net_revenue": 51567859, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 621300 }, { "average_project_size": 70072, "billable_hours_per_employee": 151, "client_concentration": 0.2, "client_retention_rate": 0.77, "employee_utilization_rate": 0.74, "gross_billings": 61294215, "net_revenue": 51134131, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 616074 }, { "average_project_size": 137835, "billable_hours_per_employee": 80, "client_concentration": 0.2, "client_retention_rate": 0.67, "employee_utilization_rate": 0.68, "gross_billings": 64998036, "net_revenue": 50704051, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 610892 }, { "average_project_size": 189885, "billable_hours_per_employee": 110, "client_concentration": 0.34, "client_retention_rate": 0.72, "employee_utilization_rate": 0.69, "gross_billings": 60252273, "net_revenue": 50277589, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 605754 } ], "balance_sheet": [ { "assets": 69236447, "current_assets": 32476268, "current_liabilities": 14810300, "equity": 48842950, "fixed_assets": 36760179, "liabilities": 30149051, "long_term_liabilities": 15338751, "quarter": 1 }, { "assets": 71526763, "current_assets": 28909740, "current_liabilities": 16156040, "equity": 50999887, "fixed_assets": 42617023, "liabilities": 30743469, "long_term_liabilities": 14587429, "quarter": 2 }, { "assets": 73892842, "current_assets": 36608346, "current_liabilities": 17292652, "equity": 52441738, "fixed_assets": 37284496, "liabilities": 31349606, "long_term_liabilities": 14056954, "quarter": 3 }, { "assets": 76337190, "current_assets": 34435473, "current_liabilities": 13485750, "equity": 53820129, "fixed_assets": 41901717, "liabilities": 31967694, "long_term_liabilities": 18481944, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -79565, "financing_cash_flow": -109460, "investing_cash_flow": -307989, "net_cash_flow": 12302883, "operating_cash_flow": 12708466, "quarter": 1 }, { "change_in_working_capital": 56637, "financing_cash_flow": 108626, "investing_cash_flow": -129103, "net_cash_flow": 12242088, "operating_cash_flow": 12673056, "quarter": 2 }, { "change_in_working_capital": -48124, "financing_cash_flow": -43446, "investing_cash_flow": -204349, "net_cash_flow": 11424182, "operating_cash_flow": 11863444, "quarter": 3 }, { "change_in_working_capital": 97652, "financing_cash_flow": -33604, "investing_cash_flow": -102485, "net_cash_flow": 11340128, "operating_cash_flow": 11708201, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7448079910859666, "current_ratio": 2.192816350782901, "debt_to_equity_ratio": 0.6172651529033361, "profit_margin": 0.18917896125957062, "quarter": 1, "return_on_assets": 0.1409020020914707, "return_on_equity": 0.19973310375397063 }, { "asset_turnover_ratio": 0.7148950806008095, "current_ratio": 1.789407552840919, "debt_to_equity_ratio": 0.602814453294769, "profit_margin": 0.1997998753513578, "quarter": 2, "return_on_assets": 0.14283594799334062, "return_on_equity": 0.20032579680029486 }, { "asset_turnover_ratio": 0.6861835277630816, "current_ratio": 2.1169885336268837, "debt_to_equity_ratio": 0.5977987609792795, "profit_margin": 0.19522112740064892, "quarter": 3, "return_on_assets": 0.13395752189366325, "return_on_equity": 0.1887523636230363 }, { "asset_turnover_ratio": 0.6586250947932456, "current_ratio": 2.5534711083921917, "debt_to_equity_ratio": 0.5939728238109574, "profit_margin": 0.18796909692706226, "quarter": 4, "return_on_assets": 0.12380116428178715, "return_on_equity": 0.1755966248241434 } ], "income_statement": [ { "depreciation": 2952912, "expenses": 38209477, "income_tax": 3602828, "marketing_expense": 5363767, "net_income": 13358382, "net_profit": 9755554, "operational_expense": 23740561, "product_revenue": 10728504, "quarter": 1, "rd_expense": 4447661, "revenue": 51567859, "salaries_expense": 17508384, "service_revenue": 40839355 }, { "depreciation": 2456463, "expenses": 37924638, "income_tax": 2992900, "marketing_expense": 7372387, "net_income": 13209493, "net_profit": 10216593, "operational_expense": 23271752, "product_revenue": 19051408, "quarter": 2, "rd_expense": 6524902, "revenue": 51134131, "salaries_expense": 13466890, "service_revenue": 32082723 }, { "depreciation": 1964942, "expenses": 37641924, "income_tax": 3163625, "marketing_expense": 6769376, "net_income": 13062127, "net_profit": 9898502, "operational_expense": 23437223, "product_revenue": 17561952, "quarter": 3, "rd_expense": 4883825, "revenue": 50704051, "salaries_expense": 14238385, "service_revenue": 33142099 }, { "depreciation": 2257568, "expenses": 37361317, "income_tax": 3465639, "marketing_expense": 6399235, "net_income": 12916272, "net_profit": 9450633, "operational_expense": 20537282, "product_revenue": 11147349, "quarter": 4, "rd_expense": 5529273, "revenue": 50277589, "salaries_expense": 17025118, "service_revenue": 39130240 } ], "market_conditions": { "gdp_growth": [ -0.012987247124802715, -0.012673390845630374, -0.009862205681592082, 0.0023969000594417245 ], "inflation_rate": [ 0.042547715668224025, 0.04220839315425123, 0.04306508384138365, 0.033870074985853704 ], "interest_rate": [ 0.048423378264254, 0.04785596822440057, 0.04814960277512419, 0.04989331542397385 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 158195, "billable_hours_per_employee": 82, "client_concentration": 0.23, "client_retention_rate": 0.89, "employee_utilization_rate": 0.72, "gross_billings": 71466342, "net_revenue": 60274722, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 726201 }, { "average_project_size": 115585, "billable_hours_per_employee": 123, "client_concentration": 0.17, "client_retention_rate": 0.89, "employee_utilization_rate": 0.68, "gross_billings": 78072556, "net_revenue": 60263629, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 726068 }, { "average_project_size": 123154, "billable_hours_per_employee": 83, "client_concentration": 0.15, "client_retention_rate": 0.69, "employee_utilization_rate": 0.75, "gross_billings": 77416285, "net_revenue": 60252539, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 725934 }, { "average_project_size": 192242, "billable_hours_per_employee": 100, "client_concentration": 0.12, "client_retention_rate": 0.75, "employee_utilization_rate": 0.71, "gross_billings": 77332309, "net_revenue": 60241451, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 725801 } ], "balance_sheet": [ { "assets": 76320494, "current_assets": 28826853, "current_liabilities": 22159501, "equity": 51190409, "fixed_assets": 47493641, "liabilities": 39710155, "long_term_liabilities": 17550654, "quarter": 1 }, { "assets": 77724890, "current_assets": 32834428, "current_liabilities": 22990460, "equity": 53425368, "fixed_assets": 44890462, "liabilities": 40054981, "long_term_liabilities": 17064521, "quarter": 2 }, { "assets": 79155129, "current_assets": 34152393, "current_liabilities": 21898647, "equity": 54202694, "fixed_assets": 45002736, "liabilities": 40402802, "long_term_liabilities": 18504155, "quarter": 3 }, { "assets": 80611685, "current_assets": 26399254, "current_liabilities": 22452645, "equity": 55281200, "fixed_assets": 54212431, "liabilities": 40753643, "long_term_liabilities": 18300998, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 63825, "financing_cash_flow": 36834, "investing_cash_flow": -497243, "net_cash_flow": 17885491, "operating_cash_flow": 18201130, "quarter": 1 }, { "change_in_working_capital": -30426, "financing_cash_flow": 88594, "investing_cash_flow": -160663, "net_cash_flow": 19265125, "operating_cash_flow": 19673914, "quarter": 2 }, { "change_in_working_capital": 29371, "financing_cash_flow": -170919, "investing_cash_flow": -382490, "net_cash_flow": 17819572, "operating_cash_flow": 18482907, "quarter": 3 }, { "change_in_working_capital": 34786, "financing_cash_flow": -181522, "investing_cash_flow": -389771, "net_cash_flow": 18614995, "operating_cash_flow": 18878015, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7897580170275104, "current_ratio": 1.3008800604309636, "debt_to_equity_ratio": 0.7757342786614578, "profit_margin": 0.24189360840187699, "quarter": 1, "return_on_assets": 0.1910374165030955, "return_on_equity": 0.28482034593628663 }, { "asset_turnover_ratio": 0.7753453108778925, "current_ratio": 1.428176208740495, "debt_to_equity_ratio": 0.7497371099062902, "profit_margin": 0.26144225400033577, "quarter": 2, "return_on_assets": 0.20270802570450727, "return_on_equity": 0.2949059517942862 }, { "asset_turnover_ratio": 0.7611956390090654, "current_ratio": 1.559566351291018, "debt_to_equity_ratio": 0.7454021012313521, "profit_margin": 0.2564268204531597, "quarter": 3, "return_on_assets": 0.19519097745390573, "return_on_equity": 0.285047953520539 }, { "asset_turnover_ratio": 0.7473042028584318, "current_ratio": 1.1757747917895642, "debt_to_equity_ratio": 0.7372061930638264, "profit_margin": 0.25602235244964466, "quarter": 4, "return_on_assets": 0.1913265800113222, "return_on_equity": 0.27899463108615585 } ], "income_statement": [ { "depreciation": 3621060, "expenses": 40262497, "income_tax": 5432155, "marketing_expense": 7605633, "net_income": 20012225, "net_profit": 14580070, "operational_expense": 22454943, "product_revenue": 21043380, "quarter": 1, "rd_expense": 7495187, "revenue": 60274722, "salaries_expense": 12465261, "service_revenue": 39231342 }, { "depreciation": 3918455, "expenses": 40130473, "income_tax": 4377697, "marketing_expense": 7257770, "net_income": 20133156, "net_profit": 15755459, "operational_expense": 23536427, "product_revenue": 16081752, "quarter": 2, "rd_expense": 7587243, "revenue": 60263629, "salaries_expense": 14838514, "service_revenue": 44181877 }, { "depreciation": 3032540, "expenses": 39998883, "income_tax": 4803289, "marketing_expense": 7197831, "net_income": 20253656, "net_profit": 15450367, "operational_expense": 25596425, "product_revenue": 21730679, "quarter": 3, "rd_expense": 7751470, "revenue": 60252539, "salaries_expense": 15244615, "service_revenue": 38521860 }, { "depreciation": 3454857, "expenses": 39867724, "income_tax": 4950569, "marketing_expense": 6175499, "net_income": 20373727, "net_profit": 15423158, "operational_expense": 25715090, "product_revenue": 23044203, "quarter": 4, "rd_expense": 6542526, "revenue": 60241451, "salaries_expense": 12123897, "service_revenue": 37197248 } ], "market_conditions": { "gdp_growth": [ -0.016095730569995755, -0.019690159020592127, -0.009571776334174628, -0.011812329269520472 ], "inflation_rate": [ 0.031787715537308296, 0.032133285010750516, 0.036969620744011736, 0.038400506455835454 ], "interest_rate": [ 0.05234582605593576, 0.04629091478707461, 0.04640867740812996, 0.05135311411635516 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 161915, "billable_hours_per_employee": 151, "client_concentration": 0.37, "client_retention_rate": 0.86, "employee_utilization_rate": 0.73, "gross_billings": 43902832, "net_revenue": 39699073, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 478302 }, { "average_project_size": 85717, "billable_hours_per_employee": 147, "client_concentration": 0.22, "client_retention_rate": 0.8, "employee_utilization_rate": 0.6, "gross_billings": 50857244, "net_revenue": 39891792, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 480624 }, { "average_project_size": 146045, "billable_hours_per_employee": 141, "client_concentration": 0.12, "client_retention_rate": 0.65, "employee_utilization_rate": 0.62, "gross_billings": 47490410, "net_revenue": 40085447, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 482957 }, { "average_project_size": 175380, "billable_hours_per_employee": 125, "client_concentration": 0.38, "client_retention_rate": 0.9, "employee_utilization_rate": 0.61, "gross_billings": 49603337, "net_revenue": 40280042, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 485302 } ], "balance_sheet": [ { "assets": 44227702, "current_assets": 22004882, "current_liabilities": 11648864, "equity": 33005478, "fixed_assets": 22222820, "liabilities": 22724901, "long_term_liabilities": 11076037, "quarter": 1 }, { "assets": 44878358, "current_assets": 14062691, "current_liabilities": 11909705, "equity": 32834581, "fixed_assets": 30815667, "liabilities": 23340350, "long_term_liabilities": 11430645, "quarter": 2 }, { "assets": 45538586, "current_assets": 21845227, "current_liabilities": 12575004, "equity": 33236415, "fixed_assets": 23693359, "liabilities": 23972466, "long_term_liabilities": 11397462, "quarter": 3 }, { "assets": 46208527, "current_assets": 21957152, "current_liabilities": 12609264, "equity": 33359072, "fixed_assets": 24251375, "liabilities": 24621702, "long_term_liabilities": 12012438, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 84797, "financing_cash_flow": -120713, "investing_cash_flow": -127250, "net_cash_flow": 12997122, "operating_cash_flow": 13218475, "quarter": 1 }, { "change_in_working_capital": 79068, "financing_cash_flow": 90766, "investing_cash_flow": -430994, "net_cash_flow": 12903243, "operating_cash_flow": 12959268, "quarter": 2 }, { "change_in_working_capital": 2154, "financing_cash_flow": -157328, "investing_cash_flow": -488733, "net_cash_flow": 13251904, "operating_cash_flow": 13336244, "quarter": 3 }, { "change_in_working_capital": 44308, "financing_cash_flow": 152807, "investing_cash_flow": -423900, "net_cash_flow": 13427629, "operating_cash_flow": 13645361, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8976065046291576, "current_ratio": 1.889015272218819, "debt_to_equity_ratio": 0.6885190694708315, "profit_margin": 0.2897467404339643, "quarter": 1, "return_on_assets": 0.26007855890862247, "return_on_equity": 0.34850811734948967 }, { "asset_turnover_ratio": 0.8888870666792221, "current_ratio": 1.1807757622879829, "debt_to_equity_ratio": 0.7108465918904219, "profit_margin": 0.28318038457635597, "quarter": 2, "return_on_assets": 0.2517153813871711, "return_on_equity": 0.3440449872041918 }, { "asset_turnover_ratio": 0.8802523424859964, "current_ratio": 1.7371944374729424, "debt_to_equity_ratio": 0.7212711118211756, "profit_margin": 0.291135458711487, "quarter": 3, "return_on_assets": 0.2562726695115215, "return_on_equity": 0.3511297773842335 }, { "asset_turnover_ratio": 0.8717014935360307, "current_ratio": 1.7413508036630845, "debt_to_equity_ratio": 0.738081143264417, "profit_margin": 0.292260047792403, "quarter": 4, "return_on_assets": 0.2547635201615494, "return_on_equity": 0.3528949186596078 } ], "income_statement": [ { "depreciation": 1715798, "expenses": 23819897, "income_tax": 4376499, "marketing_expense": 2618897, "net_income": 15879176, "net_profit": 11502677, "operational_expense": 14287598, "product_revenue": 8834467, "quarter": 1, "rd_expense": 4172645, "revenue": 39699073, "salaries_expense": 10134375, "service_revenue": 30864606 }, { "depreciation": 1662695, "expenses": 23919737, "income_tax": 4675482, "marketing_expense": 4419407, "net_income": 15972055, "net_profit": 11296573, "operational_expense": 13522637, "product_revenue": 8515164, "quarter": 2, "rd_expense": 2409534, "revenue": 39891792, "salaries_expense": 9669480, "service_revenue": 31376628 }, { "depreciation": 1665949, "expenses": 24019996, "income_tax": 4395156, "marketing_expense": 4569585, "net_income": 16065451, "net_profit": 11670295, "operational_expense": 12734690, "product_revenue": 15997603, "quarter": 3, "rd_expense": 4625532, "revenue": 40085447, "salaries_expense": 11274632, "service_revenue": 24087844 }, { "depreciation": 1873114, "expenses": 24120675, "income_tax": 4387120, "marketing_expense": 3279545, "net_income": 16159367, "net_profit": 11772247, "operational_expense": 16033077, "product_revenue": 11393232, "quarter": 4, "rd_expense": 3178454, "revenue": 40280042, "salaries_expense": 8213407, "service_revenue": 28886810 } ], "market_conditions": { "gdp_growth": [ -0.01938628292861401, -0.009217242135296368, -0.020997582376239964, -0.0050711094944111 ], "inflation_rate": [ 0.030720402541578835, 0.03373868295765174, 0.0300367738564325, 0.03294585329127228 ], "interest_rate": [ 0.050752083671561705, 0.051604828040270986, 0.044418699225719505, 0.05159892291074144 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 113422, "billable_hours_per_employee": 91, "client_concentration": 0.29, "client_retention_rate": 0.78, "employee_utilization_rate": 0.72, "gross_billings": 108002026, "net_revenue": 94203833, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 1134986 }, { "average_project_size": 119871, "billable_hours_per_employee": 145, "client_concentration": 0.32, "client_retention_rate": 0.68, "employee_utilization_rate": 0.73, "gross_billings": 115166372, "net_revenue": 95776823, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 1153938 }, { "average_project_size": 192000, "billable_hours_per_employee": 83, "client_concentration": 0.22, "client_retention_rate": 0.64, "employee_utilization_rate": 0.76, "gross_billings": 114134209, "net_revenue": 97376079, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 1173206 }, { "average_project_size": 167426, "billable_hours_per_employee": 132, "client_concentration": 0.1, "client_retention_rate": 0.78, "employee_utilization_rate": 0.78, "gross_billings": 115269945, "net_revenue": 99002040, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 1192796 } ], "balance_sheet": [ { "assets": 114137992, "current_assets": 56762176, "current_liabilities": 34399219, "equity": 68262057, "fixed_assets": 57375816, "liabilities": 61259818, "long_term_liabilities": 26860599, "quarter": 1 }, { "assets": 117673375, "current_assets": 44236238, "current_liabilities": 29523680, "equity": 71743447, "fixed_assets": 73437137, "liabilities": 62220309, "long_term_liabilities": 32696629, "quarter": 2 }, { "assets": 121318265, "current_assets": 49240732, "current_liabilities": 31060732, "equity": 75914547, "fixed_assets": 72077533, "liabilities": 63195860, "long_term_liabilities": 32135128, "quarter": 3 }, { "assets": 125076054, "current_assets": 55054151, "current_liabilities": 34193221, "equity": 78061690, "fixed_assets": 70021903, "liabilities": 64186707, "long_term_liabilities": 29993486, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 94243, "financing_cash_flow": 127938, "investing_cash_flow": -117370, "net_cash_flow": 19742614, "operating_cash_flow": 20176721, "quarter": 1 }, { "change_in_working_capital": 61230, "financing_cash_flow": -101555, "investing_cash_flow": -265881, "net_cash_flow": 21539796, "operating_cash_flow": 21911136, "quarter": 2 }, { "change_in_working_capital": 72829, "financing_cash_flow": -35808, "investing_cash_flow": -303338, "net_cash_flow": 22215743, "operating_cash_flow": 22313374, "quarter": 3 }, { "change_in_working_capital": 99297, "financing_cash_flow": 132499, "investing_cash_flow": -395698, "net_cash_flow": 23733444, "operating_cash_flow": 24162232, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8253503618672388, "current_ratio": 1.6501007188564367, "debt_to_equity_ratio": 0.8974212130759552, "profit_margin": 0.1633042150206351, "quarter": 1, "return_on_assets": 0.13478319296172653, "return_on_equity": 0.225365066276863 }, { "asset_turnover_ratio": 0.8139209315616213, "current_ratio": 1.4983307636446406, "debt_to_equity_ratio": 0.8672612148117166, "profit_margin": 0.17008687999600905, "quarter": 2, "return_on_assets": 0.1384372718127614, "return_on_equity": 0.22706437564952797 }, { "asset_turnover_ratio": 0.8026497823720113, "current_ratio": 1.5853049438757594, "debt_to_equity_ratio": 0.8324604769096495, "profit_margin": 0.1827157365824927, "quarter": 3, "return_on_assets": 0.14665674620387953, "return_on_equity": 0.23437065362452864 }, { "asset_turnover_ratio": 0.7915347249442327, "current_ratio": 1.610089643207348, "debt_to_equity_ratio": 0.8222561796958278, "profit_margin": 0.1734544358883918, "quarter": 4, "return_on_assets": 0.13729520920127525, "return_on_equity": 0.21998425860367615 } ], "income_statement": [ { "depreciation": 4792838, "expenses": 72949980, "income_tax": 5869970, "marketing_expense": 9050638, "net_income": 21253853, "net_profit": 15383883, "operational_expense": 43807140, "product_revenue": 30015660, "quarter": 1, "rd_expense": 9944106, "revenue": 94203833, "salaries_expense": 34670163, "service_revenue": 64188173 }, { "depreciation": 5620755, "expenses": 73698476, "income_tax": 5787966, "marketing_expense": 11866856, "net_income": 22078347, "net_profit": 16290381, "operational_expense": 42813947, "product_revenue": 23514886, "quarter": 2, "rd_expense": 10148465, "revenue": 95776823, "salaries_expense": 28873868, "service_revenue": 72261937 }, { "depreciation": 4521232, "expenses": 74454652, "income_tax": 5129285, "marketing_expense": 12502190, "net_income": 22921427, "net_profit": 17792142, "operational_expense": 41669814, "product_revenue": 24337052, "quarter": 3, "rd_expense": 10344328, "revenue": 97376079, "salaries_expense": 29560151, "service_revenue": 73039027 }, { "depreciation": 6989889, "expenses": 75218586, "income_tax": 6611111, "marketing_expense": 9307427, "net_income": 23783454, "net_profit": 17172343, "operational_expense": 39654762, "product_revenue": 33187252, "quarter": 4, "rd_expense": 14613452, "revenue": 99002040, "salaries_expense": 25387504, "service_revenue": 65814788 } ], "market_conditions": { "gdp_growth": [ -0.010363345549015194, -0.014703379929276629, -0.02206234623051573, -0.02410173858011575 ], "inflation_rate": [ 0.027062986098000622, 0.027248150573076623, 0.03227472413318524, 0.024894194180876333 ], "interest_rate": [ 0.05355625537144131, 0.053331498151489326, 0.05368959556451793, 0.05316258493721538 ], "year": 2010 }, "random_event": { "description": "Mcneil and Sons Award Nomination in 2010", "impact": -0.05, "type": "Award Nomination" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 66727, "billable_hours_per_employee": 109, "client_concentration": 0.38, "client_retention_rate": 0.73, "employee_utilization_rate": 0.77, "gross_billings": 90493505, "net_revenue": 73367440, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 883945 }, { "average_project_size": 67401, "billable_hours_per_employee": 137, "client_concentration": 0.39, "client_retention_rate": 0.67, "employee_utilization_rate": 0.66, "gross_billings": 82478285, "net_revenue": 72700240, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 875907 }, { "average_project_size": 149555, "billable_hours_per_employee": 136, "client_concentration": 0.21, "client_retention_rate": 0.75, "employee_utilization_rate": 0.79, "gross_billings": 82276830, "net_revenue": 72039108, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 867941 }, { "average_project_size": 123553, "billable_hours_per_employee": 145, "client_concentration": 0.35, "client_retention_rate": 0.78, "employee_utilization_rate": 0.77, "gross_billings": 91351547, "net_revenue": 71383989, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 860048 } ], "balance_sheet": [ { "assets": 94196022, "current_assets": 29925795, "current_liabilities": 17433597, "equity": 65584535, "fixed_assets": 64270227, "liabilities": 39678366, "long_term_liabilities": 22244769, "quarter": 1 }, { "assets": 96333660, "current_assets": 31526607, "current_liabilities": 16909175, "equity": 67731653, "fixed_assets": 64807053, "liabilities": 40645507, "long_term_liabilities": 23736332, "quarter": 2 }, { "assets": 98519807, "current_assets": 31496411, "current_liabilities": 23435448, "equity": 68363446, "fixed_assets": 67023396, "liabilities": 41636223, "long_term_liabilities": 18200775, "quarter": 3 }, { "assets": 100755566, "current_assets": 38304397, "current_liabilities": 21731243, "equity": 69116726, "fixed_assets": 62451169, "liabilities": 42651087, "long_term_liabilities": 20919844, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 43123, "financing_cash_flow": 1408, "investing_cash_flow": -467719, "net_cash_flow": 16530108, "operating_cash_flow": 16688368, "quarter": 1 }, { "change_in_working_capital": -18793, "financing_cash_flow": 59461, "investing_cash_flow": -215668, "net_cash_flow": 16655583, "operating_cash_flow": 17326567, "quarter": 2 }, { "change_in_working_capital": -91478, "financing_cash_flow": 79512, "investing_cash_flow": -385516, "net_cash_flow": 15223599, "operating_cash_flow": 15235955, "quarter": 3 }, { "change_in_working_capital": -88094, "financing_cash_flow": 59939, "investing_cash_flow": -341409, "net_cash_flow": 14912326, "operating_cash_flow": 15157219, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7788804499621014, "current_ratio": 1.7165588375135665, "debt_to_equity_ratio": 0.6049957661512733, "profit_margin": 0.15084183119923497, "quarter": 1, "return_on_assets": 0.11748775335756748, "return_on_equity": 0.1687422042406796 }, { "asset_turnover_ratio": 0.7546712125336046, "current_ratio": 1.8644674858471806, "debt_to_equity_ratio": 0.6000961913627001, "profit_margin": 0.1656597007107542, "quarter": 2, "return_on_assets": 0.1250186072033389, "return_on_equity": 0.17781198991260408 }, { "asset_turnover_ratio": 0.7312144653308141, "current_ratio": 1.3439645361163994, "debt_to_equity_ratio": 0.6090421919339759, "profit_margin": 0.15935597092623635, "quarter": 3, "return_on_assets": 0.11652339107810067, "return_on_equity": 0.16792398089470212 }, { "asset_turnover_ratio": 0.7084868045900313, "current_ratio": 1.7626417872185223, "debt_to_equity_ratio": 0.6170877798812403, "profit_margin": 0.15426774483000663, "quarter": 4, "return_on_assets": 0.10929666158592172, "return_on_equity": 0.15932825000999035 } ], "income_statement": [ { "depreciation": 5621489, "expenses": 58425857, "income_tax": 3874704, "marketing_expense": 6520771, "net_income": 14941583, "net_profit": 11066879, "operational_expense": 29227741, "product_revenue": 16141673, "quarter": 1, "rd_expense": 9925374, "revenue": 73367440, "salaries_expense": 29186156, "service_revenue": 57225767 }, { "depreciation": 5283067, "expenses": 57497193, "income_tax": 3159547, "marketing_expense": 8251864, "net_income": 15203047, "net_profit": 12043500, "operational_expense": 34361073, "product_revenue": 24411968, "quarter": 2, "rd_expense": 8721782, "revenue": 72700240, "salaries_expense": 19043517, "service_revenue": 48288272 }, { "depreciation": 3756093, "expenses": 56583291, "income_tax": 3975955, "marketing_expense": 9927323, "net_income": 15455817, "net_profit": 11479862, "operational_expense": 30059940, "product_revenue": 14832861, "quarter": 3, "rd_expense": 8818824, "revenue": 72039108, "salaries_expense": 19763659, "service_revenue": 57206247 }, { "depreciation": 4144972, "expenses": 55683915, "income_tax": 4687827, "marketing_expense": 6160541, "net_income": 15700074, "net_profit": 11012247, "operational_expense": 34272688, "product_revenue": 20318683, "quarter": 4, "rd_expense": 10172909, "revenue": 71383989, "salaries_expense": 24856476, "service_revenue": 51065306 } ], "market_conditions": { "gdp_growth": [ -0.017955918250592597, -0.023136669495674316, -0.0179501530095664, -0.020505549961543062 ], "inflation_rate": [ 0.028187387842941683, 0.02393580210873393, 0.026376738475581078, 0.027240367952452285 ], "interest_rate": [ 0.04382066045909467, 0.04220460138029168, 0.03826876979468489, 0.04167438780289647 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 82246, "billable_hours_per_employee": 147, "client_concentration": 0.14, "client_retention_rate": 0.7, "employee_utilization_rate": 0.62, "gross_billings": 28407618, "net_revenue": 22134594, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 266682 }, { "average_project_size": 133696, "billable_hours_per_employee": 151, "client_concentration": 0.17, "client_retention_rate": 0.83, "employee_utilization_rate": 0.65, "gross_billings": 27838365, "net_revenue": 22176671, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 267189 }, { "average_project_size": 119091, "billable_hours_per_employee": 148, "client_concentration": 0.19, "client_retention_rate": 0.68, "employee_utilization_rate": 0.72, "gross_billings": 25087147, "net_revenue": 22218828, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 267697 }, { "average_project_size": 189719, "billable_hours_per_employee": 158, "client_concentration": 0.34, "client_retention_rate": 0.83, "employee_utilization_rate": 0.61, "gross_billings": 27116973, "net_revenue": 22261065, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 268206 } ], "balance_sheet": [ { "assets": 33104391, "current_assets": 14320385, "current_liabilities": 7504765, "equity": 22989878, "fixed_assets": 18784006, "liabilities": 14362101, "long_term_liabilities": 6857336, "quarter": 1 }, { "assets": 34120640, "current_assets": 15621242, "current_liabilities": 7385503, "equity": 23528796, "fixed_assets": 18499398, "liabilities": 14754559, "long_term_liabilities": 7369056, "quarter": 2 }, { "assets": 35168087, "current_assets": 14640050, "current_liabilities": 8686208, "equity": 24304282, "fixed_assets": 20528037, "liabilities": 15157740, "long_term_liabilities": 6471532, "quarter": 3 }, { "assets": 36247689, "current_assets": 15864460, "current_liabilities": 7021002, "equity": 24861214, "fixed_assets": 20383229, "liabilities": 15571939, "long_term_liabilities": 8550937, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -59990, "financing_cash_flow": 60078, "investing_cash_flow": -245436, "net_cash_flow": 5507773, "operating_cash_flow": 5643820, "quarter": 1 }, { "change_in_working_capital": 63170, "financing_cash_flow": 71327, "investing_cash_flow": -289867, "net_cash_flow": 4742206, "operating_cash_flow": 5080148, "quarter": 2 }, { "change_in_working_capital": -55655, "financing_cash_flow": -91364, "investing_cash_flow": -106070, "net_cash_flow": 5053665, "operating_cash_flow": 5352541, "quarter": 3 }, { "change_in_working_capital": -65185, "financing_cash_flow": -189871, "investing_cash_flow": -428220, "net_cash_flow": 5680888, "operating_cash_flow": 5871523, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6686301524169407, "current_ratio": 1.908172341172575, "debt_to_equity_ratio": 0.6247141024410829, "profit_margin": 0.19189816628215545, "quarter": 1, "return_on_assets": 0.128308900169769, "return_on_equity": 0.18475904917807742 }, { "asset_turnover_ratio": 0.6499488579346695, "current_ratio": 2.1151222875408755, "debt_to_equity_ratio": 0.6270851683188549, "profit_margin": 0.18770693761926666, "quarter": 2, "return_on_assets": 0.12199990973205661, "return_on_equity": 0.1769200174968579 }, { "asset_turnover_ratio": 0.6317894971085576, "current_ratio": 1.6854362686226256, "debt_to_equity_ratio": 0.6236654100705382, "profit_margin": 0.19325659301201664, "quarter": 3, "return_on_assets": 0.12209748571197518, "return_on_equity": 0.17667401160009583 }, { "asset_turnover_ratio": 0.6141374971518874, "current_ratio": 2.2595720667790724, "debt_to_equity_ratio": 0.6263547307062318, "profit_margin": 0.18801723996583272, "quarter": 4, "return_on_assets": 0.11546843717402232, "return_on_equity": 0.16835316248031976 } ], "income_statement": [ { "depreciation": 1396232, "expenses": 16532929, "income_tax": 1354077, "marketing_expense": 2283888, "net_income": 5601665, "net_profit": 4247588, "operational_expense": 9945211, "product_revenue": 6034744, "quarter": 1, "rd_expense": 2933635, "revenue": 22134594, "salaries_expense": 7927820, "service_revenue": 16099850 }, { "depreciation": 917433, "expenses": 16677818, "income_tax": 1336138, "marketing_expense": 1862453, "net_income": 5498853, "net_profit": 4162715, "operational_expense": 10790782, "product_revenue": 5420549, "quarter": 2, "rd_expense": 2127720, "revenue": 22176671, "salaries_expense": 5050367, "service_revenue": 16756122 }, { "depreciation": 1058606, "expenses": 16823978, "income_tax": 1100915, "marketing_expense": 3286739, "net_income": 5394850, "net_profit": 4293935, "operational_expense": 9337517, "product_revenue": 4987542, "quarter": 3, "rd_expense": 2506267, "revenue": 22218828, "salaries_expense": 7891688, "service_revenue": 17231286 }, { "depreciation": 1686059, "expenses": 16971419, "income_tax": 1104182, "marketing_expense": 3239851, "net_income": 5289646, "net_profit": 4185464, "operational_expense": 10513399, "product_revenue": 7154181, "quarter": 4, "rd_expense": 2411761, "revenue": 22261065, "salaries_expense": 6420278, "service_revenue": 15106884 } ], "market_conditions": { "gdp_growth": [ -0.00978494835409381, -0.013466976639124273, -0.005205391893682444, -0.015415832900946204 ], "inflation_rate": [ 0.022290121148546057, 0.021486081509540983, 0.02136987091998161, 0.02770713784064969 ], "interest_rate": [ 0.06109353483261387, 0.05856864338255269, 0.05428607569481568, 0.06179779086649197 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 142417, "billable_hours_per_employee": 148, "client_concentration": 0.11, "client_retention_rate": 0.64, "employee_utilization_rate": 0.7, "gross_billings": 109163166, "net_revenue": 91340810, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 1100492 }, { "average_project_size": 129846, "billable_hours_per_employee": 129, "client_concentration": 0.17, "client_retention_rate": 0.66, "employee_utilization_rate": 0.65, "gross_billings": 115486917, "net_revenue": 90059030, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 1085049 }, { "average_project_size": 166241, "billable_hours_per_employee": 114, "client_concentration": 0.27, "client_retention_rate": 0.87, "employee_utilization_rate": 0.65, "gross_billings": 105730235, "net_revenue": 88795237, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 1069822 }, { "average_project_size": 86270, "billable_hours_per_employee": 142, "client_concentration": 0.15, "client_retention_rate": 0.71, "employee_utilization_rate": 0.7, "gross_billings": 98927168, "net_revenue": 87549179, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 1054809 } ], "balance_sheet": [ { "assets": 96266766, "current_assets": 41418465, "current_liabilities": 28653829, "equity": 65841804, "fixed_assets": 54848301, "liabilities": 48730863, "long_term_liabilities": 20077034, "quarter": 1 }, { "assets": 98433344, "current_assets": 34866040, "current_liabilities": 28346262, "equity": 67379943, "fixed_assets": 63567304, "liabilities": 49144298, "long_term_liabilities": 20798036, "quarter": 2 }, { "assets": 100648683, "current_assets": 35310552, "current_liabilities": 28197343, "equity": 68542292, "fixed_assets": 65338131, "liabilities": 49561241, "long_term_liabilities": 21363898, "quarter": 3 }, { "assets": 102913880, "current_assets": 44160754, "current_liabilities": 25733157, "equity": 68934812, "fixed_assets": 58753126, "liabilities": 49981721, "long_term_liabilities": 24248564, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -2478, "financing_cash_flow": -141675, "investing_cash_flow": -132360, "net_cash_flow": 22776215, "operating_cash_flow": 22680482, "quarter": 1 }, { "change_in_working_capital": -65345, "financing_cash_flow": -4066, "investing_cash_flow": -156321, "net_cash_flow": 21665292, "operating_cash_flow": 21883347, "quarter": 2 }, { "change_in_working_capital": -75652, "financing_cash_flow": -150645, "investing_cash_flow": -414640, "net_cash_flow": 22703034, "operating_cash_flow": 22936801, "quarter": 3 }, { "change_in_working_capital": -3174, "financing_cash_flow": -19002, "investing_cash_flow": -415013, "net_cash_flow": 19802578, "operating_cash_flow": 19865894, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9488301497528233, "current_ratio": 1.4454774962187427, "debt_to_equity_ratio": 0.7401204104310386, "profit_margin": 0.2004131669075411, "quarter": 1, "return_on_assets": 0.1901580551693198, "return_on_equity": 0.2780285455119061 }, { "asset_turnover_ratio": 0.9149240119283156, "current_ratio": 1.2300048591944857, "debt_to_equity_ratio": 0.729360931635101, "profit_margin": 0.2008782128788196, "quarter": 2, "return_on_assets": 0.18378830043607988, "return_on_equity": 0.26849083265030366 }, { "asset_turnover_ratio": 0.8822294972304804, "current_ratio": 1.2522652222941715, "debt_to_equity_ratio": 0.7230753386536884, "profit_margin": 0.19657416985102477, "quarter": 3, "return_on_assets": 0.17342353103616864, "return_on_equity": 0.2546581021831018 }, { "asset_turnover_ratio": 0.8507033162096308, "current_ratio": 1.7161032359923813, "debt_to_equity_ratio": 0.7250577690702921, "profit_margin": 0.1827847294832999, "quarter": 4, "return_on_assets": 0.15549557552392348, "return_on_equity": 0.23214182407576595 } ], "income_statement": [ { "depreciation": 4374581, "expenses": 67547230, "income_tax": 5487679, "marketing_expense": 9018110, "net_income": 23793580, "net_profit": 18305901, "operational_expense": 34608140, "product_revenue": 31419106, "quarter": 1, "rd_expense": 10245491, "revenue": 91340810, "salaries_expense": 31985845, "service_revenue": 59921704 }, { "depreciation": 3792450, "expenses": 66718565, "income_tax": 5249568, "marketing_expense": 8454585, "net_income": 23340465, "net_profit": 18090897, "operational_expense": 34389510, "product_revenue": 23857371, "quarter": 2, "rd_expense": 11869534, "revenue": 90059030, "salaries_expense": 30761819, "service_revenue": 66201659 }, { "depreciation": 5481951, "expenses": 65900066, "income_tax": 5440321, "marketing_expense": 11436395, "net_income": 22895171, "net_profit": 17454850, "operational_expense": 41956111, "product_revenue": 26773849, "quarter": 3, "rd_expense": 7114101, "revenue": 88795237, "salaries_expense": 31865799, "service_revenue": 62021388 }, { "depreciation": 3863241, "expenses": 65091608, "income_tax": 6454918, "marketing_expense": 12124265, "net_income": 22457571, "net_profit": 16002653, "operational_expense": 38842219, "product_revenue": 27258124, "quarter": 4, "rd_expense": 7572192, "revenue": 87549179, "salaries_expense": 28278168, "service_revenue": 60291055 } ], "market_conditions": { "gdp_growth": [ -0.012133544785461269, -0.017970048673098656, -0.014707402619490054, -0.007219061477388957 ], "inflation_rate": [ 0.028589893111088067, 0.02212516001705877, 0.02252663613019074, 0.030279667185217345 ], "interest_rate": [ 0.042150659991298266, 0.04234267893313581, 0.043651889532062595, 0.0475153462446224 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 90230, "billable_hours_per_employee": 82, "client_concentration": 0.24, "client_retention_rate": 0.87, "employee_utilization_rate": 0.8, "gross_billings": 123958816, "net_revenue": 95774700, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 1153912 }, { "average_project_size": 103212, "billable_hours_per_employee": 142, "client_concentration": 0.16, "client_retention_rate": 0.85, "employee_utilization_rate": 0.63, "gross_billings": 118100879, "net_revenue": 95926236, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 1155738 }, { "average_project_size": 132165, "billable_hours_per_employee": 138, "client_concentration": 0.25, "client_retention_rate": 0.86, "employee_utilization_rate": 0.77, "gross_billings": 123934757, "net_revenue": 96078013, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 1157566 }, { "average_project_size": 198461, "billable_hours_per_employee": 121, "client_concentration": 0.33, "client_retention_rate": 0.72, "employee_utilization_rate": 0.77, "gross_billings": 109004870, "net_revenue": 96230029, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 1159398 } ], "balance_sheet": [ { "assets": 120806693, "current_assets": 43192196, "current_liabilities": 27323584, "equity": 88213362, "fixed_assets": 77614497, "liabilities": 59500075, "long_term_liabilities": 32176491, "quarter": 1 }, { "assets": 124721810, "current_assets": 41143476, "current_liabilities": 31879705, "equity": 92660979, "fixed_assets": 83578334, "liabilities": 59954731, "long_term_liabilities": 28075026, "quarter": 2 }, { "assets": 128763809, "current_assets": 47456294, "current_liabilities": 25120573, "equity": 95356289, "fixed_assets": 81307515, "liabilities": 60412861, "long_term_liabilities": 35292288, "quarter": 3 }, { "assets": 132936801, "current_assets": 40456144, "current_liabilities": 26098244, "equity": 100986552, "fixed_assets": 92480657, "liabilities": 60874493, "long_term_liabilities": 34776249, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 8067, "financing_cash_flow": 60441, "investing_cash_flow": -112339, "net_cash_flow": 29707760, "operating_cash_flow": 30184683, "quarter": 1 }, { "change_in_working_capital": 74404, "financing_cash_flow": 152060, "investing_cash_flow": -437660, "net_cash_flow": 31607819, "operating_cash_flow": 31705169, "quarter": 2 }, { "change_in_working_capital": -4048, "financing_cash_flow": 157633, "investing_cash_flow": -406283, "net_cash_flow": 31679332, "operating_cash_flow": 31951282, "quarter": 3 }, { "change_in_working_capital": -15828, "financing_cash_flow": 191352, "investing_cash_flow": -145623, "net_cash_flow": 33974805, "operating_cash_flow": 34404992, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7927929953351177, "current_ratio": 1.580766124971014, "debt_to_equity_ratio": 0.6745018402087429, "profit_margin": 0.2809379094896669, "quarter": 1, "return_on_assets": 0.22272560676749922, "return_on_equity": 0.30501891538835124 }, { "asset_turnover_ratio": 0.7691215834664362, "current_ratio": 1.2905852171467709, "debt_to_equity_ratio": 0.6470332134090662, "profit_margin": 0.29078489017332027, "quarter": 2, "return_on_assets": 0.22364893517821782, "return_on_equity": 0.3010317859905193 }, { "asset_turnover_ratio": 0.7461569655802898, "current_ratio": 1.8891405860845611, "debt_to_equity_ratio": 0.6335487846008773, "profit_margin": 0.2810772221111609, "quarter": 3, "return_on_assets": 0.2097277271442009, "return_on_equity": 0.2832046138037104 }, { "asset_turnover_ratio": 0.7238780253182112, "current_ratio": 1.550148124908327, "debt_to_equity_ratio": 0.6027980141355851, "profit_margin": 0.3005739923449467, "quarter": 4, "return_on_assets": 0.21757890804067115, "return_on_equity": 0.28641678943548843 } ], "income_statement": [ { "depreciation": 3277939, "expenses": 59132405, "income_tax": 9735551, "marketing_expense": 7642179, "net_income": 36642295, "net_profit": 26906744, "operational_expense": 38142210, "product_revenue": 19839952, "quarter": 1, "rd_expense": 9920465, "revenue": 95774700, "salaries_expense": 22212884, "service_revenue": 75934748 }, { "depreciation": 3811269, "expenses": 59206169, "income_tax": 8826167, "marketing_expense": 10932326, "net_income": 36720067, "net_profit": 27893900, "operational_expense": 37936596, "product_revenue": 38056043, "quarter": 2, "rd_expense": 11723379, "revenue": 95926236, "salaries_expense": 24535771, "service_revenue": 57870193 }, { "depreciation": 4945941, "expenses": 59280026, "income_tax": 9792646, "marketing_expense": 9784761, "net_income": 36797987, "net_profit": 27005341, "operational_expense": 33332217, "product_revenue": 31970063, "quarter": 3, "rd_expense": 11005096, "revenue": 96078013, "salaries_expense": 26651477, "service_revenue": 64107950 }, { "depreciation": 5480748, "expenses": 59353975, "income_tax": 7951810, "marketing_expense": 11572515, "net_income": 36876054, "net_profit": 28924244, "operational_expense": 38118506, "product_revenue": 25661533, "quarter": 4, "rd_expense": 10154307, "revenue": 96230029, "salaries_expense": 19521365, "service_revenue": 70568496 } ], "market_conditions": { "gdp_growth": [ 0.006015135629101548, 0.004277672043021728, -0.009899563683768035, 0.0032813953582506283 ], "inflation_rate": [ 0.027511338391500172, 0.02792061860930496, 0.028478685999892922, 0.03728921958884502 ], "interest_rate": [ 0.056283730428199466, 0.0622188850940223, 0.06340588200050301, 0.06278216052365891 ], "year": 2014 }, "random_event": null, "year": 2014 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Distressed", "founding_year": 2005, "industry": "Advertising", "location": "Gibbsbury", "name": "Garcia LLC", "num_employees": 503, "region": "Asia-Pacific", "revenue_size": "Medium", "website": "www.garciallc.com" }

[ { "advertising_kpis": [ { "average_project_size": 105103, "billable_hours_per_employee": 101, "client_concentration": 0.13, "client_retention_rate": 0.75, "employee_utilization_rate": 0.7, "gross_billings": 21913595, "net_revenue": 17206199, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 34207 }, { "average_project_size": 167157, "billable_hours_per_employee": 145, "client_concentration": 0.38, "client_retention_rate": 0.85, "employee_utilization_rate": 0.7, "gross_billings": 21352695, "net_revenue": 16895497, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 33589 }, { "average_project_size": 70181, "billable_hours_per_employee": 96, "client_concentration": 0.21, "client_retention_rate": 0.72, "employee_utilization_rate": 0.62, "gross_billings": 20882112, "net_revenue": 16590406, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 32983 }, { "average_project_size": 166821, "billable_hours_per_employee": 130, "client_concentration": 0.31, "client_retention_rate": 0.78, "employee_utilization_rate": 0.74, "gross_billings": 20020009, "net_revenue": 16290824, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 32387 } ], "balance_sheet": [ { "assets": 25317116, "current_assets": 9194663, "current_liabilities": 6880870, "equity": 13495202, "fixed_assets": 16122453, "liabilities": 15005751, "long_term_liabilities": 8124881, "quarter": 1 }, { "assets": 26108959, "current_assets": 12294060, "current_liabilities": 6604192, "equity": 13938874, "fixed_assets": 13814899, "liabilities": 15237095, "long_term_liabilities": 8632903, "quarter": 2 }, { "assets": 26925569, "current_assets": 13209034, "current_liabilities": 7724323, "equity": 14639436, "fixed_assets": 13716535, "liabilities": 15472006, "long_term_liabilities": 7747683, "quarter": 3 }, { "assets": 27767720, "current_assets": 9148303, "current_liabilities": 7405592, "equity": 15290867, "fixed_assets": 18619417, "liabilities": 15710538, "long_term_liabilities": 8304946, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 40857, "financing_cash_flow": -45428, "investing_cash_flow": -273093, "net_cash_flow": 4100392, "operating_cash_flow": 4429009, "quarter": 1 }, { "change_in_working_capital": 41629, "financing_cash_flow": -89179, "investing_cash_flow": -215278, "net_cash_flow": 3871267, "operating_cash_flow": 4260331, "quarter": 2 }, { "change_in_working_capital": 61380, "financing_cash_flow": -194423, "investing_cash_flow": -154269, "net_cash_flow": 3987263, "operating_cash_flow": 4264720, "quarter": 3 }, { "change_in_working_capital": -34218, "financing_cash_flow": 80740, "investing_cash_flow": -189612, "net_cash_flow": 3903354, "operating_cash_flow": 3934970, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6796271344650788, "current_ratio": 1.3362646002613041, "debt_to_equity_ratio": 1.1119323000870975, "profit_margin": 0.18504011257803074, "quarter": 1, "return_on_assets": 0.12575828147250265, "return_on_equity": 0.23592362678231862 }, { "asset_turnover_ratio": 0.6471149232721228, "current_ratio": 1.8615539947960327, "debt_to_equity_ratio": 1.093136719651817, "profit_margin": 0.18152824980525875, "quarter": 2, "return_on_assets": 0.11746963944445277, "return_on_equity": 0.2200328376596273 }, { "asset_turnover_ratio": 0.6161580466507505, "current_ratio": 1.71005717912107, "debt_to_equity_ratio": 1.0568717264790801, "profit_margin": 0.19203104493042544, "quarter": 3, "return_on_assets": 0.11832147354063344, "return_on_equity": 0.21762265978006257 }, { "asset_turnover_ratio": 0.5866820898510933, "current_ratio": 1.2353236581221325, "debt_to_equity_ratio": 1.027445860329568, "profit_margin": 0.1984973258565681, "quarter": 4, "return_on_assets": 0.11645482596338483, "return_on_equity": 0.21147819806424317 } ], "income_statement": [ { "depreciation": 1245172, "expenses": 13080560, "income_tax": 941802, "marketing_expense": 2543087, "net_income": 4125639, "net_profit": 3183837, "operational_expense": 6750098, "product_revenue": 5673938, "quarter": 1, "rd_expense": 1447967, "revenue": 17206199, "salaries_expense": 5326315, "service_revenue": 11532261 }, { "depreciation": 1193321, "expenses": 12776405, "income_tax": 1052082, "marketing_expense": 1495769, "net_income": 4119092, "net_profit": 3067010, "operational_expense": 6486458, "product_revenue": 6582703, "quarter": 2, "rd_expense": 1807407, "revenue": 16895497, "salaries_expense": 5187163, "service_revenue": 10312794 }, { "depreciation": 1078847, "expenses": 12479323, "income_tax": 925210, "marketing_expense": 2348227, "net_income": 4111083, "net_profit": 3185873, "operational_expense": 6851649, "product_revenue": 6439490, "quarter": 3, "rd_expense": 2258105, "revenue": 16590406, "salaries_expense": 4822528, "service_revenue": 10150916 }, { "depreciation": 701285, "expenses": 12189148, "income_tax": 867991, "marketing_expense": 2166957, "net_income": 4101676, "net_profit": 3233685, "operational_expense": 8046293, "product_revenue": 5856082, "quarter": 4, "rd_expense": 1266740, "revenue": 16290824, "salaries_expense": 5863301, "service_revenue": 10434742 } ], "market_conditions": { "gdp_growth": [ 0.008565880788203077, 0.019697738427429036, 0.014082979451902101, 0.012318589867582063 ], "inflation_rate": [ 0.013041824570733327, 0.0162481505499959, 0.008947172077116816, 0.018001685093690226 ], "interest_rate": [ 0.03539264730688847, 0.03736248403096669, 0.04192282557602336, 0.034886465511565476 ], "year": 2005 }, "random_event": { "description": "Garcia LLC Award Nomination in 2005", "impact": -0.07, "type": "Award Nomination" }, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 130797, "billable_hours_per_employee": 132, "client_concentration": 0.13, "client_retention_rate": 0.69, "employee_utilization_rate": 0.72, "gross_billings": 17296259, "net_revenue": 13394249, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 26629 }, { "average_project_size": 107602, "billable_hours_per_employee": 112, "client_concentration": 0.39, "client_retention_rate": 0.87, "employee_utilization_rate": 0.63, "gross_billings": 16660265, "net_revenue": 13166087, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 26175 }, { "average_project_size": 78435, "billable_hours_per_employee": 100, "client_concentration": 0.19, "client_retention_rate": 0.75, "employee_utilization_rate": 0.64, "gross_billings": 14817754, "net_revenue": 12941812, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 25729 }, { "average_project_size": 92501, "billable_hours_per_employee": 80, "client_concentration": 0.2, "client_retention_rate": 0.85, "employee_utilization_rate": 0.7, "gross_billings": 14908803, "net_revenue": 12721358, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 25291 } ], "balance_sheet": [ { "assets": 18598564, "current_assets": 7448707, "current_liabilities": 6139159, "equity": 11506154, "fixed_assets": 11149857, "liabilities": 10439439, "long_term_liabilities": 4300280, "quarter": 1 }, { "assets": 19123231, "current_assets": 9087374, "current_liabilities": 6149050, "equity": 11791700, "fixed_assets": 10035857, "liabilities": 10676600, "long_term_liabilities": 4527550, "quarter": 2 }, { "assets": 19662698, "current_assets": 6414056, "current_liabilities": 6149497, "equity": 12012122, "fixed_assets": 13248642, "liabilities": 10919150, "long_term_liabilities": 4769653, "quarter": 3 }, { "assets": 20217384, "current_assets": 7771370, "current_liabilities": 5332190, "equity": 12159467, "fixed_assets": 12446014, "liabilities": 11167209, "long_term_liabilities": 5835019, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -30286, "financing_cash_flow": 93197, "investing_cash_flow": -383335, "net_cash_flow": 3623935, "operating_cash_flow": 4034756, "quarter": 1 }, { "change_in_working_capital": 21502, "financing_cash_flow": -3975, "investing_cash_flow": -471198, "net_cash_flow": 3697292, "operating_cash_flow": 4032386, "quarter": 2 }, { "change_in_working_capital": -25851, "financing_cash_flow": -115900, "investing_cash_flow": -474306, "net_cash_flow": 3263861, "operating_cash_flow": 3810187, "quarter": 3 }, { "change_in_working_capital": 50541, "financing_cash_flow": -172448, "investing_cash_flow": -195971, "net_cash_flow": 3590339, "operating_cash_flow": 3853061, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7201765147029631, "current_ratio": 1.2133106505304716, "debt_to_equity_ratio": 0.9072917849004976, "profit_margin": 0.2498855292297463, "quarter": 1, "return_on_assets": 0.1799616895153841, "return_on_equity": 0.29089033572816775 }, { "asset_turnover_ratio": 0.6884865324274961, "current_ratio": 1.4778500744017369, "debt_to_equity_ratio": 0.9054334828735466, "profit_margin": 0.25406705880038616, "quarter": 2, "return_on_assets": 0.17492174831753066, "return_on_equity": 0.28367996132873124 }, { "asset_turnover_ratio": 0.6581910580124863, "current_ratio": 1.0430212422251772, "debt_to_equity_ratio": 0.9090109141415647, "profit_margin": 0.2525592243188203, "quarter": 3, "return_on_assets": 0.1662322230652172, "return_on_equity": 0.2721062939587194 }, { "asset_turnover_ratio": 0.6292286875492893, "current_ratio": 1.4574443146249476, "debt_to_equity_ratio": 0.9183962586517979, "profit_margin": 0.244415100966422, "quarter": 4, "return_on_assets": 0.15379299319832873, "return_on_equity": 0.25570956358531177 } ], "income_statement": [ { "depreciation": 687727, "expenses": 9153634, "income_tax": 893586, "marketing_expense": 1179729, "net_income": 4240615, "net_profit": 3347029, "operational_expense": 6265067, "product_revenue": 3231358, "quarter": 1, "rd_expense": 1602077, "revenue": 13394249, "salaries_expense": 4075412, "service_revenue": 10162891 }, { "depreciation": 687317, "expenses": 8946663, "income_tax": 874355, "marketing_expense": 1097004, "net_income": 4219424, "net_profit": 3345069, "operational_expense": 4710935, "product_revenue": 3692106, "quarter": 2, "rd_expense": 1734698, "revenue": 13166087, "salaries_expense": 3576764, "service_revenue": 9473981 }, { "depreciation": 541613, "expenses": 8744373, "income_tax": 928865, "marketing_expense": 1551312, "net_income": 4197439, "net_profit": 3268574, "operational_expense": 5174137, "product_revenue": 3643490, "quarter": 3, "rd_expense": 1262370, "revenue": 12941812, "salaries_expense": 2631236, "service_revenue": 9298322 }, { "depreciation": 743769, "expenses": 8546656, "income_tax": 1065410, "marketing_expense": 1665221, "net_income": 4174702, "net_profit": 3109292, "operational_expense": 4751449, "product_revenue": 3395449, "quarter": 4, "rd_expense": 973729, "revenue": 12721358, "salaries_expense": 2731216, "service_revenue": 9325909 } ], "market_conditions": { "gdp_growth": [ 0.02329328934944305, 0.017661019651273535, 0.019454842140338827, 0.03331068223986265 ], "inflation_rate": [ 0.016827889534832503, 0.012083285634400887, 0.012424003210833048, 0.012577336312714849 ], "interest_rate": [ 0.020659843869115936, 0.02278063922910787, 0.018033009298251162, 0.017618895361494632 ], "year": 2006 }, "random_event": { "description": "Garcia LLC Introduction of New Service in 2006", "impact": 0.08, "type": "Introduction of New Service" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 65582, "billable_hours_per_employee": 87, "client_concentration": 0.19, "client_retention_rate": 0.64, "employee_utilization_rate": 0.78, "gross_billings": 20557837, "net_revenue": 16953744, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 33705 }, { "average_project_size": 175386, "billable_hours_per_employee": 148, "client_concentration": 0.28, "client_retention_rate": 0.61, "employee_utilization_rate": 0.7, "gross_billings": 21137490, "net_revenue": 16466549, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 32737 }, { "average_project_size": 132317, "billable_hours_per_employee": 93, "client_concentration": 0.22, "client_retention_rate": 0.66, "employee_utilization_rate": 0.74, "gross_billings": 19160312, "net_revenue": 15993355, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 31796 }, { "average_project_size": 199137, "billable_hours_per_employee": 109, "client_concentration": 0.22, "client_retention_rate": 0.63, "employee_utilization_rate": 0.66, "gross_billings": 17741960, "net_revenue": 15533759, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 30882 } ], "balance_sheet": [ { "assets": 25320635, "current_assets": 9012808, "current_liabilities": 6786448, "equity": 15801901, "fixed_assets": 16307827, "liabilities": 13339494, "long_term_liabilities": 6553046, "quarter": 1 }, { "assets": 25846124, "current_assets": 9666784, "current_liabilities": 7282608, "equity": 15608061, "fixed_assets": 16179340, "liabilities": 13606274, "long_term_liabilities": 6323666, "quarter": 2 }, { "assets": 26382518, "current_assets": 8832829, "current_liabilities": 6322243, "equity": 15648001, "fixed_assets": 17549689, "liabilities": 13878389, "long_term_liabilities": 7556146, "quarter": 3 }, { "assets": 26930044, "current_assets": 11809536, "current_liabilities": 6497279, "equity": 15833175, "fixed_assets": 15120508, "liabilities": 14155945, "long_term_liabilities": 7658666, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -43460, "financing_cash_flow": -107938, "investing_cash_flow": -123646, "net_cash_flow": 4678780, "operating_cash_flow": 4882555, "quarter": 1 }, { "change_in_working_capital": -22304, "financing_cash_flow": -167208, "investing_cash_flow": -184266, "net_cash_flow": 3715893, "operating_cash_flow": 3980199, "quarter": 2 }, { "change_in_working_capital": -59395, "financing_cash_flow": 32920, "investing_cash_flow": -362931, "net_cash_flow": 3895608, "operating_cash_flow": 4002659, "quarter": 3 }, { "change_in_working_capital": 25131, "financing_cash_flow": 37743, "investing_cash_flow": -266664, "net_cash_flow": 3896955, "operating_cash_flow": 4020179, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6695623549725352, "current_ratio": 1.3280596860095295, "debt_to_equity_ratio": 0.8441702045848788, "profit_margin": 0.2253637898507846, "quarter": 1, "return_on_assets": 0.15089510985802687, "return_on_equity": 0.24179116170896148 }, { "asset_turnover_ratio": 0.6370993577218774, "current_ratio": 1.3273794223168403, "debt_to_equity_ratio": 0.871746592994479, "profit_margin": 0.20454868837423068, "quarter": 2, "return_on_assets": 0.13031783798607482, "return_on_equity": 0.21579945132198036 }, { "asset_turnover_ratio": 0.6062103321601069, "current_ratio": 1.3971036861443005, "debt_to_equity_ratio": 0.8869113057955453, "profit_margin": 0.19657363948965054, "quarter": 3, "return_on_assets": 0.11916497128894217, "return_on_equity": 0.20091205260020115 }, { "asset_turnover_ratio": 0.576818923875505, "current_ratio": 1.817612572893976, "debt_to_equity_ratio": 0.8940686248967753, "profit_margin": 0.19693082659515962, "quarter": 4, "return_on_assets": 0.11359342747453365, "return_on_equity": 0.19320673206732067 } ], "income_statement": [ { "depreciation": 1061795, "expenses": 12103309, "income_tax": 1029675, "marketing_expense": 2408799, "net_income": 4850435, "net_profit": 3820760, "operational_expense": 7758604, "product_revenue": 4214836, "quarter": 1, "rd_expense": 1336003, "revenue": 16953744, "salaries_expense": 5378907, "service_revenue": 12738908 }, { "depreciation": 611988, "expenses": 11840737, "income_tax": 1257601, "marketing_expense": 2023338, "net_income": 4625812, "net_profit": 3368211, "operational_expense": 6026220, "product_revenue": 3972427, "quarter": 2, "rd_expense": 1401245, "revenue": 16466549, "salaries_expense": 5541717, "service_revenue": 12494122 }, { "depreciation": 858787, "expenses": 11583862, "income_tax": 1265621, "marketing_expense": 1645449, "net_income": 4409493, "net_profit": 3143872, "operational_expense": 7115142, "product_revenue": 3921298, "quarter": 3, "rd_expense": 1656026, "revenue": 15993355, "salaries_expense": 5706703, "service_revenue": 12072057 }, { "depreciation": 961103, "expenses": 11332560, "income_tax": 1142123, "marketing_expense": 1277100, "net_income": 4201199, "net_profit": 3059076, "operational_expense": 6665379, "product_revenue": 5161990, "quarter": 4, "rd_expense": 2014936, "revenue": 15533759, "salaries_expense": 4411128, "service_revenue": 10371769 } ], "market_conditions": { "gdp_growth": [ 0.024153007801081185, 0.033718006183806645, 0.025389812631586305, 0.03297141358358433 ], "inflation_rate": [ 0.015419629928338181, 0.020309277029140448, 0.016517452035996263, 0.018886882108577925 ], "interest_rate": [ 0.041768782352987685, 0.044612767877830264, 0.03480304089462603, 0.04344438596239206 ], "year": 2007 }, "random_event": { "description": "Garcia LLC Technology Adoption in 2007", "impact": -0.02, "type": "Technology Adoption" }, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 63100, "billable_hours_per_employee": 138, "client_concentration": 0.33, "client_retention_rate": 0.82, "employee_utilization_rate": 0.73, "gross_billings": 9793021, "net_revenue": 8239944, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 16382 }, { "average_project_size": 108297, "billable_hours_per_employee": 93, "client_concentration": 0.17, "client_retention_rate": 0.81, "employee_utilization_rate": 0.71, "gross_billings": 9937133, "net_revenue": 8023347, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 15951 }, { "average_project_size": 113951, "billable_hours_per_employee": 100, "client_concentration": 0.3, "client_retention_rate": 0.67, "employee_utilization_rate": 0.64, "gross_billings": 8751899, "net_revenue": 7812444, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 15532 }, { "average_project_size": 64587, "billable_hours_per_employee": 91, "client_concentration": 0.29, "client_retention_rate": 0.81, "employee_utilization_rate": 0.75, "gross_billings": 9635949, "net_revenue": 7607085, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 15123 } ], "balance_sheet": [ { "assets": 9455871, "current_assets": 4598876, "current_liabilities": 2275157, "equity": 6489136, "fixed_assets": 4856995, "liabilities": 5100426, "long_term_liabilities": 2825269, "quarter": 1 }, { "assets": 9730073, "current_assets": 4637499, "current_liabilities": 2960213, "equity": 6647726, "fixed_assets": 5092574, "liabilities": 5237016, "long_term_liabilities": 2276803, "quarter": 2 }, { "assets": 10012226, "current_assets": 3500219, "current_liabilities": 2440137, "equity": 6821284, "fixed_assets": 6512007, "liabilities": 5377265, "long_term_liabilities": 2937128, "quarter": 3 }, { "assets": 10302561, "current_assets": 5015440, "current_liabilities": 2556720, "equity": 6690412, "fixed_assets": 5287121, "liabilities": 5521269, "long_term_liabilities": 2964549, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -49142, "financing_cash_flow": -69120, "investing_cash_flow": -429903, "net_cash_flow": 2560188, "operating_cash_flow": 2598742, "quarter": 1 }, { "change_in_working_capital": 9351, "financing_cash_flow": -97858, "investing_cash_flow": -110753, "net_cash_flow": 2228830, "operating_cash_flow": 2619030, "quarter": 2 }, { "change_in_working_capital": 49211, "financing_cash_flow": 179600, "investing_cash_flow": -101291, "net_cash_flow": 2299316, "operating_cash_flow": 2526841, "quarter": 3 }, { "change_in_working_capital": 82133, "financing_cash_flow": -186009, "investing_cash_flow": -375344, "net_cash_flow": 2254108, "operating_cash_flow": 2354977, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.871410365052569, "current_ratio": 2.021344461063566, "debt_to_equity_ratio": 0.7859946223965717, "profit_margin": 0.2589448423435887, "quarter": 1, "return_on_assets": 0.22564721959510659, "return_on_equity": 0.3288097213558169 }, { "asset_turnover_ratio": 0.8245926829120398, "current_ratio": 1.5666099027333507, "debt_to_equity_ratio": 0.7877905918505065, "profit_margin": 0.2685498956981419, "quarter": 2, "return_on_assets": 0.22144427898947933, "return_on_equity": 0.32412121077192413 }, { "asset_turnover_ratio": 0.7802904169362538, "current_ratio": 1.4344354435837003, "debt_to_equity_ratio": 0.788306864220871, "profit_margin": 0.27985134997447664, "quarter": 3, "return_on_assets": 0.21836532655175783, "return_on_equity": 0.3205148766713129 }, { "asset_turnover_ratio": 0.7383683532667266, "current_ratio": 1.9616696392252573, "debt_to_equity_ratio": 0.8252509710911675, "profit_margin": 0.25096604021119784, "quarter": 4, "return_on_assets": 0.18530538183661324, "return_on_equity": 0.2853516345480667 } ], "income_statement": [ { "depreciation": 465051, "expenses": 5295224, "income_tax": 811029, "marketing_expense": 1022854, "net_income": 2944720, "net_profit": 2133691, "operational_expense": 3013797, "product_revenue": 1790229, "quarter": 1, "rd_expense": 742917, "revenue": 8239944, "salaries_expense": 1921070, "service_revenue": 6449715 }, { "depreciation": 464361, "expenses": 5156273, "income_tax": 712405, "marketing_expense": 815836, "net_income": 2867074, "net_profit": 2154669, "operational_expense": 2649685, "product_revenue": 3183391, "quarter": 2, "rd_expense": 672816, "revenue": 8023347, "salaries_expense": 2325915, "service_revenue": 4839956 }, { "depreciation": 340518, "expenses": 5020968, "income_tax": 605153, "marketing_expense": 800793, "net_income": 2791476, "net_profit": 2186323, "operational_expense": 2974684, "product_revenue": 1853632, "quarter": 3, "rd_expense": 693180, "revenue": 7812444, "salaries_expense": 1878919, "service_revenue": 5958812 }, { "depreciation": 445857, "expenses": 4889214, "income_tax": 808751, "marketing_expense": 803524, "net_income": 2717871, "net_profit": 1909120, "operational_expense": 3035674, "product_revenue": 2068002, "quarter": 4, "rd_expense": 925521, "revenue": 7607085, "salaries_expense": 1555727, "service_revenue": 5539083 } ], "market_conditions": { "gdp_growth": [ 0.014555585062590535, 0.022738870686751286, 0.02404306812674853, 0.020583330103821712 ], "inflation_rate": [ 0.01606025607587004, 0.014737248282698316, 0.013418741158104482, 0.01310010289748285 ], "interest_rate": [ 0.028245281006072938, 0.02831862619550687, 0.029937698153393467, 0.02296779398829992 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 150371, "billable_hours_per_employee": 81, "client_concentration": 0.14, "client_retention_rate": 0.73, "employee_utilization_rate": 0.68, "gross_billings": 13643979, "net_revenue": 12246197, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 24346 }, { "average_project_size": 100810, "billable_hours_per_employee": 134, "client_concentration": 0.32, "client_retention_rate": 0.63, "employee_utilization_rate": 0.72, "gross_billings": 15239051, "net_revenue": 12439055, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 24730 }, { "average_project_size": 146970, "billable_hours_per_employee": 141, "client_concentration": 0.22, "client_retention_rate": 0.65, "employee_utilization_rate": 0.73, "gross_billings": 14580141, "net_revenue": 12634951, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 25119 }, { "average_project_size": 155343, "billable_hours_per_employee": 120, "client_concentration": 0.13, "client_retention_rate": 0.86, "employee_utilization_rate": 0.79, "gross_billings": 15244512, "net_revenue": 12833933, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 25515 } ], "balance_sheet": [ { "assets": 18087933, "current_assets": 6202080, "current_liabilities": 4004385, "equity": 13398812, "fixed_assets": 11885853, "liabilities": 8213896, "long_term_liabilities": 4209511, "quarter": 1 }, { "assets": 18496702, "current_assets": 7164435, "current_liabilities": 3835026, "equity": 13873713, "fixed_assets": 11332267, "liabilities": 8276788, "long_term_liabilities": 4441762, "quarter": 2 }, { "assets": 18914709, "current_assets": 9225462, "current_liabilities": 3339245, "equity": 14449442, "fixed_assets": 9689247, "liabilities": 8340163, "long_term_liabilities": 5000918, "quarter": 3 }, { "assets": 19342163, "current_assets": 8482496, "current_liabilities": 3387455, "equity": 14807735, "fixed_assets": 10859667, "liabilities": 8404022, "long_term_liabilities": 5016567, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 77791, "financing_cash_flow": 157295, "investing_cash_flow": -316972, "net_cash_flow": 3710485, "operating_cash_flow": 4004419, "quarter": 1 }, { "change_in_working_capital": 19622, "financing_cash_flow": -185050, "investing_cash_flow": -382607, "net_cash_flow": 3837303, "operating_cash_flow": 4104674, "quarter": 2 }, { "change_in_working_capital": -82328, "financing_cash_flow": -116026, "investing_cash_flow": -466079, "net_cash_flow": 4239128, "operating_cash_flow": 4410888, "quarter": 3 }, { "change_in_working_capital": -80971, "financing_cash_flow": 157530, "investing_cash_flow": -152727, "net_cash_flow": 4218933, "operating_cash_flow": 4461906, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6770368399750264, "current_ratio": 1.5488221037687435, "debt_to_equity_ratio": 0.6130316628071205, "profit_margin": 0.287826090009821, "quarter": 1, "return_on_assets": 0.19486886644261675, "return_on_equity": 0.2630662330361826 }, { "asset_turnover_ratio": 0.6725012383288653, "current_ratio": 1.8681581298275423, "debt_to_equity_ratio": 0.5965805981426889, "profit_margin": 0.2937360595318535, "quarter": 2, "return_on_assets": 0.1975378637770128, "return_on_equity": 0.2633612934042963 }, { "asset_turnover_ratio": 0.6679960553450757, "current_ratio": 2.7627388825917234, "debt_to_equity_ratio": 0.5771961989950892, "profit_margin": 0.30668073030120974, "quarter": 3, "return_on_assets": 0.2048615180915551, "return_on_equity": 0.2681692483349876 }, { "asset_turnover_ratio": 0.6635210860336561, "current_ratio": 2.5040911244577417, "debt_to_equity_ratio": 0.5675427065651837, "profit_margin": 0.3015127163278786, "quarter": 4, "return_on_assets": 0.2000600449908317, "return_on_equity": 0.26132247774558365 } ], "income_statement": [ { "depreciation": 479644, "expenses": 7572860, "income_tax": 1148562, "marketing_expense": 1230997, "net_income": 4673337, "net_profit": 3524775, "operational_expense": 4264555, "product_revenue": 4099539, "quarter": 1, "rd_expense": 925517, "revenue": 12246197, "salaries_expense": 2954047, "service_revenue": 8146658 }, { "depreciation": 450875, "expenses": 7676618, "income_tax": 1108638, "marketing_expense": 1523919, "net_income": 4762437, "net_profit": 3653799, "operational_expense": 5317603, "product_revenue": 3919882, "quarter": 2, "rd_expense": 1309107, "revenue": 12439055, "salaries_expense": 3470666, "service_revenue": 8519173 }, { "depreciation": 535992, "expenses": 7781798, "income_tax": 978257, "marketing_expense": 1259358, "net_income": 4853153, "net_profit": 3874896, "operational_expense": 4172164, "product_revenue": 3765119, "quarter": 3, "rd_expense": 1344855, "revenue": 12634951, "salaries_expense": 2816344, "service_revenue": 8869832 }, { "depreciation": 592312, "expenses": 7888419, "income_tax": 1075920, "marketing_expense": 1242732, "net_income": 4945514, "net_profit": 3869594, "operational_expense": 4557876, "product_revenue": 4389591, "quarter": 4, "rd_expense": 1490675, "revenue": 12833933, "salaries_expense": 3835338, "service_revenue": 8444342 } ], "market_conditions": { "gdp_growth": [ 0.024657545876955785, 0.028556255229980905, 0.02899920377806218, 0.024122068513410755 ], "inflation_rate": [ 0.019997484322665397, 0.020119927286031125, 0.018562463676933934, 0.016969100483850242 ], "interest_rate": [ 0.0417730852533103, 0.043308259278977045, 0.039795480306261156, 0.04250335264613683 ], "year": 2009 }, "random_event": { "description": "Garcia LLC Industry Recognition in 2009", "impact": 0.06, "type": "Industry Recognition" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 76755, "billable_hours_per_employee": 141, "client_concentration": 0.33, "client_retention_rate": 0.68, "employee_utilization_rate": 0.72, "gross_billings": 6878348, "net_revenue": 6063163, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 12054 }, { "average_project_size": 144218, "billable_hours_per_employee": 107, "client_concentration": 0.36, "client_retention_rate": 0.8, "employee_utilization_rate": 0.64, "gross_billings": 6703726, "net_revenue": 5897140, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 11724 }, { "average_project_size": 98641, "billable_hours_per_employee": 130, "client_concentration": 0.19, "client_retention_rate": 0.66, "employee_utilization_rate": 0.62, "gross_billings": 7128579, "net_revenue": 5735663, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 11403 }, { "average_project_size": 188332, "billable_hours_per_employee": 97, "client_concentration": 0.17, "client_retention_rate": 0.87, "employee_utilization_rate": 0.73, "gross_billings": 7113028, "net_revenue": 5578608, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 11091 } ], "balance_sheet": [ { "assets": 7768981, "current_assets": 3796227, "current_liabilities": 1778510, "equity": 4712840, "fixed_assets": 3972754, "liabilities": 3939147, "long_term_liabilities": 2160637, "quarter": 1 }, { "assets": 8016657, "current_assets": 3450969, "current_liabilities": 2236424, "equity": 4814827, "fixed_assets": 4565688, "liabilities": 4042834, "long_term_liabilities": 1806410, "quarter": 2 }, { "assets": 8272228, "current_assets": 2933570, "current_liabilities": 2387223, "equity": 4960115, "fixed_assets": 5338658, "liabilities": 4149250, "long_term_liabilities": 1762027, "quarter": 3 }, { "assets": 8535947, "current_assets": 3319949, "current_liabilities": 2312918, "equity": 5114012, "fixed_assets": 5215998, "liabilities": 4258468, "long_term_liabilities": 1945550, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -68735, "financing_cash_flow": 87689, "investing_cash_flow": -139688, "net_cash_flow": 758370, "operating_cash_flow": 1317058, "quarter": 1 }, { "change_in_working_capital": -93545, "financing_cash_flow": -27019, "investing_cash_flow": -276670, "net_cash_flow": 907507, "operating_cash_flow": 1195606, "quarter": 2 }, { "change_in_working_capital": -76045, "financing_cash_flow": -20646, "investing_cash_flow": -282807, "net_cash_flow": 854171, "operating_cash_flow": 1224420, "quarter": 3 }, { "change_in_working_capital": -83439, "financing_cash_flow": 117943, "investing_cash_flow": -104456, "net_cash_flow": 840884, "operating_cash_flow": 1272050, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7804322085483283, "current_ratio": 2.1344985409134614, "debt_to_equity_ratio": 0.8358329584709008, "profit_margin": 0.14563454751257718, "quarter": 1, "return_on_assets": 0.11365789155617706, "return_on_equity": 0.18736176063689836 }, { "asset_turnover_ratio": 0.7356108662251609, "current_ratio": 1.5430745690441525, "debt_to_equity_ratio": 0.839663398082631, "profit_margin": 0.14261218149814994, "quarter": 2, "return_on_assets": 0.10490707036611395, "return_on_equity": 0.17466961948996299 }, { "asset_turnover_ratio": 0.6933637467439244, "current_ratio": 1.2288629926906702, "debt_to_equity_ratio": 0.8365229435204627, "profit_margin": 0.14595296132286711, "quarter": 3, "return_on_assets": 0.10119849211119422, "return_on_equity": 0.16877370786766033 }, { "asset_turnover_ratio": 0.6535429519419462, "current_ratio": 1.435394164427792, "debt_to_equity_ratio": 0.8327059068300974, "profit_margin": 0.14995371605246327, "quarter": 4, "return_on_assets": 0.09800119424359124, "return_on_equity": 0.16357665957764667 } ], "income_statement": [ { "depreciation": 434052, "expenses": 4803093, "income_tax": 377064, "marketing_expense": 565018, "net_income": 1260070, "net_profit": 883006, "operational_expense": 2651148, "product_revenue": 1982796, "quarter": 1, "rd_expense": 667406, "revenue": 6063163, "salaries_expense": 1754942, "service_revenue": 4080367 }, { "depreciation": 354602, "expenses": 4705730, "income_tax": 350406, "marketing_expense": 713690, "net_income": 1191410, "net_profit": 841004, "operational_expense": 2796373, "product_revenue": 1326825, "quarter": 2, "rd_expense": 666141, "revenue": 5897140, "salaries_expense": 1644439, "service_revenue": 4570315 }, { "depreciation": 387283, "expenses": 4610341, "income_tax": 288185, "marketing_expense": 893733, "net_income": 1125322, "net_profit": 837137, "operational_expense": 2993066, "product_revenue": 2185248, "quarter": 3, "rd_expense": 777277, "revenue": 5735663, "salaries_expense": 2209147, "service_revenue": 3550415 }, { "depreciation": 435517, "expenses": 4516885, "income_tax": 225190, "marketing_expense": 583540, "net_income": 1061723, "net_profit": 836533, "operational_expense": 2965360, "product_revenue": 2192098, "quarter": 4, "rd_expense": 784069, "revenue": 5578608, "salaries_expense": 1683910, "service_revenue": 3386510 } ], "market_conditions": { "gdp_growth": [ 0.014748724307384208, 0.02542587453747877, 0.01314880375878372, 0.018425897850974475 ], "inflation_rate": [ 0.012505154020695814, 0.01730626581642373, 0.015145989469061236, 0.01762308289525054 ], "interest_rate": [ 0.032644065122445796, 0.02390651595111587, 0.029322436774506733, 0.02352275860942005 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 62640, "billable_hours_per_employee": 93, "client_concentration": 0.32, "client_retention_rate": 0.6, "employee_utilization_rate": 0.75, "gross_billings": 13462354, "net_revenue": 10705038, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 21282 }, { "average_project_size": 109370, "billable_hours_per_employee": 143, "client_concentration": 0.18, "client_retention_rate": 0.87, "employee_utilization_rate": 0.65, "gross_billings": 13399963, "net_revenue": 10590538, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 21055 }, { "average_project_size": 81365, "billable_hours_per_employee": 125, "client_concentration": 0.37, "client_retention_rate": 0.85, "employee_utilization_rate": 0.71, "gross_billings": 12071286, "net_revenue": 10477263, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 20830 }, { "average_project_size": 193206, "billable_hours_per_employee": 118, "client_concentration": 0.15, "client_retention_rate": 0.62, "employee_utilization_rate": 0.64, "gross_billings": 12312910, "net_revenue": 10365199, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 20607 } ], "balance_sheet": [ { "assets": 14954846, "current_assets": 6138438, "current_liabilities": 4529842, "equity": 8472719, "fixed_assets": 8816408, "liabilities": 8686316, "long_term_liabilities": 4156474, "quarter": 1 }, { "assets": 15408172, "current_assets": 5414333, "current_liabilities": 5259956, "equity": 8881431, "fixed_assets": 9993839, "liabilities": 8866676, "long_term_liabilities": 3606720, "quarter": 2 }, { "assets": 15875240, "current_assets": 6859802, "current_liabilities": 4687667, "equity": 9037139, "fixed_assets": 9015438, "liabilities": 9050780, "long_term_liabilities": 4363113, "quarter": 3 }, { "assets": 16356466, "current_assets": 6347557, "current_liabilities": 4064002, "equity": 9332668, "fixed_assets": 10008909, "liabilities": 9238707, "long_term_liabilities": 5174705, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 65874, "financing_cash_flow": -190430, "investing_cash_flow": -293468, "net_cash_flow": 2416211, "operating_cash_flow": 2853226, "quarter": 1 }, { "change_in_working_capital": 90054, "financing_cash_flow": 38500, "investing_cash_flow": -110668, "net_cash_flow": 2771493, "operating_cash_flow": 3072680, "quarter": 2 }, { "change_in_working_capital": -23324, "financing_cash_flow": -54034, "investing_cash_flow": -143224, "net_cash_flow": 2496252, "operating_cash_flow": 2955872, "quarter": 3 }, { "change_in_working_capital": -87233, "financing_cash_flow": -48376, "investing_cash_flow": -395114, "net_cash_flow": 2314804, "operating_cash_flow": 2860229, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7158240211901881, "current_ratio": 1.355110840510552, "debt_to_equity_ratio": 1.0252099709668172, "profit_margin": 0.20590202482233133, "quarter": 1, "return_on_assets": 0.14738961537952314, "return_on_equity": 0.260151316242165 }, { "asset_turnover_ratio": 0.6873325401611561, "current_ratio": 1.0293494850527267, "debt_to_equity_ratio": 0.9983386686222074, "profit_margin": 0.22094581030727617, "quarter": 2, "return_on_assets": 0.15186324503646506, "return_on_equity": 0.2634637368685294 }, { "asset_turnover_ratio": 0.6599750932899282, "current_ratio": 1.463372291589825, "debt_to_equity_ratio": 1.0015094378873668, "profit_margin": 0.21118864726408032, "quarter": 3, "return_on_assets": 0.13937924717988515, "return_on_equity": 0.24484286453931936 }, { "asset_turnover_ratio": 0.6337065109296837, "current_ratio": 1.5618980994595968, "debt_to_equity_ratio": 0.989932032297731, "profit_margin": 0.213687069587376, "quarter": 4, "return_on_assets": 0.13541488729900455, "return_on_equity": 0.23732859670996548 } ], "income_statement": [ { "depreciation": 649037, "expenses": 7569034, "income_tax": 931815, "marketing_expense": 1179214, "net_income": 3136004, "net_profit": 2204189, "operational_expense": 4226026, "product_revenue": 2806276, "quarter": 1, "rd_expense": 1139182, "revenue": 10705038, "salaries_expense": 2680334, "service_revenue": 7898762 }, { "depreciation": 732745, "expenses": 7512718, "income_tax": 737885, "marketing_expense": 863502, "net_income": 3077820, "net_profit": 2339935, "operational_expense": 4089233, "product_revenue": 3998287, "quarter": 2, "rd_expense": 1064678, "revenue": 10590538, "salaries_expense": 3468496, "service_revenue": 6592251 }, { "depreciation": 743193, "expenses": 7456822, "income_tax": 807762, "marketing_expense": 1220474, "net_income": 3020441, "net_profit": 2212679, "operational_expense": 4550491, "product_revenue": 3295925, "quarter": 3, "rd_expense": 1214350, "revenue": 10477263, "salaries_expense": 2304147, "service_revenue": 7181338 }, { "depreciation": 645320, "expenses": 7401342, "income_tax": 748948, "marketing_expense": 1291545, "net_income": 2963857, "net_profit": 2214909, "operational_expense": 4866498, "product_revenue": 2138844, "quarter": 4, "rd_expense": 952623, "revenue": 10365199, "salaries_expense": 3361051, "service_revenue": 8226355 } ], "market_conditions": { "gdp_growth": [ 0.018860983760343907, 0.01722180867244925, 0.012853174896802908, 0.01862301924444152 ], "inflation_rate": [ 0.01805286422613389, 0.013785468254387031, 0.017747281237153387, 0.013771482359456523 ], "interest_rate": [ 0.026943282473023612, 0.03235378218147969, 0.023624435723111476, 0.025087391614901186 ], "year": 2011 }, "random_event": { "description": "Garcia LLC Award Nomination in 2011", "impact": -0.05, "type": "Award Nomination" }, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 85284, "billable_hours_per_employee": 102, "client_concentration": 0.33, "client_retention_rate": 0.87, "employee_utilization_rate": 0.78, "gross_billings": 17411708, "net_revenue": 13696162, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 27229 }, { "average_project_size": 60013, "billable_hours_per_employee": 141, "client_concentration": 0.34, "client_retention_rate": 0.66, "employee_utilization_rate": 0.68, "gross_billings": 16967840, "net_revenue": 13703519, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 27244 }, { "average_project_size": 163621, "billable_hours_per_employee": 120, "client_concentration": 0.24, "client_retention_rate": 0.88, "employee_utilization_rate": 0.79, "gross_billings": 17146129, "net_revenue": 13710880, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 27258 }, { "average_project_size": 198972, "billable_hours_per_employee": 106, "client_concentration": 0.18, "client_retention_rate": 0.76, "employee_utilization_rate": 0.79, "gross_billings": 16510780, "net_revenue": 13718245, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 27273 } ], "balance_sheet": [ { "assets": 19366094, "current_assets": 6052445, "current_liabilities": 4660128, "equity": 13992749, "fixed_assets": 13313649, "liabilities": 8973917, "long_term_liabilities": 4313789, "quarter": 1 }, { "assets": 19647712, "current_assets": 6894570, "current_liabilities": 3712696, "equity": 14113842, "fixed_assets": 12753142, "liabilities": 9180881, "long_term_liabilities": 5468185, "quarter": 2 }, { "assets": 19933426, "current_assets": 8689719, "current_liabilities": 5266040, "equity": 14118260, "fixed_assets": 11243707, "liabilities": 9392619, "long_term_liabilities": 4126579, "quarter": 3 }, { "assets": 20223295, "current_assets": 9697134, "current_liabilities": 5728315, "equity": 14231248, "fixed_assets": 10526161, "liabilities": 9609241, "long_term_liabilities": 3880926, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 34562, "financing_cash_flow": 21397, "investing_cash_flow": -100336, "net_cash_flow": 3768043, "operating_cash_flow": 4074914, "quarter": 1 }, { "change_in_working_capital": -40465, "financing_cash_flow": -43984, "investing_cash_flow": -397824, "net_cash_flow": 4059444, "operating_cash_flow": 4415553, "quarter": 2 }, { "change_in_working_capital": -6127, "financing_cash_flow": 2180, "investing_cash_flow": -145871, "net_cash_flow": 3933791, "operating_cash_flow": 4044294, "quarter": 3 }, { "change_in_working_capital": -27311, "financing_cash_flow": 115875, "investing_cash_flow": -289108, "net_cash_flow": 3937736, "operating_cash_flow": 4373873, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7072237695427895, "current_ratio": 1.2987722654828364, "debt_to_equity_ratio": 0.6413262326080458, "profit_margin": 0.2628891217846284, "quarter": 1, "return_on_assets": 0.1859214356803184, "return_on_equity": 0.2573169861047318 }, { "asset_turnover_ratio": 0.6974613125436692, "current_ratio": 1.8570251913973026, "debt_to_equity_ratio": 0.6504877268712517, "profit_margin": 0.26613682222792556, "quarter": 2, "return_on_assets": 0.1856201373472901, "return_on_equity": 0.25839959098309306 }, { "asset_turnover_ratio": 0.687833591676614, "current_ratio": 1.6501429916977464, "debt_to_equity_ratio": 0.6652816281893095, "profit_margin": 0.26092074323456993, "quarter": 3, "return_on_assets": 0.1794700519619658, "return_on_equity": 0.25339191940083267 }, { "asset_turnover_ratio": 0.6783387672483638, "current_ratio": 1.6928423105223787, "debt_to_equity_ratio": 0.6752212455295558, "profit_margin": 0.26367760599114537, "quarter": 4, "return_on_assets": 0.17886274219903334, "return_on_equity": 0.25417264880775037 } ], "income_statement": [ { "depreciation": 474342, "expenses": 9180257, "income_tax": 915333, "marketing_expense": 1317697, "net_income": 4515905, "net_profit": 3600572, "operational_expense": 5458838, "product_revenue": 4279803, "quarter": 1, "rd_expense": 1800814, "revenue": 13696162, "salaries_expense": 4535022, "service_revenue": 9416359 }, { "depreciation": 768542, "expenses": 9130010, "income_tax": 926498, "marketing_expense": 1699595, "net_income": 4573509, "net_profit": 3647011, "operational_expense": 5058779, "product_revenue": 3289414, "quarter": 2, "rd_expense": 1041383, "revenue": 13703519, "salaries_expense": 2757250, "service_revenue": 10414105 }, { "depreciation": 466841, "expenses": 9080038, "income_tax": 1053389, "marketing_expense": 1512567, "net_income": 4630842, "net_profit": 3577453, "operational_expense": 4769140, "product_revenue": 2918040, "quarter": 3, "rd_expense": 1455375, "revenue": 13710880, "salaries_expense": 3865016, "service_revenue": 10792840 }, { "depreciation": 756679, "expenses": 9030340, "income_tax": 1070711, "marketing_expense": 1462256, "net_income": 4687905, "net_profit": 3617194, "operational_expense": 5603247, "product_revenue": 2872347, "quarter": 4, "rd_expense": 1621092, "revenue": 13718245, "salaries_expense": 4403484, "service_revenue": 10845898 } ], "market_conditions": { "gdp_growth": [ 0.010339911084617596, 0.021002116221689987, 0.016348042316106266, 0.017525480829279842 ], "inflation_rate": [ 0.021678636470703935, 0.022698248617974245, 0.023185087904125087, 0.0193721954007671 ], "interest_rate": [ 0.0401712483940432, 0.040776078476203355, 0.03523482908395599, 0.04039634354975719 ], "year": 2012 }, "random_event": { "description": "Garcia LLC New Ad Campaign Launch in 2012", "impact": -0.09, "type": "New Ad Campaign Launch" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 101809, "billable_hours_per_employee": 90, "client_concentration": 0.24, "client_retention_rate": 0.87, "employee_utilization_rate": 0.63, "gross_billings": 23128141, "net_revenue": 19274789, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 38320 }, { "average_project_size": 99521, "billable_hours_per_employee": 145, "client_concentration": 0.36, "client_retention_rate": 0.69, "employee_utilization_rate": 0.69, "gross_billings": 23875612, "net_revenue": 19005761, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 37785 }, { "average_project_size": 184324, "billable_hours_per_employee": 135, "client_concentration": 0.26, "client_retention_rate": 0.7, "employee_utilization_rate": 0.76, "gross_billings": 21070903, "net_revenue": 18740489, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 37257 }, { "average_project_size": 57693, "billable_hours_per_employee": 121, "client_concentration": 0.21, "client_retention_rate": 0.78, "employee_utilization_rate": 0.8, "gross_billings": 22978605, "net_revenue": 18478919, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 36737 } ], "balance_sheet": [ { "assets": 21647120, "current_assets": 7177661, "current_liabilities": 4809097, "equity": 17348341, "fixed_assets": 14469459, "liabilities": 9020853, "long_term_liabilities": 4211756, "quarter": 1 }, { "assets": 21978816, "current_assets": 7338925, "current_liabilities": 4269481, "equity": 17175239, "fixed_assets": 14639891, "liabilities": 9193628, "long_term_liabilities": 4924147, "quarter": 2 }, { "assets": 22315595, "current_assets": 7946020, "current_liabilities": 3999173, "equity": 17268283, "fixed_assets": 14369575, "liabilities": 9369713, "long_term_liabilities": 5370540, "quarter": 3 }, { "assets": 22657533, "current_assets": 9910102, "current_liabilities": 4312356, "equity": 17417917, "fixed_assets": 12747431, "liabilities": 9549171, "long_term_liabilities": 5236815, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 78605, "financing_cash_flow": -148817, "investing_cash_flow": -319077, "net_cash_flow": 5199672, "operating_cash_flow": 5720981, "quarter": 1 }, { "change_in_working_capital": -7306, "financing_cash_flow": -182460, "investing_cash_flow": -300278, "net_cash_flow": 5343552, "operating_cash_flow": 5585235, "quarter": 2 }, { "change_in_working_capital": 16231, "financing_cash_flow": 35463, "investing_cash_flow": -187138, "net_cash_flow": 4968490, "operating_cash_flow": 5389144, "quarter": 3 }, { "change_in_working_capital": -58635, "financing_cash_flow": -36525, "investing_cash_flow": -250489, "net_cash_flow": 4570629, "operating_cash_flow": 4969944, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8904089319964965, "current_ratio": 1.4925174102331478, "debt_to_equity_ratio": 0.5199836111130165, "profit_margin": 0.24498706574686757, "quarter": 1, "return_on_assets": 0.21813867156462383, "return_on_equity": 0.27219167527315724 }, { "asset_turnover_ratio": 0.8647308845026047, "current_ratio": 1.7189267266911366, "debt_to_equity_ratio": 0.5352838467051317, "profit_margin": 0.23098527862157164, "quarter": 2, "return_on_assets": 0.19974010428951222, "return_on_equity": 0.2556034882542246 }, { "asset_turnover_ratio": 0.8397933821616677, "current_ratio": 1.9869157948405833, "debt_to_equity_ratio": 0.5425966785464427, "profit_margin": 0.23064504880315556, "quarter": 3, "return_on_assets": 0.19369418561324492, "return_on_equity": 0.250308672842575 }, { "asset_turnover_ratio": 0.8155750672414336, "current_ratio": 2.2980714022682727, "debt_to_equity_ratio": 0.5482384030191441, "profit_margin": 0.23321467018714678, "quarter": 4, "return_on_assets": 0.19020407031957098, "return_on_equity": 0.24742080238411976 } ], "income_statement": [ { "depreciation": 998907, "expenses": 13170161, "income_tax": 1382554, "marketing_expense": 2534972, "net_income": 6104628, "net_profit": 4722074, "operational_expense": 9180863, "product_revenue": 7328704, "quarter": 1, "rd_expense": 1994879, "revenue": 19274789, "salaries_expense": 3954262, "service_revenue": 11946085 }, { "depreciation": 1195184, "expenses": 13081819, "income_tax": 1533891, "marketing_expense": 1918629, "net_income": 5923942, "net_profit": 4390051, "operational_expense": 7605406, "product_revenue": 3939194, "quarter": 2, "rd_expense": 1346262, "revenue": 19005761, "salaries_expense": 5060271, "service_revenue": 15066567 }, { "depreciation": 1066743, "expenses": 12994071, "income_tax": 1424017, "marketing_expense": 2237595, "net_income": 5746418, "net_profit": 4322401, "operational_expense": 8929026, "product_revenue": 7337057, "quarter": 3, "rd_expense": 1411260, "revenue": 18740489, "salaries_expense": 5181957, "service_revenue": 11403432 }, { "depreciation": 660389, "expenses": 12906911, "income_tax": 1262453, "marketing_expense": 1964785, "net_income": 5572008, "net_profit": 4309555, "operational_expense": 8313208, "product_revenue": 5788408, "quarter": 4, "rd_expense": 1643644, "revenue": 18478919, "salaries_expense": 5891993, "service_revenue": 12690511 } ], "market_conditions": { "gdp_growth": [ 0.017468901962065443, 0.024675899840972963, 0.016358757908475307, 0.010654806772829165 ], "inflation_rate": [ 0.013483358479349516, 0.019899279431987126, 0.01346641905642031, 0.013967099840093537 ], "interest_rate": [ 0.034816770823380715, 0.03642500798554608, 0.03876296637618551, 0.03998385170061039 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 163685, "billable_hours_per_employee": 159, "client_concentration": 0.33, "client_retention_rate": 0.85, "employee_utilization_rate": 0.61, "gross_billings": 20541513, "net_revenue": 18657298, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 37092 }, { "average_project_size": 174500, "billable_hours_per_employee": 105, "client_concentration": 0.38, "client_retention_rate": 0.64, "employee_utilization_rate": 0.77, "gross_billings": 23503251, "net_revenue": 18245365, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 36273 }, { "average_project_size": 107045, "billable_hours_per_employee": 131, "client_concentration": 0.33, "client_retention_rate": 0.61, "employee_utilization_rate": 0.8, "gross_billings": 21558312, "net_revenue": 17842528, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 35472 }, { "average_project_size": 160720, "billable_hours_per_employee": 100, "client_concentration": 0.18, "client_retention_rate": 0.65, "employee_utilization_rate": 0.67, "gross_billings": 21350154, "net_revenue": 17448586, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 34689 } ], "balance_sheet": [ { "assets": 19783908, "current_assets": 9361242, "current_liabilities": 4771529, "equity": 16075356, "fixed_assets": 10422666, "liabilities": 8267069, "long_term_liabilities": 3495540, "quarter": 1 }, { "assets": 20201190, "current_assets": 8104910, "current_liabilities": 3419078, "equity": 16167714, "fixed_assets": 12096280, "liabilities": 8366506, "long_term_liabilities": 4947428, "quarter": 2 }, { "assets": 20627274, "current_assets": 9694512, "current_liabilities": 3708648, "equity": 16048456, "fixed_assets": 10932762, "liabilities": 8467140, "long_term_liabilities": 4758492, "quarter": 3 }, { "assets": 21062345, "current_assets": 9796259, "current_liabilities": 4688838, "equity": 16493328, "fixed_assets": 11266086, "liabilities": 8568983, "long_term_liabilities": 3880145, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -19171, "financing_cash_flow": 196920, "investing_cash_flow": -179688, "net_cash_flow": 5269117, "operating_cash_flow": 5328880, "quarter": 1 }, { "change_in_working_capital": -64693, "financing_cash_flow": -66208, "investing_cash_flow": -387621, "net_cash_flow": 4944639, "operating_cash_flow": 5542285, "quarter": 2 }, { "change_in_working_capital": 94593, "financing_cash_flow": -190609, "investing_cash_flow": -465196, "net_cash_flow": 4857382, "operating_cash_flow": 5059658, "quarter": 3 }, { "change_in_working_capital": 68362, "financing_cash_flow": 25895, "investing_cash_flow": -109795, "net_cash_flow": 4337597, "operating_cash_flow": 4703614, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.943054223665011, "current_ratio": 1.9618956523160604, "debt_to_equity_ratio": 0.5142697306361365, "profit_margin": 0.24432889478422867, "quarter": 1, "return_on_assets": 0.2304153961896709, "return_on_equity": 0.28357176040144927 }, { "asset_turnover_ratio": 0.9031826837923904, "current_ratio": 2.3704957886307363, "debt_to_equity_ratio": 0.5174823107336015, "profit_margin": 0.2374866164639622, "quarter": 2, "return_on_assets": 0.2144937996226955, "return_on_equity": 0.2680051119162548 }, { "asset_turnover_ratio": 0.8649968968269874, "current_ratio": 2.6140286163583064, "debt_to_equity_ratio": 0.52759841819051, "profit_margin": 0.21792438829295938, "quarter": 3, "return_on_assets": 0.18850391961632934, "return_on_equity": 0.2422863607564491 }, { "asset_turnover_ratio": 0.8284256097789681, "current_ratio": 2.089272224802819, "debt_to_equity_ratio": 0.5195423870791874, "profit_margin": 0.22924298851494326, "quarter": 4, "return_on_assets": 0.18991076254804487, "return_on_equity": 0.2425202481876308 } ], "income_statement": [ { "depreciation": 770363, "expenses": 12893063, "income_tax": 1205718, "marketing_expense": 1323386, "net_income": 5764235, "net_profit": 4558517, "operational_expense": 6748884, "product_revenue": 4122619, "quarter": 1, "rd_expense": 2541671, "revenue": 18657298, "salaries_expense": 5539766, "service_revenue": 14534679 }, { "depreciation": 1209255, "expenses": 12613771, "income_tax": 1298564, "marketing_expense": 2367332, "net_income": 5631594, "net_profit": 4333030, "operational_expense": 6523522, "product_revenue": 7242601, "quarter": 2, "rd_expense": 1711300, "revenue": 18245365, "salaries_expense": 5009890, "service_revenue": 11002764 }, { "depreciation": 1171336, "expenses": 12340530, "income_tax": 1613676, "marketing_expense": 1295595, "net_income": 5501998, "net_profit": 3888322, "operational_expense": 7561070, "product_revenue": 4413707, "quarter": 3, "rd_expense": 2378050, "revenue": 17842528, "salaries_expense": 5471813, "service_revenue": 13428821 }, { "depreciation": 703648, "expenses": 12073208, "income_tax": 1375412, "marketing_expense": 2199370, "net_income": 5375378, "net_profit": 3999966, "operational_expense": 6109299, "product_revenue": 4022116, "quarter": 4, "rd_expense": 2413170, "revenue": 17448586, "salaries_expense": 4315659, "service_revenue": 13426470 } ], "market_conditions": { "gdp_growth": [ 0.020157326090410058, 0.022449372758976082, 0.03220569371304572, 0.018648799531083806 ], "inflation_rate": [ 0.01814138774644409, 0.021941549380027823, 0.02197035365795242, 0.01722147021579533 ], "interest_rate": [ 0.029661119695753156, 0.03154875371612449, 0.03414194757333951, 0.03037636815651528 ], "year": 2014 }, "random_event": null, "year": 2014 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Distressed", "founding_year": 1994, "industry": "Advertising", "location": "New Tony", "name": "Lang-Obrien", "num_employees": 628, "region": "North America", "revenue_size": "Large", "website": "www.lang-obrien.com" }

[ { "advertising_kpis": [ { "average_project_size": 84183, "billable_hours_per_employee": 148, "client_concentration": 0.16, "client_retention_rate": 0.7, "employee_utilization_rate": 0.62, "gross_billings": 35269415, "net_revenue": 29507031, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 46986 }, { "average_project_size": 83632, "billable_hours_per_employee": 137, "client_concentration": 0.35, "client_retention_rate": 0.85, "employee_utilization_rate": 0.72, "gross_billings": 36509142, "net_revenue": 29222344, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 46532 }, { "average_project_size": 51624, "billable_hours_per_employee": 113, "client_concentration": 0.32, "client_retention_rate": 0.71, "employee_utilization_rate": 0.7, "gross_billings": 32862894, "net_revenue": 28940405, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 46083 }, { "average_project_size": 189057, "billable_hours_per_employee": 82, "client_concentration": 0.33, "client_retention_rate": 0.65, "employee_utilization_rate": 0.76, "gross_billings": 32601428, "net_revenue": 28661185, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 45639 } ], "balance_sheet": [ { "assets": 32024096, "current_assets": 11453827, "current_liabilities": 8237601, "equity": 24067626, "fixed_assets": 20570269, "liabilities": 14541566, "long_term_liabilities": 6303965, "quarter": 1 }, { "assets": 32837249, "current_assets": 13750724, "current_liabilities": 6506821, "equity": 24876028, "fixed_assets": 19086525, "liabilities": 14763706, "long_term_liabilities": 8256885, "quarter": 2 }, { "assets": 33671049, "current_assets": 13280411, "current_liabilities": 7555435, "equity": 25688756, "fixed_assets": 20390638, "liabilities": 14989239, "long_term_liabilities": 7433804, "quarter": 3 }, { "assets": 34526021, "current_assets": 11060779, "current_liabilities": 8541361, "equity": 26060538, "fixed_assets": 23465242, "liabilities": 15218218, "long_term_liabilities": 6676857, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 88906, "financing_cash_flow": 13741, "investing_cash_flow": -309759, "net_cash_flow": 7471871, "operating_cash_flow": 7953896, "quarter": 1 }, { "change_in_working_capital": 92310, "financing_cash_flow": -44823, "investing_cash_flow": -430768, "net_cash_flow": 8045555, "operating_cash_flow": 8457727, "quarter": 2 }, { "change_in_working_capital": 36786, "financing_cash_flow": 3327, "investing_cash_flow": -428562, "net_cash_flow": 8721966, "operating_cash_flow": 8956124, "quarter": 3 }, { "change_in_working_capital": -14740, "financing_cash_flow": 87418, "investing_cash_flow": -293853, "net_cash_flow": 7504508, "operating_cash_flow": 8021802, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9214009038693863, "current_ratio": 1.3904323601009565, "debt_to_equity_ratio": 0.6041961097450991, "profit_margin": 0.2231704030134377, "quarter": 1, "return_on_assets": 0.20562941105347673, "return_on_equity": 0.2736080409426339 }, { "asset_turnover_ratio": 0.8899144992322591, "current_ratio": 2.1132783582028765, "debt_to_equity_ratio": 0.5934912920985617, "profit_margin": 0.23278368771512647, "quarter": 2, "return_on_assets": 0.20715757888244535, "return_on_equity": 0.2734554326759883 }, { "asset_turnover_ratio": 0.8595041098957149, "current_ratio": 1.7577295020074952, "debt_to_equity_ratio": 0.5834941559645784, "profit_margin": 0.24211637674040842, "quarter": 3, "return_on_assets": 0.2081000208814403, "return_on_equity": 0.2727631497609304 }, { "asset_turnover_ratio": 0.8301328728265559, "current_ratio": 1.2949668091537168, "debt_to_equity_ratio": 0.5839564018210215, "profit_margin": 0.23560557597321952, "quarter": 4, "return_on_assets": 0.19558393363660412, "return_on_equity": 0.25911725229924265 } ], "income_statement": [ { "depreciation": 1368800, "expenses": 20164674, "income_tax": 2757261, "marketing_expense": 3159193, "net_income": 9342357, "net_profit": 6585096, "operational_expense": 10777193, "product_revenue": 11743252, "quarter": 1, "rd_expense": 2680703, "revenue": 29507031, "salaries_expense": 7653647, "service_revenue": 17763779 }, { "depreciation": 1655242, "expenses": 19951597, "income_tax": 2468262, "marketing_expense": 3447612, "net_income": 9270747, "net_profit": 6802485, "operational_expense": 12052583, "product_revenue": 10953722, "quarter": 2, "rd_expense": 3961737, "revenue": 29222344, "salaries_expense": 7267729, "service_revenue": 18268622 }, { "depreciation": 1949178, "expenses": 19740771, "income_tax": 2192688, "marketing_expense": 2035652, "net_income": 9199634, "net_profit": 7006946, "operational_expense": 10617772, "product_revenue": 9022043, "quarter": 3, "rd_expense": 3867889, "revenue": 28940405, "salaries_expense": 6749988, "service_revenue": 19918362 }, { "depreciation": 1269067, "expenses": 19532174, "income_tax": 2376276, "marketing_expense": 2023550, "net_income": 9129011, "net_profit": 6752735, "operational_expense": 13010025, "product_revenue": 8631326, "quarter": 4, "rd_expense": 2351879, "revenue": 28661185, "salaries_expense": 8414605, "service_revenue": 20029859 } ], "market_conditions": { "gdp_growth": [ 0.042777021783917575, 0.03653832846130755, 0.042371202487502015, 0.033225258623469374 ], "inflation_rate": [ 0.008700969249549165, 0.00632258164680094, 0.009995293954510376, 0.005077343510606602 ], "interest_rate": [ 0.01807106250643127, 0.018931267142785542, 0.012554198867987776, 0.01978067414652317 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 84522, "billable_hours_per_employee": 136, "client_concentration": 0.1, "client_retention_rate": 0.6, "employee_utilization_rate": 0.66, "gross_billings": 55087886, "net_revenue": 49141402, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 78251 }, { "average_project_size": 70319, "billable_hours_per_employee": 150, "client_concentration": 0.25, "client_retention_rate": 0.84, "employee_utilization_rate": 0.66, "gross_billings": 62015580, "net_revenue": 48455280, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 77158 }, { "average_project_size": 131996, "billable_hours_per_employee": 139, "client_concentration": 0.21, "client_retention_rate": 0.69, "employee_utilization_rate": 0.78, "gross_billings": 60141565, "net_revenue": 47778739, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 76081 }, { "average_project_size": 161446, "billable_hours_per_employee": 91, "client_concentration": 0.21, "client_retention_rate": 0.77, "employee_utilization_rate": 0.68, "gross_billings": 60920827, "net_revenue": 47111643, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 75019 } ], "balance_sheet": [ { "assets": 65673738, "current_assets": 31768134, "current_liabilities": 17807047, "equity": 48301325, "fixed_assets": 33905604, "liabilities": 32212831, "long_term_liabilities": 14405784, "quarter": 1 }, { "assets": 66880159, "current_assets": 32511637, "current_liabilities": 18976529, "equity": 47586713, "fixed_assets": 34368522, "liabilities": 33099277, "long_term_liabilities": 14122748, "quarter": 2 }, { "assets": 68108742, "current_assets": 32586136, "current_liabilities": 14860198, "equity": 49113061, "fixed_assets": 35522606, "liabilities": 34010116, "long_term_liabilities": 19149918, "quarter": 3 }, { "assets": 69359895, "current_assets": 30756005, "current_liabilities": 15300247, "equity": 48387160, "fixed_assets": 38603890, "liabilities": 34946021, "long_term_liabilities": 19645774, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -87377, "financing_cash_flow": -102799, "investing_cash_flow": -401249, "net_cash_flow": 16984579, "operating_cash_flow": 17327955, "quarter": 1 }, { "change_in_working_capital": -14622, "financing_cash_flow": -165731, "investing_cash_flow": -278484, "net_cash_flow": 15482513, "operating_cash_flow": 15782475, "quarter": 2 }, { "change_in_working_capital": -51425, "financing_cash_flow": 160669, "investing_cash_flow": -215085, "net_cash_flow": 16513693, "operating_cash_flow": 16966670, "quarter": 3 }, { "change_in_working_capital": 41827, "financing_cash_flow": -143136, "investing_cash_flow": -315476, "net_cash_flow": 15594485, "operating_cash_flow": 15527016, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7482656461552409, "current_ratio": 1.784020337566358, "debt_to_equity_ratio": 0.6669140235800984, "profit_margin": 0.3019941921884931, "quarter": 1, "return_on_assets": 0.22597187935305282, "return_on_equity": 0.3072466024482765 }, { "asset_turnover_ratio": 0.7245090431079866, "current_ratio": 1.7132552006744752, "debt_to_equity_ratio": 0.6955571190638866, "profit_margin": 0.2849190222407135, "quarter": 2, "return_on_assets": 0.20642640816688249, "return_on_equity": 0.2901194499397342 }, { "asset_turnover_ratio": 0.7015067023261126, "current_ratio": 2.192846690198879, "debt_to_equity_ratio": 0.6924861800000615, "profit_margin": 0.31424929402176144, "quarter": 3, "return_on_assets": 0.22044798595751483, "return_on_equity": 0.30571165173353787 }, { "asset_turnover_ratio": 0.6792346355195606, "current_ratio": 2.0101639535623184, "debt_to_equity_ratio": 0.7222168236366838, "profit_margin": 0.29659942023248903, "quarter": 4, "return_on_assets": 0.2014605990969277, "return_on_equity": 0.28878086665966757 } ], "income_statement": [ { "depreciation": 2487537, "expenses": 29873044, "income_tax": 4427940, "marketing_expense": 4533566, "net_income": 19268358, "net_profit": 14840418, "operational_expense": 18006785, "product_revenue": 18100978, "quarter": 1, "rd_expense": 4117290, "revenue": 49141402, "salaries_expense": 10057189, "service_revenue": 31040424 }, { "depreciation": 1976644, "expenses": 29298995, "income_tax": 5350454, "marketing_expense": 4036310, "net_income": 19156285, "net_profit": 13805831, "operational_expense": 18039589, "product_revenue": 12698878, "quarter": 2, "rd_expense": 5265199, "revenue": 48455280, "salaries_expense": 8983293, "service_revenue": 35756402 }, { "depreciation": 1952235, "expenses": 28735977, "income_tax": 4028327, "marketing_expense": 4060736, "net_income": 19042762, "net_profit": 15014435, "operational_expense": 17712724, "product_revenue": 12787633, "quarter": 3, "rd_expense": 4569461, "revenue": 47778739, "salaries_expense": 10202247, "service_revenue": 34991106 }, { "depreciation": 1553730, "expenses": 28183778, "income_tax": 4954579, "marketing_expense": 3409205, "net_income": 18927865, "net_profit": 13973286, "operational_expense": 14389782, "product_revenue": 15462387, "quarter": 4, "rd_expense": 4362855, "revenue": 47111643, "salaries_expense": 12472145, "service_revenue": 31649256 } ], "market_conditions": { "gdp_growth": [ 0.03256296257559686, 0.04099950469514832, 0.03217146223763563, 0.03837748806637668 ], "inflation_rate": [ 0.002242118988916952, 0.009147761886839256, 0.006857111369893433, 0.003024237305664004 ], "interest_rate": [ 0.019013992433518655, 0.020187563997726685, 0.023221628250806963, 0.02274311133691912 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 50576, "billable_hours_per_employee": 128, "client_concentration": 0.18, "client_retention_rate": 0.81, "employee_utilization_rate": 0.68, "gross_billings": 50660119, "net_revenue": 41185368, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 65582 }, { "average_project_size": 87247, "billable_hours_per_employee": 120, "client_concentration": 0.32, "client_retention_rate": 0.63, "employee_utilization_rate": 0.78, "gross_billings": 49571431, "net_revenue": 41460666, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 66020 }, { "average_project_size": 60572, "billable_hours_per_employee": 128, "client_concentration": 0.24, "client_retention_rate": 0.89, "employee_utilization_rate": 0.73, "gross_billings": 47650307, "net_revenue": 41737804, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 66461 }, { "average_project_size": 183977, "billable_hours_per_employee": 144, "client_concentration": 0.38, "client_retention_rate": 0.68, "employee_utilization_rate": 0.63, "gross_billings": 50511980, "net_revenue": 42016796, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 66906 } ], "balance_sheet": [ { "assets": 47657383, "current_assets": 17761237, "current_liabilities": 9968436, "equity": 34728402, "fixed_assets": 29896146, "liabilities": 20595348, "long_term_liabilities": 10626912, "quarter": 1 }, { "assets": 48959445, "current_assets": 18841273, "current_liabilities": 8519353, "equity": 35609518, "fixed_assets": 30118172, "liabilities": 20903405, "long_term_liabilities": 12384052, "quarter": 2 }, { "assets": 50297081, "current_assets": 23324269, "current_liabilities": 8538995, "equity": 36613387, "fixed_assets": 26972812, "liabilities": 21216069, "long_term_liabilities": 12677074, "quarter": 3 }, { "assets": 51671263, "current_assets": 21350037, "current_liabilities": 12448458, "equity": 37610352, "fixed_assets": 30321226, "liabilities": 21533411, "long_term_liabilities": 9084953, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 18296, "financing_cash_flow": -49789, "investing_cash_flow": -109411, "net_cash_flow": 10080804, "operating_cash_flow": 10433753, "quarter": 1 }, { "change_in_working_capital": 96655, "financing_cash_flow": -168410, "investing_cash_flow": -307651, "net_cash_flow": 9831684, "operating_cash_flow": 10071491, "quarter": 2 }, { "change_in_working_capital": -96397, "financing_cash_flow": 115288, "investing_cash_flow": -118672, "net_cash_flow": 9745661, "operating_cash_flow": 9935125, "quarter": 3 }, { "change_in_working_capital": -20228, "financing_cash_flow": -45059, "investing_cash_flow": -263189, "net_cash_flow": 8953596, "operating_cash_flow": 9226462, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8641970122446715, "current_ratio": 1.7817476081503658, "debt_to_equity_ratio": 0.5930404744796492, "profit_margin": 0.18614297679700229, "quarter": 1, "return_on_assets": 0.16086420439829857, "return_on_equity": 0.22075208067448654 }, { "asset_turnover_ratio": 0.8468369279921372, "current_ratio": 2.2115849642572623, "debt_to_equity_ratio": 0.5870173530571237, "profit_margin": 0.18218419356794702, "quarter": 2, "return_on_assets": 0.15428030280980515, "return_on_equity": 0.21211963610403264 }, { "asset_turnover_ratio": 0.8298255717861639, "current_ratio": 2.731500486883995, "debt_to_equity_ratio": 0.5794620694337839, "profit_margin": 0.18046888619247914, "quarter": 3, "return_on_assets": 0.14975769667428612, "return_on_equity": 0.2057273477594411 }, { "asset_turnover_ratio": 0.8131559702730704, "current_ratio": 1.7150748309549664, "debt_to_equity_ratio": 0.5725394699842213, "profit_margin": 0.1778455453861832, "quarter": 4, "return_on_assets": 0.14461616701724517, "return_on_equity": 0.19868200116818902 } ], "income_statement": [ { "depreciation": 2767386, "expenses": 31230930, "income_tax": 2288071, "marketing_expense": 5686550, "net_income": 9954438, "net_profit": 7666367, "operational_expense": 18789524, "product_revenue": 8945178, "quarter": 1, "rd_expense": 5680258, "revenue": 41185368, "salaries_expense": 14343401, "service_revenue": 32240190 }, { "depreciation": 2518013, "expenses": 31269648, "income_tax": 2637540, "marketing_expense": 4651058, "net_income": 10191018, "net_profit": 7553478, "operational_expense": 16736038, "product_revenue": 13204225, "quarter": 2, "rd_expense": 4100490, "revenue": 41460666, "salaries_expense": 11619814, "service_revenue": 28256441 }, { "depreciation": 2402750, "expenses": 31308415, "income_tax": 2897014, "marketing_expense": 5644053, "net_income": 10429389, "net_profit": 7532375, "operational_expense": 20860722, "product_revenue": 9739418, "quarter": 3, "rd_expense": 4087980, "revenue": 41737804, "salaries_expense": 13371117, "service_revenue": 31998386 }, { "depreciation": 1753962, "expenses": 31347231, "income_tax": 3197065, "marketing_expense": 3172947, "net_income": 10669565, "net_profit": 7472500, "operational_expense": 15795030, "product_revenue": 10237525, "quarter": 4, "rd_expense": 4923832, "revenue": 42016796, "salaries_expense": 10877452, "service_revenue": 31779271 } ], "market_conditions": { "gdp_growth": [ 0.036750801651576084, 0.054104144123525884, 0.046952067901845126, 0.03932730838759382 ], "inflation_rate": [ 0.00288128094758328, 0.002968400918528187, 0.003297798729819574, 0.007697123771752328 ], "interest_rate": [ 0.007481618669873661, 0.015523160047503686, 0.009344017256421045, 0.011876463103845394 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 197394, "billable_hours_per_employee": 139, "client_concentration": 0.2, "client_retention_rate": 0.66, "employee_utilization_rate": 0.65, "gross_billings": 42309911, "net_revenue": 36009324, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 57340 }, { "average_project_size": 154615, "billable_hours_per_employee": 124, "client_concentration": 0.15, "client_retention_rate": 0.74, "employee_utilization_rate": 0.63, "gross_billings": 39827858, "net_revenue": 35954560, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 57252 }, { "average_project_size": 105327, "billable_hours_per_employee": 140, "client_concentration": 0.16, "client_retention_rate": 0.87, "employee_utilization_rate": 0.69, "gross_billings": 44283406, "net_revenue": 35899880, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 57165 }, { "average_project_size": 97351, "billable_hours_per_employee": 140, "client_concentration": 0.17, "client_retention_rate": 0.76, "employee_utilization_rate": 0.74, "gross_billings": 42464448, "net_revenue": 35845283, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 57078 } ], "balance_sheet": [ { "assets": 40827322, "current_assets": 12964872, "current_liabilities": 9354202, "equity": 27345570, "fixed_assets": 27862450, "liabilities": 19591154, "long_term_liabilities": 10236952, "quarter": 1 }, { "assets": 41530453, "current_assets": 16865625, "current_liabilities": 8983521, "equity": 27212985, "fixed_assets": 24664828, "liabilities": 19834880, "long_term_liabilities": 10851359, "quarter": 2 }, { "assets": 42245693, "current_assets": 17010307, "current_liabilities": 10228174, "equity": 27870582, "fixed_assets": 25235386, "liabilities": 20081639, "long_term_liabilities": 9853465, "quarter": 3 }, { "assets": 42973251, "current_assets": 20697907, "current_liabilities": 10087403, "equity": 28559969, "fixed_assets": 22275344, "liabilities": 20331467, "long_term_liabilities": 10244064, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 59109, "financing_cash_flow": -111186, "investing_cash_flow": -230887, "net_cash_flow": 7835827, "operating_cash_flow": 8334341, "quarter": 1 }, { "change_in_working_capital": -45440, "financing_cash_flow": -105364, "investing_cash_flow": -494448, "net_cash_flow": 7961291, "operating_cash_flow": 8249155, "quarter": 2 }, { "change_in_working_capital": 54644, "financing_cash_flow": 65753, "investing_cash_flow": -277701, "net_cash_flow": 6666337, "operating_cash_flow": 7192184, "quarter": 3 }, { "change_in_working_capital": -91923, "financing_cash_flow": -101740, "investing_cash_flow": -366944, "net_cash_flow": 7876225, "operating_cash_flow": 7954685, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.881990839369773, "current_ratio": 1.3859944439942606, "debt_to_equity_ratio": 0.7164288036416867, "profit_margin": 0.16966166873890773, "quarter": 1, "return_on_assets": 0.1496400376199056, "return_on_equity": 0.2234146883754846 }, { "asset_turnover_ratio": 0.8657396537427607, "current_ratio": 1.8773958451257586, "debt_to_equity_ratio": 0.7288755717169579, "profit_margin": 0.15345513893091725, "quarter": 2, "return_on_assets": 0.13285219884309954, "return_on_equity": 0.2027492390121848 }, { "asset_turnover_ratio": 0.8497879298606843, "current_ratio": 1.663083459471847, "debt_to_equity_ratio": 0.7205317420353834, "profit_margin": 0.15895674303089594, "quarter": 3, "return_on_assets": 0.1350795215976218, "return_on_equity": 0.20475094492106408 }, { "asset_turnover_ratio": 0.8341301196877099, "current_ratio": 2.0518568555256493, "debt_to_equity_ratio": 0.7118868721461147, "profit_margin": 0.1651035925703251, "quarter": 4, "return_on_assets": 0.13771787943155617, "return_on_equity": 0.20721958766831994 } ], "income_statement": [ { "depreciation": 2224939, "expenses": 28329696, "income_tax": 1570226, "marketing_expense": 4224714, "net_income": 7679628, "net_profit": 6109402, "operational_expense": 18525378, "product_revenue": 8532953, "quarter": 1, "rd_expense": 2874642, "revenue": 36009324, "salaries_expense": 11878410, "service_revenue": 27476371 }, { "depreciation": 2731743, "expenses": 28218919, "income_tax": 2218229, "marketing_expense": 4580326, "net_income": 7735641, "net_profit": 5517412, "operational_expense": 14112950, "product_revenue": 10763800, "quarter": 2, "rd_expense": 3762418, "revenue": 35954560, "salaries_expense": 10579537, "service_revenue": 25190760 }, { "depreciation": 1485656, "expenses": 28108576, "income_tax": 2084776, "marketing_expense": 3363542, "net_income": 7791304, "net_profit": 5706528, "operational_expense": 14885132, "product_revenue": 7960930, "quarter": 3, "rd_expense": 4698221, "revenue": 35899880, "salaries_expense": 13069288, "service_revenue": 27938950 }, { "depreciation": 2036500, "expenses": 27998665, "income_tax": 1928433, "marketing_expense": 2973520, "net_income": 7846618, "net_profit": 5918185, "operational_expense": 18784250, "product_revenue": 9753277, "quarter": 4, "rd_expense": 4662497, "revenue": 35845283, "salaries_expense": 9582023, "service_revenue": 26092006 } ], "market_conditions": { "gdp_growth": [ 0.02490602824477408, 0.02518672276011176, 0.028983474286720885, 0.03396728521992132 ], "inflation_rate": [ 0.005483173309900518, 0.009730190572572673, 0.004673706736229412, 0.007955239445033072 ], "interest_rate": [ 0.014210151905093744, 0.01088506683967109, 0.01673284253762586, 0.010823684311926873 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 115309, "billable_hours_per_employee": 124, "client_concentration": 0.16, "client_retention_rate": 0.65, "employee_utilization_rate": 0.63, "gross_billings": 29126023, "net_revenue": 23993361, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 38206 }, { "average_project_size": 83601, "billable_hours_per_employee": 142, "client_concentration": 0.12, "client_retention_rate": 0.87, "employee_utilization_rate": 0.7, "gross_billings": 28018656, "net_revenue": 24133520, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 38429 }, { "average_project_size": 101857, "billable_hours_per_employee": 80, "client_concentration": 0.22, "client_retention_rate": 0.76, "employee_utilization_rate": 0.74, "gross_billings": 30202774, "net_revenue": 24274499, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 38654 }, { "average_project_size": 156374, "billable_hours_per_employee": 88, "client_concentration": 0.32, "client_retention_rate": 0.68, "employee_utilization_rate": 0.8, "gross_billings": 28862608, "net_revenue": 24416302, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 38879 } ], "balance_sheet": [ { "assets": 29816806, "current_assets": 9269188, "current_liabilities": 8588146, "equity": 19129075, "fixed_assets": 20547618, "liabilities": 17262427, "long_term_liabilities": 8674281, "quarter": 1 }, { "assets": 30532570, "current_assets": 10353144, "current_liabilities": 9432449, "equity": 20255627, "fixed_assets": 20179426, "liabilities": 17565046, "long_term_liabilities": 8132597, "quarter": 2 }, { "assets": 31265517, "current_assets": 10732491, "current_liabilities": 10714111, "equity": 20328852, "fixed_assets": 20533026, "liabilities": 17872971, "long_term_liabilities": 7158860, "quarter": 3 }, { "assets": 32016058, "current_assets": 10806063, "current_liabilities": 10001561, "equity": 20393418, "fixed_assets": 21209995, "liabilities": 18186294, "long_term_liabilities": 8184733, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 91214, "financing_cash_flow": -27999, "investing_cash_flow": -277543, "net_cash_flow": 7432008, "operating_cash_flow": 7817196, "quarter": 1 }, { "change_in_working_capital": -28387, "financing_cash_flow": 23307, "investing_cash_flow": -195217, "net_cash_flow": 8258263, "operating_cash_flow": 8543403, "quarter": 2 }, { "change_in_working_capital": 53926, "financing_cash_flow": -164676, "investing_cash_flow": -151555, "net_cash_flow": 8127230, "operating_cash_flow": 8398381, "quarter": 3 }, { "change_in_working_capital": -51855, "financing_cash_flow": 105766, "investing_cash_flow": -490895, "net_cash_flow": 7443713, "operating_cash_flow": 7582664, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8046925280997569, "current_ratio": 1.079300235464092, "debt_to_equity_ratio": 0.9024182821176664, "profit_margin": 0.27402146785521214, "quarter": 1, "return_on_assets": 0.2205030277220169, "return_on_equity": 0.3437017210711966 }, { "asset_turnover_ratio": 0.7904188871097323, "current_ratio": 1.0976093271217262, "debt_to_equity_ratio": 0.8671687131679509, "profit_margin": 0.30199088239096494, "quarter": 2, "return_on_assets": 0.23869929717675256, "return_on_equity": 0.3598063392458797 }, { "asset_turnover_ratio": 0.7763984520070466, "current_ratio": 1.001715494640666, "debt_to_equity_ratio": 0.8791923419974723, "profit_margin": 0.2857445585179739, "quarter": 3, "return_on_assets": 0.22185163290279192, "return_on_equity": 0.34120500262385695 }, { "asset_turnover_ratio": 0.7626267418680963, "current_ratio": 1.080437643683821, "debt_to_equity_ratio": 0.8917727278477792, "profit_margin": 0.2688226087636039, "quarter": 4, "return_on_assets": 0.20501131026186922, "return_on_equity": 0.3218515895667906 } ], "income_statement": [ { "depreciation": 1242500, "expenses": 14871116, "income_tax": 2547549, "marketing_expense": 2132048, "net_income": 9122245, "net_profit": 6574696, "operational_expense": 8327874, "product_revenue": 9255606, "quarter": 1, "rd_expense": 2533647, "revenue": 23993361, "salaries_expense": 7123425, "service_revenue": 14737755 }, { "depreciation": 1255300, "expenses": 14998859, "income_tax": 1846558, "marketing_expense": 2547292, "net_income": 9134661, "net_profit": 7288103, "operational_expense": 8600053, "product_revenue": 7537054, "quarter": 2, "rd_expense": 1950260, "revenue": 24133520, "salaries_expense": 6579358, "service_revenue": 16596466 }, { "depreciation": 1462075, "expenses": 15127700, "income_tax": 2210493, "marketing_expense": 2686928, "net_income": 9146799, "net_profit": 6936306, "operational_expense": 10309675, "product_revenue": 5010948, "quarter": 3, "rd_expense": 2127173, "revenue": 24274499, "salaries_expense": 4988215, "service_revenue": 19263551 }, { "depreciation": 1019010, "expenses": 15257648, "income_tax": 2595000, "marketing_expense": 2934274, "net_income": 9158654, "net_profit": 6563654, "operational_expense": 10188236, "product_revenue": 7836936, "quarter": 4, "rd_expense": 2212943, "revenue": 24416302, "salaries_expense": 5442530, "service_revenue": 16579366 } ], "market_conditions": { "gdp_growth": [ 0.038622907055665595, 0.04987597383428971, 0.046110688754732065, 0.04350838475722102 ], "inflation_rate": [ 0.008743711989747497, 0.001985995411214551, 0.007940038146025698, 0.004416023242920266 ], "interest_rate": [ 0.01009292589349818, 0.007571841534116796, 0.008242492479877832, 0.012060993118285963 ], "year": 1998 }, "random_event": { "description": "Lang-Obrien Economic Slowdown Impact in 1998", "impact": -0.08, "type": "Economic Slowdown Impact" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 94610, "billable_hours_per_employee": 89, "client_concentration": 0.34, "client_retention_rate": 0.88, "employee_utilization_rate": 0.61, "gross_billings": 27001558, "net_revenue": 23455758, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 37350 }, { "average_project_size": 94042, "billable_hours_per_employee": 109, "client_concentration": 0.35, "client_retention_rate": 0.8, "employee_utilization_rate": 0.74, "gross_billings": 27036265, "net_revenue": 23784421, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 37873 }, { "average_project_size": 144030, "billable_hours_per_employee": 152, "client_concentration": 0.34, "client_retention_rate": 0.89, "employee_utilization_rate": 0.64, "gross_billings": 28771888, "net_revenue": 24117689, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 38404 }, { "average_project_size": 64568, "billable_hours_per_employee": 104, "client_concentration": 0.32, "client_retention_rate": 0.89, "employee_utilization_rate": 0.7, "gross_billings": 29249635, "net_revenue": 24455627, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 38942 } ], "balance_sheet": [ { "assets": 27689248, "current_assets": 11648973, "current_liabilities": 6144037, "equity": 18876018, "fixed_assets": 16040275, "liabilities": 14129676, "long_term_liabilities": 7985639, "quarter": 1 }, { "assets": 28204870, "current_assets": 9966504, "current_liabilities": 7336172, "equity": 19095346, "fixed_assets": 18238366, "liabilities": 14251686, "long_term_liabilities": 6915514, "quarter": 2 }, { "assets": 28730093, "current_assets": 11438289, "current_liabilities": 6072328, "equity": 19306912, "fixed_assets": 17291804, "liabilities": 14374750, "long_term_liabilities": 8302422, "quarter": 3 }, { "assets": 29265098, "current_assets": 13250401, "current_liabilities": 6181584, "equity": 20261641, "fixed_assets": 16014697, "liabilities": 14498876, "long_term_liabilities": 8317292, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -67528, "financing_cash_flow": 81811, "investing_cash_flow": -239354, "net_cash_flow": 6622624, "operating_cash_flow": 6841253, "quarter": 1 }, { "change_in_working_capital": -33397, "financing_cash_flow": 92985, "investing_cash_flow": -254512, "net_cash_flow": 5805256, "operating_cash_flow": 6120235, "quarter": 2 }, { "change_in_working_capital": 27990, "financing_cash_flow": 145357, "investing_cash_flow": -280136, "net_cash_flow": 5629488, "operating_cash_flow": 6093244, "quarter": 3 }, { "change_in_working_capital": -74741, "financing_cash_flow": -181394, "investing_cash_flow": -295949, "net_cash_flow": 6482515, "operating_cash_flow": 6832716, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.84710707925329, "current_ratio": 1.8959802813687483, "debt_to_equity_ratio": 0.7485517337396055, "profit_margin": 0.22665846057927438, "quarter": 1, "return_on_assets": 0.19200398652935607, "return_on_equity": 0.2816508227529768 }, { "asset_turnover_ratio": 0.8432735552406375, "current_ratio": 1.3585428476867774, "debt_to_equity_ratio": 0.7463434283934944, "profit_margin": 0.21619874622972743, "quarter": 2, "return_on_assets": 0.18231468537171064, "return_on_equity": 0.2692887575852252 }, { "asset_turnover_ratio": 0.8394573940293197, "current_ratio": 1.8836744326064072, "debt_to_equity_ratio": 0.7445390541998638, "profit_margin": 0.20530860149991983, "quarter": 3, "return_on_assets": 0.17234782358692677, "return_on_equity": 0.25646612985028366 }, { "asset_turnover_ratio": 0.8356584693480268, "current_ratio": 2.1435284224884756, "debt_to_equity_ratio": 0.7155825137756611, "profit_margin": 0.22470979787187628, "quarter": 4, "return_on_assets": 0.1877806457371166, "return_on_equity": 0.27122279977223956 } ], "income_statement": [ { "depreciation": 1524807, "expenses": 16705816, "income_tax": 1433496, "marketing_expense": 1728970, "net_income": 6749942, "net_profit": 5316446, "operational_expense": 9085828, "product_revenue": 9205567, "quarter": 1, "rd_expense": 1712540, "revenue": 23455758, "salaries_expense": 7391857, "service_revenue": 14250191 }, { "depreciation": 978073, "expenses": 16956195, "income_tax": 1686064, "marketing_expense": 1858025, "net_income": 6828226, "net_profit": 5142162, "operational_expense": 9981147, "product_revenue": 7365407, "quarter": 2, "rd_expense": 1752206, "revenue": 23784421, "salaries_expense": 7008065, "service_revenue": 16419014 }, { "depreciation": 1141675, "expenses": 17210327, "income_tax": 1955793, "marketing_expense": 2676074, "net_income": 6907362, "net_profit": 4951569, "operational_expense": 10436187, "product_revenue": 5803860, "quarter": 3, "rd_expense": 2170261, "revenue": 24117689, "salaries_expense": 5597620, "service_revenue": 18313829 }, { "depreciation": 1337297, "expenses": 17468269, "income_tax": 1491939, "marketing_expense": 2681616, "net_income": 6987358, "net_profit": 5495419, "operational_expense": 8779090, "product_revenue": 5837541, "quarter": 4, "rd_expense": 3349425, "revenue": 24455627, "salaries_expense": 7070494, "service_revenue": 18618086 } ], "market_conditions": { "gdp_growth": [ 0.05304502308815605, 0.045475026570639746, 0.03697837492075364, 0.038931717645306445 ], "inflation_rate": [ 0.009722750831432963, 0.012264997535564315, 0.011825341805458332, 0.005794981276607464 ], "interest_rate": [ 0.01597181107288711, 0.017649154309541202, 0.01717784590653918, 0.016732360653478738 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 165264, "billable_hours_per_employee": 155, "client_concentration": 0.34, "client_retention_rate": 0.7, "employee_utilization_rate": 0.65, "gross_billings": 98084526, "net_revenue": 82430411, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 131259 }, { "average_project_size": 156955, "billable_hours_per_employee": 154, "client_concentration": 0.4, "client_retention_rate": 0.71, "employee_utilization_rate": 0.66, "gross_billings": 96255481, "net_revenue": 80750845, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 128584 }, { "average_project_size": 172644, "billable_hours_per_employee": 138, "client_concentration": 0.37, "client_retention_rate": 0.78, "employee_utilization_rate": 0.7, "gross_billings": 91586821, "net_revenue": 79105501, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 125964 }, { "average_project_size": 84989, "billable_hours_per_employee": 86, "client_concentration": 0.36, "client_retention_rate": 0.88, "employee_utilization_rate": 0.71, "gross_billings": 95462774, "net_revenue": 77493682, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 123398 } ], "balance_sheet": [ { "assets": 98020045, "current_assets": 34914508, "current_liabilities": 19818734, "equity": 77006668, "fixed_assets": 63105537, "liabilities": 43026941, "long_term_liabilities": 23208207, "quarter": 1 }, { "assets": 99276583, "current_assets": 48358788, "current_liabilities": 25717461, "equity": 76389079, "fixed_assets": 50917795, "liabilities": 43839713, "long_term_liabilities": 18122252, "quarter": 2 }, { "assets": 100549230, "current_assets": 38712030, "current_liabilities": 21787866, "equity": 76049713, "fixed_assets": 61837200, "liabilities": 44667838, "long_term_liabilities": 22879972, "quarter": 3 }, { "assets": 101838190, "current_assets": 41092541, "current_liabilities": 24264520, "equity": 77390915, "fixed_assets": 60745649, "liabilities": 45511606, "long_term_liabilities": 21247086, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -35730, "financing_cash_flow": -135842, "investing_cash_flow": -270574, "net_cash_flow": 25803959, "operating_cash_flow": 26023080, "quarter": 1 }, { "change_in_working_capital": 65270, "financing_cash_flow": -36355, "investing_cash_flow": -279097, "net_cash_flow": 24681626, "operating_cash_flow": 24787803, "quarter": 2 }, { "change_in_working_capital": -84384, "financing_cash_flow": 183098, "investing_cash_flow": -162111, "net_cash_flow": 24098715, "operating_cash_flow": 24409586, "quarter": 3 }, { "change_in_working_capital": -65755, "financing_cash_flow": -70472, "investing_cash_flow": -236088, "net_cash_flow": 23483188, "operating_cash_flow": 23554591, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.840954633309952, "current_ratio": 1.7616921444124534, "debt_to_equity_ratio": 0.5587430558610846, "profit_margin": 0.267056341621298, "quarter": 1, "return_on_assets": 0.22458226784123594, "return_on_equity": 0.2858656863325134 }, { "asset_turnover_ratio": 0.8133926708577389, "current_ratio": 1.880387336837023, "debt_to_equity_ratio": 0.5739002691732937, "profit_margin": 0.25946736532602227, "quarter": 2, "return_on_assets": 0.21104885328295395, "return_on_equity": 0.27428278065769063 }, { "asset_turnover_ratio": 0.7867340306832782, "current_ratio": 1.7767701527079338, "debt_to_equity_ratio": 0.5873505137356666, "profit_margin": 0.2549547217961492, "quarter": 3, "return_on_assets": 0.2005815559204183, "return_on_equity": 0.26519917307248747 }, { "asset_turnover_ratio": 0.7609491292019231, "current_ratio": 1.6935237540243944, "debt_to_equity_ratio": 0.5880742720253405, "profit_margin": 0.27181997882098313, "quarter": 4, "return_on_assets": 0.2068411761835123, "return_on_equity": 0.2721809271798893 } ], "income_statement": [ { "depreciation": 4009516, "expenses": 52377278, "income_tax": 8039569, "marketing_expense": 9711946, "net_income": 30053133, "net_profit": 22013564, "operational_expense": 28246575, "product_revenue": 26249712, "quarter": 1, "rd_expense": 7652645, "revenue": 82430411, "salaries_expense": 15851497, "service_revenue": 56180699 }, { "depreciation": 3835594, "expenses": 51363487, "income_tax": 8435149, "marketing_expense": 8638511, "net_income": 29387358, "net_profit": 20952209, "operational_expense": 28256596, "product_revenue": 29259148, "quarter": 2, "rd_expense": 5420506, "revenue": 80750845, "salaries_expense": 22348497, "service_revenue": 51491697 }, { "depreciation": 4241265, "expenses": 50369320, "income_tax": 8567860, "marketing_expense": 9254609, "net_income": 28736181, "net_profit": 20168321, "operational_expense": 27047037, "product_revenue": 26196664, "quarter": 3, "rd_expense": 5209397, "revenue": 79105501, "salaries_expense": 22006470, "service_revenue": 52908837 }, { "depreciation": 2490260, "expenses": 49394395, "income_tax": 7034956, "marketing_expense": 7217766, "net_income": 28099287, "net_profit": 21064331, "operational_expense": 31592108, "product_revenue": 16309755, "quarter": 4, "rd_expense": 7350089, "revenue": 77493682, "salaries_expense": 20266464, "service_revenue": 61183927 } ], "market_conditions": { "gdp_growth": [ 0.03501339502759707, 0.04039746899158137, 0.03567086939146408, 0.04038811553576213 ], "inflation_rate": [ 0.004116779065350459, 0.0029211468607105474, 0.002138557236817662, 0.0031320922027689747 ], "interest_rate": [ 0.016217285923075295, 0.02200354472987411, 0.015096244519784271, 0.022967810211531287 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 131572, "billable_hours_per_employee": 108, "client_concentration": 0.27, "client_retention_rate": 0.79, "employee_utilization_rate": 0.79, "gross_billings": 25423806, "net_revenue": 20062313, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 31946 }, { "average_project_size": 73386, "billable_hours_per_employee": 124, "client_concentration": 0.16, "client_retention_rate": 0.78, "employee_utilization_rate": 0.75, "gross_billings": 22340214, "net_revenue": 20212479, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 32185 }, { "average_project_size": 157440, "billable_hours_per_employee": 151, "client_concentration": 0.18, "client_retention_rate": 0.64, "employee_utilization_rate": 0.76, "gross_billings": 23150704, "net_revenue": 20363769, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 32426 }, { "average_project_size": 169758, "billable_hours_per_employee": 127, "client_concentration": 0.35, "client_retention_rate": 0.77, "employee_utilization_rate": 0.68, "gross_billings": 23725326, "net_revenue": 20516192, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 32669 } ], "balance_sheet": [ { "assets": 24302240, "current_assets": 8389116, "current_liabilities": 6295242, "equity": 14247009, "fixed_assets": 15913124, "liabilities": 12942814, "long_term_liabilities": 6647572, "quarter": 1 }, { "assets": 25014520, "current_assets": 7537172, "current_liabilities": 5729401, "equity": 15280509, "fixed_assets": 17477348, "liabilities": 13069158, "long_term_liabilities": 7339757, "quarter": 2 }, { "assets": 25747675, "current_assets": 12605438, "current_liabilities": 5863735, "equity": 15890893, "fixed_assets": 13142237, "liabilities": 13196735, "long_term_liabilities": 7333000, "quarter": 3 }, { "assets": 26502319, "current_assets": 9947819, "current_liabilities": 5503178, "equity": 16437296, "fixed_assets": 16554500, "liabilities": 13325557, "long_term_liabilities": 7822379, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 79581, "financing_cash_flow": 177660, "investing_cash_flow": -225328, "net_cash_flow": 3625719, "operating_cash_flow": 3940566, "quarter": 1 }, { "change_in_working_capital": -17305, "financing_cash_flow": -72049, "investing_cash_flow": -349486, "net_cash_flow": 4095385, "operating_cash_flow": 4526646, "quarter": 2 }, { "change_in_working_capital": -12584, "financing_cash_flow": 97259, "investing_cash_flow": -235647, "net_cash_flow": 4222830, "operating_cash_flow": 4420054, "quarter": 3 }, { "change_in_working_capital": 50965, "financing_cash_flow": -59432, "investing_cash_flow": -407594, "net_cash_flow": 4120196, "operating_cash_flow": 4454172, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8255334899169788, "current_ratio": 1.3326121537504039, "debt_to_equity_ratio": 0.9084583297448608, "profit_margin": 0.14393071227629636, "quarter": 1, "return_on_assets": 0.11881962321168749, "return_on_equity": 0.202679944962483 }, { "asset_turnover_ratio": 0.8080298562594845, "current_ratio": 1.3155253053504197, "debt_to_equity_ratio": 0.8552828966626701, "profit_margin": 0.16500435201441643, "quarter": 2, "return_on_assets": 0.1333284428403983, "return_on_equity": 0.2182615121001532 }, { "asset_turnover_ratio": 0.7908973917062414, "current_ratio": 2.149728458056171, "debt_to_equity_ratio": 0.8304589930849072, "profit_margin": 0.16401448081639505, "quarter": 3, "return_on_assets": 0.12971862507974022, "return_on_equity": 0.21018032152126379 }, { "asset_turnover_ratio": 0.7741281810093675, "current_ratio": 1.8076498706747266, "debt_to_equity_ratio": 0.8106903349553357, "profit_margin": 0.15892491160152916, "quarter": 4, "return_on_assets": 0.12302825273516631, "return_on_equity": 0.19836194468968618 } ], "income_statement": [ { "depreciation": 1052983, "expenses": 15992948, "income_tax": 1181782, "marketing_expense": 2302185, "net_income": 4069365, "net_profit": 2887583, "operational_expense": 9886269, "product_revenue": 5703039, "quarter": 1, "rd_expense": 1984760, "revenue": 20062313, "salaries_expense": 5932389, "service_revenue": 14359274 }, { "depreciation": 1191499, "expenses": 15997003, "income_tax": 880329, "marketing_expense": 2009428, "net_income": 4215476, "net_profit": 3335147, "operational_expense": 8652936, "product_revenue": 6365570, "quarter": 2, "rd_expense": 2724684, "revenue": 20212479, "salaries_expense": 6057455, "service_revenue": 13846909 }, { "depreciation": 1080101, "expenses": 16001060, "income_tax": 1022756, "marketing_expense": 3072030, "net_income": 4362709, "net_profit": 3339953, "operational_expense": 10748377, "product_revenue": 5271163, "quarter": 3, "rd_expense": 2880518, "revenue": 20363769, "salaries_expense": 6050406, "service_revenue": 15092606 }, { "depreciation": 1193638, "expenses": 16005118, "income_tax": 1250540, "marketing_expense": 2622337, "net_income": 4511074, "net_profit": 3260534, "operational_expense": 9384657, "product_revenue": 5236308, "quarter": 4, "rd_expense": 1747344, "revenue": 20516192, "salaries_expense": 5556659, "service_revenue": 15279884 } ], "market_conditions": { "gdp_growth": [ 0.04217356553798321, 0.05111484648333622, 0.045924046432398585, 0.03809687304889347 ], "inflation_rate": [ 0.008907014954675819, 0.0019351053410439772, 0.0044236924640306124, 0.0009902120161945733 ], "interest_rate": [ 0.015719836666406885, 0.016445789977902067, 0.012210467152967672, 0.013269224395371468 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 122255, "billable_hours_per_employee": 93, "client_concentration": 0.25, "client_retention_rate": 0.72, "employee_utilization_rate": 0.62, "gross_billings": 40068671, "net_revenue": 35248314, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 56128 }, { "average_project_size": 146799, "billable_hours_per_employee": 152, "client_concentration": 0.11, "client_retention_rate": 0.64, "employee_utilization_rate": 0.78, "gross_billings": 45452495, "net_revenue": 35273157, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 56167 }, { "average_project_size": 121168, "billable_hours_per_employee": 111, "client_concentration": 0.2, "client_retention_rate": 0.66, "employee_utilization_rate": 0.72, "gross_billings": 43408897, "net_revenue": 35298018, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 56207 }, { "average_project_size": 177432, "billable_hours_per_employee": 158, "client_concentration": 0.19, "client_retention_rate": 0.79, "employee_utilization_rate": 0.72, "gross_billings": 42750633, "net_revenue": 35322896, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 56247 } ], "balance_sheet": [ { "assets": 52162624, "current_assets": 23838706, "current_liabilities": 11866141, "equity": 29862810, "fixed_assets": 28323918, "liabilities": 27349507, "long_term_liabilities": 15483366, "quarter": 1 }, { "assets": 53533339, "current_assets": 22328553, "current_liabilities": 16622973, "equity": 30902799, "fixed_assets": 31204786, "liabilities": 27996048, "long_term_liabilities": 11373075, "quarter": 2 }, { "assets": 54940074, "current_assets": 16919191, "current_liabilities": 14784954, "equity": 31448996, "fixed_assets": 38020883, "liabilities": 28657874, "long_term_liabilities": 13872920, "quarter": 3 }, { "assets": 56383775, "current_assets": 25647533, "current_liabilities": 13340474, "equity": 31789177, "fixed_assets": 30736242, "liabilities": 29335344, "long_term_liabilities": 15994870, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -83238, "financing_cash_flow": -176196, "investing_cash_flow": -431823, "net_cash_flow": 7435935, "operating_cash_flow": 7666745, "quarter": 1 }, { "change_in_working_capital": 51610, "financing_cash_flow": -186246, "investing_cash_flow": -326719, "net_cash_flow": 6601660, "operating_cash_flow": 6915461, "quarter": 2 }, { "change_in_working_capital": 25432, "financing_cash_flow": 107013, "investing_cash_flow": -392506, "net_cash_flow": 6204077, "operating_cash_flow": 6659911, "quarter": 3 }, { "change_in_working_capital": 95366, "financing_cash_flow": 107118, "investing_cash_flow": -288766, "net_cash_flow": 5932274, "operating_cash_flow": 6206137, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6757388968775804, "current_ratio": 2.008968711900524, "debt_to_equity_ratio": 0.915838362163507, "profit_margin": 0.14326055424948836, "quarter": 1, "return_on_assets": 0.09680672889462003, "return_on_equity": 0.1690963777353839 }, { "asset_turnover_ratio": 0.6589007459445039, "current_ratio": 1.3432346307727263, "debt_to_equity_ratio": 0.9059389086406057, "profit_margin": 0.15211306433387858, "quarter": 2, "return_on_assets": 0.10022741155749691, "return_on_equity": 0.17362530818001307 }, { "asset_turnover_ratio": 0.6424821706647137, "current_ratio": 1.1443519540202831, "debt_to_equity_ratio": 0.9112492494196, "profit_margin": 0.14637637727988012, "quarter": 3, "return_on_assets": 0.09404421260881447, "return_on_equity": 0.16429128611927707 }, { "asset_turnover_ratio": 0.6264727042486956, "current_ratio": 1.9225353611873162, "debt_to_equity_ratio": 0.9228091686676884, "profit_margin": 0.1342117022341543, "quarter": 4, "return_on_assets": 0.08407996804045136, "return_on_equity": 0.1491308189576597 } ], "income_statement": [ { "depreciation": 2617052, "expenses": 28185367, "income_tax": 2013254, "marketing_expense": 3043328, "net_income": 7062947, "net_profit": 5049693, "operational_expense": 17620010, "product_revenue": 11489558, "quarter": 1, "rd_expense": 4244869, "revenue": 35248314, "salaries_expense": 13740416, "service_revenue": 23758756 }, { "depreciation": 1549953, "expenses": 28343160, "income_tax": 1564489, "marketing_expense": 5376742, "net_income": 6929997, "net_profit": 5365508, "operational_expense": 17186293, "product_revenue": 11686986, "quarter": 2, "rd_expense": 4962302, "revenue": 35273157, "salaries_expense": 10153036, "service_revenue": 23586171 }, { "depreciation": 1493115, "expenses": 28501837, "income_tax": 1629385, "marketing_expense": 4292672, "net_income": 6796181, "net_profit": 5166796, "operational_expense": 15015838, "product_revenue": 10375689, "quarter": 3, "rd_expense": 3769490, "revenue": 35298018, "salaries_expense": 9111571, "service_revenue": 24922329 }, { "depreciation": 1465391, "expenses": 28661402, "income_tax": 1920748, "marketing_expense": 3044119, "net_income": 6661494, "net_profit": 4740746, "operational_expense": 16409384, "product_revenue": 7201610, "quarter": 4, "rd_expense": 3262988, "revenue": 35322896, "salaries_expense": 10004859, "service_revenue": 28121286 } ], "market_conditions": { "gdp_growth": [ 0.029358147519406796, 0.0347046523417329, 0.03212745813375887, 0.02559761516045945 ], "inflation_rate": [ 0.0042804668379249474, 0.010316540513237979, 0.005209686344734142, 0.00535225452504514 ], "interest_rate": [ 0.010552785020054323, 0.015603131151937188, 0.01584191828098002, 0.012589212741072928 ], "year": 2002 }, "random_event": null, "year": 2002 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Average", "founding_year": 1998, "industry": "Advertising", "location": "Lake Kevinton", "name": "Lin, Bailey and Mcguire", "num_employees": 812, "region": "Latin America", "revenue_size": "Medium", "website": "www.lin,baileyandmcguire.com" }

[ { "advertising_kpis": [ { "average_project_size": 173117, "billable_hours_per_employee": 133, "client_concentration": 0.24, "client_retention_rate": 0.85, "employee_utilization_rate": 0.77, "gross_billings": 15612418, "net_revenue": 12723145, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 15669 }, { "average_project_size": 187025, "billable_hours_per_employee": 151, "client_concentration": 0.16, "client_retention_rate": 0.68, "employee_utilization_rate": 0.67, "gross_billings": 16710548, "net_revenue": 12878143, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 15860 }, { "average_project_size": 100793, "billable_hours_per_employee": 94, "client_concentration": 0.26, "client_retention_rate": 0.72, "employee_utilization_rate": 0.65, "gross_billings": 14601452, "net_revenue": 13035031, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 16053 }, { "average_project_size": 188415, "billable_hours_per_employee": 112, "client_concentration": 0.19, "client_retention_rate": 0.77, "employee_utilization_rate": 0.65, "gross_billings": 14663497, "net_revenue": 13193829, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 16249 } ], "balance_sheet": [ { "assets": 14866165, "current_assets": 7310407, "current_liabilities": 2760562, "equity": 11745937, "fixed_assets": 7555758, "liabilities": 6283515, "long_term_liabilities": 3522953, "quarter": 1 }, { "assets": 15361851, "current_assets": 6997539, "current_liabilities": 3459215, "equity": 12026572, "fixed_assets": 8364312, "liabilities": 6394792, "long_term_liabilities": 2935577, "quarter": 2 }, { "assets": 15874065, "current_assets": 7516743, "current_liabilities": 3429595, "equity": 12491208, "fixed_assets": 8357322, "liabilities": 6508040, "long_term_liabilities": 3078445, "quarter": 3 }, { "assets": 16403358, "current_assets": 7828036, "current_liabilities": 3605028, "equity": 12966127, "fixed_assets": 8575322, "liabilities": 6623294, "long_term_liabilities": 3018266, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -15519, "financing_cash_flow": -122271, "investing_cash_flow": -194063, "net_cash_flow": 3840579, "operating_cash_flow": 3878573, "quarter": 1 }, { "change_in_working_capital": 78956, "financing_cash_flow": 13386, "investing_cash_flow": -195728, "net_cash_flow": 3561453, "operating_cash_flow": 3729217, "quarter": 2 }, { "change_in_working_capital": -55905, "financing_cash_flow": -48006, "investing_cash_flow": -224011, "net_cash_flow": 3568811, "operating_cash_flow": 3781171, "quarter": 3 }, { "change_in_working_capital": 69131, "financing_cash_flow": -147367, "investing_cash_flow": -359220, "net_cash_flow": 3910321, "operating_cash_flow": 3968259, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8558458082498075, "current_ratio": 2.648158961834583, "debt_to_equity_ratio": 0.5349522136888696, "profit_margin": 0.2486246128610497, "quarter": 1, "return_on_assets": 0.21278433274486055, "return_on_equity": 0.2693090385211499 }, { "asset_turnover_ratio": 0.8383197441506235, "current_ratio": 2.0228690613332794, "debt_to_equity_ratio": 0.5317219237535018, "profit_margin": 0.23757408191538174, "quarter": 2, "return_on_assets": 0.1991630435681221, "return_on_equity": 0.2543960989049914 }, { "asset_turnover_ratio": 0.8211526789136872, "current_ratio": 2.191729052555768, "debt_to_equity_ratio": 0.5210096573525955, "profit_margin": 0.239752632732519, "quarter": 3, "return_on_assets": 0.19687351664491737, "return_on_equity": 0.2501906140703125 }, { "asset_turnover_ratio": 0.8043370753720062, "current_ratio": 2.171421692147745, "debt_to_equity_ratio": 0.5108151416379001, "profit_margin": 0.2414813015994068, "quarter": 4, "return_on_assets": 0.19423236388549223, "return_on_equity": 0.24572202632289503 } ], "income_statement": [ { "depreciation": 715286, "expenses": 8662054, "income_tax": 897804, "marketing_expense": 1056612, "net_income": 4061091, "net_profit": 3163287, "operational_expense": 5703834, "product_revenue": 2811302, "quarter": 1, "rd_expense": 1671653, "revenue": 12723145, "salaries_expense": 3289440, "service_revenue": 9911843 }, { "depreciation": 669704, "expenses": 8714379, "income_tax": 1104251, "marketing_expense": 1338343, "net_income": 4163764, "net_profit": 3059513, "operational_expense": 5930937, "product_revenue": 4655578, "quarter": 2, "rd_expense": 1551764, "revenue": 12878143, "salaries_expense": 2932408, "service_revenue": 8222565 }, { "depreciation": 655988, "expenses": 8767021, "income_tax": 1142827, "marketing_expense": 1631056, "net_income": 4268010, "net_profit": 3125183, "operational_expense": 4575040, "product_revenue": 3901502, "quarter": 3, "rd_expense": 878338, "revenue": 13035031, "salaries_expense": 3179613, "service_revenue": 9133529 }, { "depreciation": 782196, "expenses": 8819981, "income_tax": 1187785, "marketing_expense": 1285341, "net_income": 4373848, "net_profit": 3186063, "operational_expense": 4776458, "product_revenue": 4567910, "quarter": 4, "rd_expense": 1253514, "revenue": 13193829, "salaries_expense": 4026201, "service_revenue": 8625919 } ], "market_conditions": { "gdp_growth": [ 0.02760501398000033, 0.01804315839868467, 0.024239567894150413, 0.02277259213670161 ], "inflation_rate": [ 0.008434065155627106, 0.007460872652281406, 0.007506455843657514, 0.014795573000501855 ], "interest_rate": [ 0.025392816446352707, 0.025838391341629324, 0.03120014804709838, 0.026482231404542995 ], "year": 1998 }, "random_event": { "description": "Lin, Bailey and Mcguire Industry Recognition in 1998", "impact": 0.06, "type": "Industry Recognition" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 148163, "billable_hours_per_employee": 113, "client_concentration": 0.14, "client_retention_rate": 0.73, "employee_utilization_rate": 0.73, "gross_billings": 13007629, "net_revenue": 11595393, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 14280 }, { "average_project_size": 174733, "billable_hours_per_employee": 100, "client_concentration": 0.27, "client_retention_rate": 0.84, "employee_utilization_rate": 0.66, "gross_billings": 12808774, "net_revenue": 11614251, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 14303 }, { "average_project_size": 53614, "billable_hours_per_employee": 159, "client_concentration": 0.36, "client_retention_rate": 0.65, "employee_utilization_rate": 0.67, "gross_billings": 13779874, "net_revenue": 11633140, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 14327 }, { "average_project_size": 123989, "billable_hours_per_employee": 94, "client_concentration": 0.2, "client_retention_rate": 0.69, "employee_utilization_rate": 0.7, "gross_billings": 13559986, "net_revenue": 11652059, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 14350 } ], "balance_sheet": [ { "assets": 14821202, "current_assets": 7198451, "current_liabilities": 4632716, "equity": 10008361, "fixed_assets": 7622751, "liabilities": 8220001, "long_term_liabilities": 3587285, "quarter": 1 }, { "assets": 15015084, "current_assets": 6224664, "current_liabilities": 4501869, "equity": 9876005, "fixed_assets": 8790420, "liabilities": 8413807, "long_term_liabilities": 3911938, "quarter": 2 }, { "assets": 15211502, "current_assets": 6894813, "current_liabilities": 4927811, "equity": 10192014, "fixed_assets": 8316689, "liabilities": 8612184, "long_term_liabilities": 3684373, "quarter": 3 }, { "assets": 15410490, "current_assets": 6578760, "current_liabilities": 4406085, "equity": 9986777, "fixed_assets": 8831730, "liabilities": 8815237, "long_term_liabilities": 4409152, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -25353, "financing_cash_flow": -13425, "investing_cash_flow": -228671, "net_cash_flow": 3294583, "operating_cash_flow": 3989081, "quarter": 1 }, { "change_in_working_capital": -84037, "financing_cash_flow": 142414, "investing_cash_flow": -109585, "net_cash_flow": 4143949, "operating_cash_flow": 3966440, "quarter": 2 }, { "change_in_working_capital": 78089, "financing_cash_flow": -81586, "investing_cash_flow": -192248, "net_cash_flow": 4180578, "operating_cash_flow": 4114917, "quarter": 3 }, { "change_in_working_capital": -36159, "financing_cash_flow": -69994, "investing_cash_flow": -328302, "net_cash_flow": 3575362, "operating_cash_flow": 4065793, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7823517282876247, "current_ratio": 1.5538295462100418, "debt_to_equity_ratio": 0.8213133998663718, "profit_margin": 0.29383738869394077, "quarter": 1, "return_on_assets": 0.22988418888022713, "return_on_equity": 0.34043136533544305 }, { "asset_turnover_ratio": 0.7735055628060422, "current_ratio": 1.3826843917492935, "debt_to_equity_ratio": 0.8519443843942971, "profit_margin": 0.28195774312092964, "quarter": 2, "return_on_assets": 0.21809588278027617, "return_on_equity": 0.3315842792708185 }, { "asset_turnover_ratio": 0.7647594563640067, "current_ratio": 1.3991634419420713, "debt_to_equity_ratio": 0.8449933447893615, "profit_margin": 0.30883286885570016, "quarter": 3, "return_on_assets": 0.23618285689342183, "return_on_equity": 0.35250108565392474 }, { "asset_turnover_ratio": 0.7561121677506686, "current_ratio": 1.493107827016501, "debt_to_equity_ratio": 0.8826908821534716, "profit_margin": 0.29106649734609136, "quarter": 4, "return_on_assets": 0.22007892026794734, "return_on_equity": 0.3396014550039517 } ], "income_statement": [ { "depreciation": 581921, "expenses": 6969109, "income_tax": 1219124, "marketing_expense": 845125, "net_income": 4626284, "net_profit": 3407160, "operational_expense": 4182194, "product_revenue": 2991684, "quarter": 1, "rd_expense": 951543, "revenue": 11595393, "salaries_expense": 3190738, "service_revenue": 8603709 }, { "depreciation": 691712, "expenses": 6991346, "income_tax": 1348177, "marketing_expense": 797085, "net_income": 4622905, "net_profit": 3274728, "operational_expense": 4165011, "product_revenue": 2600492, "quarter": 2, "rd_expense": 840797, "revenue": 11614251, "salaries_expense": 2427885, "service_revenue": 9013759 }, { "depreciation": 522221, "expenses": 7013654, "income_tax": 1026790, "marketing_expense": 1009873, "net_income": 4619486, "net_profit": 3592696, "operational_expense": 3571301, "product_revenue": 4461873, "quarter": 3, "rd_expense": 951186, "revenue": 11633140, "salaries_expense": 3125235, "service_revenue": 7171267 }, { "depreciation": 674269, "expenses": 7036033, "income_tax": 1224502, "marketing_expense": 974099, "net_income": 4616026, "net_profit": 3391524, "operational_expense": 3740006, "product_revenue": 2807056, "quarter": 4, "rd_expense": 835137, "revenue": 11652059, "salaries_expense": 3038659, "service_revenue": 8845003 } ], "market_conditions": { "gdp_growth": [ 0.03029171391945449, 0.027242679342442296, 0.014971192852715316, 0.022849003592093887 ], "inflation_rate": [ 0.017290525211988924, 0.017059815810915913, 0.01674390272475247, 0.020444686639816724 ], "interest_rate": [ 0.023769653325856163, 0.022268897550401155, 0.02781321245490923, 0.02402917824773957 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 104797, "billable_hours_per_employee": 111, "client_concentration": 0.12, "client_retention_rate": 0.84, "employee_utilization_rate": 0.72, "gross_billings": 22177175, "net_revenue": 18959794, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 23350 }, { "average_project_size": 142386, "billable_hours_per_employee": 158, "client_concentration": 0.15, "client_retention_rate": 0.72, "employee_utilization_rate": 0.71, "gross_billings": 23723608, "net_revenue": 19161898, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 23598 }, { "average_project_size": 113224, "billable_hours_per_employee": 140, "client_concentration": 0.36, "client_retention_rate": 0.71, "employee_utilization_rate": 0.74, "gross_billings": 23597782, "net_revenue": 19366156, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 23850 }, { "average_project_size": 104028, "billable_hours_per_employee": 147, "client_concentration": 0.19, "client_retention_rate": 0.75, "employee_utilization_rate": 0.66, "gross_billings": 24362000, "net_revenue": 19572592, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 24104 } ], "balance_sheet": [ { "assets": 28047873, "current_assets": 10574117, "current_liabilities": 5409855, "equity": 20019719, "fixed_assets": 17473756, "liabilities": 11386003, "long_term_liabilities": 5976148, "quarter": 1 }, { "assets": 28681866, "current_assets": 13600318, "current_liabilities": 5972489, "equity": 20533733, "fixed_assets": 15081548, "liabilities": 11665556, "long_term_liabilities": 5693067, "quarter": 2 }, { "assets": 29330191, "current_assets": 10674648, "current_liabilities": 5622418, "equity": 20669223, "fixed_assets": 18655543, "liabilities": 11951973, "long_term_liabilities": 6329555, "quarter": 3 }, { "assets": 29993170, "current_assets": 11477817, "current_liabilities": 5934890, "equity": 21231874, "fixed_assets": 18515353, "liabilities": 12245421, "long_term_liabilities": 6310531, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 24249, "financing_cash_flow": -152680, "investing_cash_flow": -410763, "net_cash_flow": 4045741, "operating_cash_flow": 4301171, "quarter": 1 }, { "change_in_working_capital": -58217, "financing_cash_flow": 89967, "investing_cash_flow": -465198, "net_cash_flow": 4293851, "operating_cash_flow": 4723262, "quarter": 2 }, { "change_in_working_capital": 72355, "financing_cash_flow": -54992, "investing_cash_flow": -492758, "net_cash_flow": 4246054, "operating_cash_flow": 4638239, "quarter": 3 }, { "change_in_working_capital": -72336, "financing_cash_flow": 122564, "investing_cash_flow": -415089, "net_cash_flow": 4769005, "operating_cash_flow": 4797187, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6759797436333229, "current_ratio": 1.9546026649512787, "debt_to_equity_ratio": 0.5687394013872022, "profit_margin": 0.1771036647339101, "quarter": 1, "return_on_assets": 0.11971848988335052, "return_on_equity": 0.16772707948598078 }, { "asset_turnover_ratio": 0.6680840779327258, "current_ratio": 2.277160828592568, "debt_to_equity_ratio": 0.5681166692875572, "profit_margin": 0.18356339231113744, "quarter": 2, "return_on_assets": 0.12263577969438948, "return_on_equity": 0.1712997339548537 }, { "asset_turnover_ratio": 0.660280596195231, "current_ratio": 1.8985866934831241, "debt_to_equity_ratio": 0.5782497484303111, "profit_margin": 0.16993589228549022, "quarter": 3, "return_on_assets": 0.11220537227323205, "return_on_equity": 0.15922248262549588 }, { "asset_turnover_ratio": 0.6525683013832816, "current_ratio": 1.9339561474601887, "debt_to_equity_ratio": 0.576747064342978, "profit_margin": 0.17801040352754505, "quarter": 4, "return_on_assets": 0.11616394665852259, "return_on_equity": 0.1640987978734237 } ], "income_statement": [ { "depreciation": 943322, "expenses": 14352282, "income_tax": 1249663, "marketing_expense": 1495726, "net_income": 4607512, "net_profit": 3357849, "operational_expense": 8770664, "product_revenue": 6493880, "quarter": 1, "rd_expense": 1833454, "revenue": 18959794, "salaries_expense": 5487684, "service_revenue": 12465914 }, { "depreciation": 1205839, "expenses": 14568232, "income_tax": 1076243, "marketing_expense": 2904788, "net_income": 4593666, "net_profit": 3517423, "operational_expense": 8976502, "product_revenue": 5932001, "quarter": 2, "rd_expense": 2892872, "revenue": 19161898, "salaries_expense": 5845951, "service_revenue": 13229897 }, { "depreciation": 1347234, "expenses": 14787431, "income_tax": 1287720, "marketing_expense": 2096406, "net_income": 4578725, "net_profit": 3291005, "operational_expense": 9530256, "product_revenue": 4802611, "quarter": 3, "rd_expense": 1979074, "revenue": 19366156, "salaries_expense": 4823234, "service_revenue": 14563545 }, { "depreciation": 1313062, "expenses": 15009929, "income_tax": 1078538, "marketing_expense": 1838879, "net_income": 4562663, "net_profit": 3484125, "operational_expense": 8872270, "product_revenue": 5447421, "quarter": 4, "rd_expense": 2356999, "revenue": 19572592, "salaries_expense": 7058233, "service_revenue": 14125171 } ], "market_conditions": { "gdp_growth": [ 0.011171238524256385, 0.015484453282057945, 0.008630185154104457, 0.019842272705361656 ], "inflation_rate": [ 0.011145546330010393, 0.008916172432948967, 0.016556225589030752, 0.013548239984427033 ], "interest_rate": [ 0.04192485505532421, 0.04125148178891008, 0.041565729828921906, 0.042434002822970794 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 64598, "billable_hours_per_employee": 125, "client_concentration": 0.19, "client_retention_rate": 0.83, "employee_utilization_rate": 0.7, "gross_billings": 24384759, "net_revenue": 19238574, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 23693 }, { "average_project_size": 114712, "billable_hours_per_employee": 95, "client_concentration": 0.16, "client_retention_rate": 0.73, "employee_utilization_rate": 0.66, "gross_billings": 23711175, "net_revenue": 18933828, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 23318 }, { "average_project_size": 50295, "billable_hours_per_employee": 108, "client_concentration": 0.14, "client_retention_rate": 0.79, "employee_utilization_rate": 0.67, "gross_billings": 23350119, "net_revenue": 18633910, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 22948 }, { "average_project_size": 57979, "billable_hours_per_employee": 110, "client_concentration": 0.15, "client_retention_rate": 0.62, "employee_utilization_rate": 0.66, "gross_billings": 23099142, "net_revenue": 18338742, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 22585 } ], "balance_sheet": [ { "assets": 20391874, "current_assets": 6448585, "current_liabilities": 4252766, "equity": 15494026, "fixed_assets": 13943289, "liabilities": 9991592, "long_term_liabilities": 5738826, "quarter": 1 }, { "assets": 20703786, "current_assets": 8807948, "current_liabilities": 4242235, "equity": 15904203, "fixed_assets": 11895838, "liabilities": 10149393, "long_term_liabilities": 5907158, "quarter": 2 }, { "assets": 21020469, "current_assets": 6508043, "current_liabilities": 4430041, "equity": 15705983, "fixed_assets": 14512426, "liabilities": 10309685, "long_term_liabilities": 5879644, "quarter": 3 }, { "assets": 21341996, "current_assets": 10280546, "current_liabilities": 6046443, "equity": 15683485, "fixed_assets": 11061450, "liabilities": 10472510, "long_term_liabilities": 4426067, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 69188, "financing_cash_flow": -142801, "investing_cash_flow": -445486, "net_cash_flow": 5969172, "operating_cash_flow": 5996972, "quarter": 1 }, { "change_in_working_capital": 54089, "financing_cash_flow": -59335, "investing_cash_flow": -406457, "net_cash_flow": 5980968, "operating_cash_flow": 6095479, "quarter": 2 }, { "change_in_working_capital": -11594, "financing_cash_flow": 149493, "investing_cash_flow": -341016, "net_cash_flow": 5553607, "operating_cash_flow": 6159610, "quarter": 3 }, { "change_in_working_capital": -42999, "financing_cash_flow": -185356, "investing_cash_flow": -298431, "net_cash_flow": 5565140, "operating_cash_flow": 5973183, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9434431577990331, "current_ratio": 1.5163272561904417, "debt_to_equity_ratio": 0.6448673830804208, "profit_margin": 0.26476723274812364, "quarter": 1, "return_on_assets": 0.24979283414560133, "return_on_equity": 0.3287553538376662 }, { "asset_turnover_ratio": 0.9145104185292487, "current_ratio": 2.0762517870886454, "debt_to_equity_ratio": 0.6381579133515839, "profit_margin": 0.2825530051292322, "quarter": 2, "return_on_assets": 0.2583976669774311, "return_on_equity": 0.3363771199349002 }, { "asset_turnover_ratio": 0.8864649975221771, "current_ratio": 1.4690706022811075, "debt_to_equity_ratio": 0.6564176849038994, "profit_margin": 0.2680703620442516, "quarter": 3, "return_on_assets": 0.2376349928253266, "return_on_equity": 0.3180443401727864 }, { "asset_turnover_ratio": 0.8592796100233548, "current_ratio": 1.7002634441439373, "debt_to_equity_ratio": 0.6677412577625444, "profit_margin": 0.26250432008913155, "quarter": 4, "return_on_assets": 0.22556460979563486, "return_on_equity": 0.3069470210224322 } ], "income_statement": [ { "depreciation": 903228, "expenses": 12170861, "income_tax": 1973969, "marketing_expense": 1718736, "net_income": 7067713, "net_profit": 5093744, "operational_expense": 7121449, "product_revenue": 5547353, "quarter": 1, "rd_expense": 2131728, "revenue": 19238574, "salaries_expense": 6019673, "service_revenue": 13691221 }, { "depreciation": 745669, "expenses": 12064790, "income_tax": 1519228, "marketing_expense": 1607264, "net_income": 6869038, "net_profit": 5349810, "operational_expense": 7476240, "product_revenue": 5113654, "quarter": 2, "rd_expense": 1379540, "revenue": 18933828, "salaries_expense": 4645975, "service_revenue": 13820174 }, { "depreciation": 1164411, "expenses": 11959643, "income_tax": 1679068, "marketing_expense": 2385799, "net_income": 6674267, "net_profit": 4995199, "operational_expense": 7270732, "product_revenue": 4318789, "quarter": 3, "rd_expense": 1392538, "revenue": 18633910, "salaries_expense": 5651436, "service_revenue": 14315121 }, { "depreciation": 1159184, "expenses": 11855413, "income_tax": 1669330, "marketing_expense": 1744865, "net_income": 6483329, "net_profit": 4813999, "operational_expense": 6006043, "product_revenue": 3839803, "quarter": 4, "rd_expense": 2264186, "revenue": 18338742, "salaries_expense": 5020387, "service_revenue": 14498939 } ], "market_conditions": { "gdp_growth": [ 0.02713269155444943, 0.020775829341756466, 0.026478001756267376, 0.0270447176181908 ], "inflation_rate": [ 0.022149276596015722, 0.02252095469199111, 0.015524664492646762, 0.01619391675158278 ], "interest_rate": [ 0.0287988652480099, 0.026241623956733025, 0.0226766278769467, 0.02184828795654043 ], "year": 2001 }, "random_event": { "description": "Lin, Bailey and Mcguire Partnership with Major Brand in 2001", "impact": -0.02, "type": "Partnership with Major Brand" }, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 135522, "billable_hours_per_employee": 153, "client_concentration": 0.19, "client_retention_rate": 0.85, "employee_utilization_rate": 0.79, "gross_billings": 7697577, "net_revenue": 6625925, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 8160 }, { "average_project_size": 162990, "billable_hours_per_employee": 112, "client_concentration": 0.17, "client_retention_rate": 0.84, "employee_utilization_rate": 0.65, "gross_billings": 7554330, "net_revenue": 6674865, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 8220 }, { "average_project_size": 106462, "billable_hours_per_employee": 102, "client_concentration": 0.22, "client_retention_rate": 0.87, "employee_utilization_rate": 0.75, "gross_billings": 8400993, "net_revenue": 6724167, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 8281 }, { "average_project_size": 117656, "billable_hours_per_employee": 146, "client_concentration": 0.13, "client_retention_rate": 0.9, "employee_utilization_rate": 0.6, "gross_billings": 8071060, "net_revenue": 6773834, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 8342 } ], "balance_sheet": [ { "assets": 9714163, "current_assets": 3365156, "current_liabilities": 2868976, "equity": 5819107, "fixed_assets": 6349007, "liabilities": 5220964, "long_term_liabilities": 2351988, "quarter": 1 }, { "assets": 9970963, "current_assets": 3566248, "current_liabilities": 2199682, "equity": 5911033, "fixed_assets": 6404715, "liabilities": 5317125, "long_term_liabilities": 3117443, "quarter": 2 }, { "assets": 10234552, "current_assets": 4338834, "current_liabilities": 2375111, "equity": 6195357, "fixed_assets": 5895718, "liabilities": 5415057, "long_term_liabilities": 3039946, "quarter": 3 }, { "assets": 10505109, "current_assets": 4276027, "current_liabilities": 3004985, "equity": 6349197, "fixed_assets": 6229082, "liabilities": 5514792, "long_term_liabilities": 2509807, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -76121, "financing_cash_flow": 158634, "investing_cash_flow": -456769, "net_cash_flow": 1378002, "operating_cash_flow": 1675699, "quarter": 1 }, { "change_in_working_capital": 40943, "financing_cash_flow": 154430, "investing_cash_flow": -453453, "net_cash_flow": 1433889, "operating_cash_flow": 1700521, "quarter": 2 }, { "change_in_working_capital": 59800, "financing_cash_flow": 144234, "investing_cash_flow": -255734, "net_cash_flow": 1727477, "operating_cash_flow": 1804239, "quarter": 3 }, { "change_in_working_capital": 36574, "financing_cash_flow": -169137, "investing_cash_flow": -251917, "net_cash_flow": 1556441, "operating_cash_flow": 1609721, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6820891310965237, "current_ratio": 1.172946723848509, "debt_to_equity_ratio": 0.8972105170088812, "profit_margin": 0.20010911684029023, "quarter": 1, "return_on_assets": 0.1364922536300863, "return_on_equity": 0.22785420512116378 }, { "asset_turnover_ratio": 0.6694303248342212, "current_ratio": 1.6212561633908902, "debt_to_equity_ratio": 0.8995255144067036, "profit_margin": 0.18834762950261916, "quarter": 2, "return_on_assets": 0.12608561479969388, "return_on_equity": 0.21268617515754015 }, { "asset_turnover_ratio": 0.6570064815733996, "current_ratio": 1.8267920951904986, "debt_to_equity_ratio": 0.8740508416222019, "profit_margin": 0.2046144897947954, "quarter": 3, "return_on_assets": 0.1344330460190148, "return_on_equity": 0.22207953472253494 }, { "asset_turnover_ratio": 0.644813299890558, "current_ratio": 1.4229778185248845, "debt_to_equity_ratio": 0.8685810189855504, "profit_margin": 0.20060721889553243, "quarter": 4, "return_on_assets": 0.12935420279789578, "return_on_equity": 0.21402391515021507 } ], "income_statement": [ { "depreciation": 349791, "expenses": 4952813, "income_tax": 347204, "marketing_expense": 559682, "net_income": 1673112, "net_profit": 1325908, "operational_expense": 3018674, "product_revenue": 2302484, "quarter": 1, "rd_expense": 729946, "revenue": 6625925, "salaries_expense": 1885649, "service_revenue": 4323441 }, { "depreciation": 443326, "expenses": 4944870, "income_tax": 472800, "marketing_expense": 657860, "net_income": 1729995, "net_profit": 1257195, "operational_expense": 2709100, "product_revenue": 2138277, "quarter": 2, "rd_expense": 794239, "revenue": 6674865, "salaries_expense": 1924721, "service_revenue": 4536588 }, { "depreciation": 428377, "expenses": 4936940, "income_tax": 411365, "marketing_expense": 601517, "net_income": 1787227, "net_profit": 1375862, "operational_expense": 3127307, "product_revenue": 1404415, "quarter": 3, "rd_expense": 890413, "revenue": 6724167, "salaries_expense": 2228716, "service_revenue": 5319752 }, { "depreciation": 250841, "expenses": 4929023, "income_tax": 485931, "marketing_expense": 946051, "net_income": 1844811, "net_profit": 1358880, "operational_expense": 2521874, "product_revenue": 2084708, "quarter": 4, "rd_expense": 764583, "revenue": 6773834, "salaries_expense": 1923744, "service_revenue": 4689126 } ], "market_conditions": { "gdp_growth": [ 0.020053827601012375, 0.022710465806084205, 0.014594876176297417, 0.025257991881914334 ], "inflation_rate": [ 0.018546669441069235, 0.016890338517834932, 0.014780138454098082, 0.015133232890608734 ], "interest_rate": [ 0.03683700945274607, 0.038182455617465534, 0.032393511406985445, 0.028233410194332786 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 85643, "billable_hours_per_employee": 108, "client_concentration": 0.36, "client_retention_rate": 0.7, "employee_utilization_rate": 0.62, "gross_billings": 11976074, "net_revenue": 9471784, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 11665 }, { "average_project_size": 191011, "billable_hours_per_employee": 92, "client_concentration": 0.39, "client_retention_rate": 0.72, "employee_utilization_rate": 0.69, "gross_billings": 11481413, "net_revenue": 9536975, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 11745 }, { "average_project_size": 94385, "billable_hours_per_employee": 103, "client_concentration": 0.4, "client_retention_rate": 0.77, "employee_utilization_rate": 0.8, "gross_billings": 11274096, "net_revenue": 9602614, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 11826 }, { "average_project_size": 97204, "billable_hours_per_employee": 129, "client_concentration": 0.31, "client_retention_rate": 0.84, "employee_utilization_rate": 0.72, "gross_billings": 12444602, "net_revenue": 9668706, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 11907 } ], "balance_sheet": [ { "assets": 12182789, "current_assets": 5886994, "current_liabilities": 3073640, "equity": 8635920, "fixed_assets": 6295795, "liabilities": 5574859, "long_term_liabilities": 2501219, "quarter": 1 }, { "assets": 12395451, "current_assets": 5323974, "current_liabilities": 2800725, "equity": 8660078, "fixed_assets": 7071477, "liabilities": 5729910, "long_term_liabilities": 2929185, "quarter": 2 }, { "assets": 12611826, "current_assets": 6051705, "current_liabilities": 3212340, "equity": 8899488, "fixed_assets": 6560121, "liabilities": 5889272, "long_term_liabilities": 2676932, "quarter": 3 }, { "assets": 12831977, "current_assets": 6210426, "current_liabilities": 3263004, "equity": 8760866, "fixed_assets": 6621551, "liabilities": 6053067, "long_term_liabilities": 2790063, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -63341, "financing_cash_flow": -49724, "investing_cash_flow": -124388, "net_cash_flow": 2240300, "operating_cash_flow": 2493380, "quarter": 1 }, { "change_in_working_capital": 84665, "financing_cash_flow": 108266, "investing_cash_flow": -356674, "net_cash_flow": 2057611, "operating_cash_flow": 2488245, "quarter": 2 }, { "change_in_working_capital": 45845, "financing_cash_flow": -107459, "investing_cash_flow": -233198, "net_cash_flow": 2187267, "operating_cash_flow": 2628612, "quarter": 3 }, { "change_in_working_capital": 56303, "financing_cash_flow": -43523, "investing_cash_flow": -103053, "net_cash_flow": 2366272, "operating_cash_flow": 2586892, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7774725475422746, "current_ratio": 1.9153166929113363, "debt_to_equity_ratio": 0.6455431500060214, "profit_margin": 0.21410855652958302, "quarter": 1, "return_on_assets": 0.16646352489565402, "return_on_equity": 0.234831957683721 }, { "asset_turnover_ratio": 0.7693931426940416, "current_ratio": 1.900927081380714, "debt_to_equity_ratio": 0.6616464655399178, "profit_margin": 0.20913727885414402, "quarter": 2, "return_on_assets": 0.16090878823206997, "return_on_equity": 0.23031397638681778 }, { "asset_turnover_ratio": 0.7613975961926528, "current_ratio": 1.883893049926222, "debt_to_equity_ratio": 0.6617540245011848, "profit_margin": 0.22670222920550592, "quarter": 3, "return_on_assets": 0.17261053236858803, "return_on_equity": 0.24461339798424359 }, { "asset_turnover_ratio": 0.7534852969265765, "current_ratio": 1.903284825884369, "debt_to_equity_ratio": 0.6909210801763205, "profit_margin": 0.20498668591226168, "quarter": 4, "return_on_assets": 0.15445445390059537, "return_on_equity": 0.226228320350979 } ], "income_statement": [ { "depreciation": 465390, "expenses": 6789642, "income_tax": 654152, "marketing_expense": 1246427, "net_income": 2682142, "net_profit": 2027990, "operational_expense": 3706967, "product_revenue": 2137669, "quarter": 1, "rd_expense": 1068637, "revenue": 9471784, "salaries_expense": 3066413, "service_revenue": 7334115 }, { "depreciation": 493708, "expenses": 6833295, "income_tax": 709143, "marketing_expense": 750483, "net_income": 2703680, "net_profit": 1994537, "operational_expense": 3802297, "product_revenue": 2598686, "quarter": 2, "rd_expense": 745440, "revenue": 9536975, "salaries_expense": 2527998, "service_revenue": 6938289 }, { "depreciation": 451678, "expenses": 6877228, "income_tax": 548452, "marketing_expense": 1336661, "net_income": 2725386, "net_profit": 2176934, "operational_expense": 4236521, "product_revenue": 2854957, "quarter": 3, "rd_expense": 1311203, "revenue": 9602614, "salaries_expense": 3212686, "service_revenue": 6747657 }, { "depreciation": 604936, "expenses": 6921445, "income_tax": 765305, "marketing_expense": 911120, "net_income": 2747261, "net_profit": 1981956, "operational_expense": 4096312, "product_revenue": 3369205, "quarter": 4, "rd_expense": 915461, "revenue": 9668706, "salaries_expense": 2697216, "service_revenue": 6299501 } ], "market_conditions": { "gdp_growth": [ 0.01363223926705958, 0.0289762212344298, 0.017999337886267622, 0.025007159449857055 ], "inflation_rate": [ 0.02020536416341524, 0.013481630860871782, 0.016981918316287387, 0.018338165388674048 ], "interest_rate": [ 0.03145156416503454, 0.03587242641603881, 0.035002207574413524, 0.034416317257552495 ], "year": 2003 }, "random_event": { "description": "Lin, Bailey and Mcguire Data Privacy Regulation Impact in 2003", "impact": 0.08, "type": "Data Privacy Regulation Impact" }, "year": 2003 } ]

{ "advertising_type": "Branding Services", "financial_health": "Average", "founding_year": 2007, "industry": "Advertising", "location": "South Brandon", "name": "Rhodes Inc", "num_employees": 796, "region": "Latin America", "revenue_size": "Medium", "website": "www.rhodesinc.com" }

[ { "advertising_kpis": [ { "average_project_size": 139614, "billable_hours_per_employee": 150, "client_concentration": 0.24, "client_retention_rate": 0.88, "employee_utilization_rate": 0.79, "gross_billings": 13400406, "net_revenue": 11288715, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 14182 }, { "average_project_size": 51905, "billable_hours_per_employee": 159, "client_concentration": 0.18, "client_retention_rate": 0.7, "employee_utilization_rate": 0.79, "gross_billings": 12932552, "net_revenue": 11066864, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 13903 }, { "average_project_size": 119941, "billable_hours_per_employee": 132, "client_concentration": 0.38, "client_retention_rate": 0.64, "employee_utilization_rate": 0.75, "gross_billings": 12991901, "net_revenue": 10849373, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 13630 }, { "average_project_size": 194746, "billable_hours_per_employee": 157, "client_concentration": 0.33, "client_retention_rate": 0.86, "employee_utilization_rate": 0.8, "gross_billings": 12292039, "net_revenue": 10636156, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 13362 } ], "balance_sheet": [ { "assets": 15435659, "current_assets": 6689611, "current_liabilities": 2741841, "equity": 11964270, "fixed_assets": 8746048, "liabilities": 6647153, "long_term_liabilities": 3905312, "quarter": 1 }, { "assets": 15715999, "current_assets": 4746400, "current_liabilities": 2787799, "equity": 12392699, "fixed_assets": 10969599, "liabilities": 6705248, "long_term_liabilities": 3917449, "quarter": 2 }, { "assets": 16001430, "current_assets": 5337412, "current_liabilities": 3180263, "equity": 12416898, "fixed_assets": 10664018, "liabilities": 6763849, "long_term_liabilities": 3583586, "quarter": 3 }, { "assets": 16292044, "current_assets": 7072877, "current_liabilities": 3262505, "equity": 12701473, "fixed_assets": 9219167, "liabilities": 6822964, "long_term_liabilities": 3560459, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -50810, "financing_cash_flow": -137117, "investing_cash_flow": -158730, "net_cash_flow": 2965537, "operating_cash_flow": 3615237, "quarter": 1 }, { "change_in_working_capital": -95717, "financing_cash_flow": 8843, "investing_cash_flow": -396254, "net_cash_flow": 3378595, "operating_cash_flow": 3893082, "quarter": 2 }, { "change_in_working_capital": 29474, "financing_cash_flow": 32687, "investing_cash_flow": -484294, "net_cash_flow": 3464580, "operating_cash_flow": 3669280, "quarter": 3 }, { "change_in_working_capital": -25935, "financing_cash_flow": -11286, "investing_cash_flow": -288703, "net_cash_flow": 3574770, "operating_cash_flow": 3671567, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7313400095195158, "current_ratio": 2.4398245558367533, "debt_to_equity_ratio": 0.5555836670352642, "profit_margin": 0.28132201052112665, "quarter": 1, "return_on_assets": 0.20574204185257008, "return_on_equity": 0.2654373396788939 }, { "asset_turnover_ratio": 0.704178207188738, "current_ratio": 1.7025617700558757, "debt_to_equity_ratio": 0.5410643799224043, "profit_margin": 0.3055922617283451, "quarter": 2, "return_on_assets": 0.21519141099461764, "return_on_equity": 0.27289842188533747 }, { "asset_turnover_ratio": 0.6780252139964991, "current_ratio": 1.6782926443504829, "debt_to_equity_ratio": 0.5447293679951305, "profit_margin": 0.2930415425849955, "quarter": 3, "return_on_assets": 0.19868955462105575, "return_on_equity": 0.2560476054486394 }, { "asset_turnover_ratio": 0.6528435597154046, "current_ratio": 2.1679283250140613, "debt_to_equity_ratio": 0.5371789555431878, "profit_margin": 0.30390612924443755, "quarter": 4, "return_on_assets": 0.19840315923526847, "return_on_equity": 0.2544896170703981 } ], "income_statement": [ { "depreciation": 439473, "expenses": 6979271, "income_tax": 1133680, "marketing_expense": 1211341, "net_income": 4309444, "net_profit": 3175764, "operational_expense": 4402666, "product_revenue": 2762374, "quarter": 1, "rd_expense": 791795, "revenue": 11288715, "salaries_expense": 2946784, "service_revenue": 8526341 }, { "depreciation": 511134, "expenses": 6816328, "income_tax": 868588, "marketing_expense": 1002644, "net_income": 4250536, "net_profit": 3381948, "operational_expense": 4336761, "product_revenue": 2932490, "quarter": 2, "rd_expense": 694872, "revenue": 11066864, "salaries_expense": 2268013, "service_revenue": 8134374 }, { "depreciation": 489963, "expenses": 6657190, "income_tax": 1012866, "marketing_expense": 695146, "net_income": 4192183, "net_profit": 3179317, "operational_expense": 3556968, "product_revenue": 3262721, "quarter": 3, "rd_expense": 1052385, "revenue": 10849373, "salaries_expense": 2990101, "service_revenue": 7586652 }, { "depreciation": 439174, "expenses": 6501767, "income_tax": 901996, "marketing_expense": 878199, "net_income": 4134389, "net_profit": 3232393, "operational_expense": 4255157, "product_revenue": 3003374, "quarter": 4, "rd_expense": 981381, "revenue": 10636156, "salaries_expense": 2859574, "service_revenue": 7632782 } ], "market_conditions": { "gdp_growth": [ 0.061358830712042976, 0.06319516853582449, 0.05799862640303645, 0.06249045913660101 ], "inflation_rate": [ 0.0039020127225272436, 0.00956788287305875, 0.011217638298005391, 0.008496256478434681 ], "interest_rate": [ 0.011350376698004675, 0.009468819821636422, 0.011654464626705127, 0.018793997397151575 ], "year": 2007 }, "random_event": { "description": "Rhodes Inc Partnership with Major Brand in 2007", "impact": 0.07, "type": "Partnership with Major Brand" }, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 180030, "billable_hours_per_employee": 106, "client_concentration": 0.22, "client_retention_rate": 0.87, "employee_utilization_rate": 0.78, "gross_billings": 5623261, "net_revenue": 5002000, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 6284 }, { "average_project_size": 193151, "billable_hours_per_employee": 93, "client_concentration": 0.27, "client_retention_rate": 0.7, "employee_utilization_rate": 0.79, "gross_billings": 6242777, "net_revenue": 4939633, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 6206 }, { "average_project_size": 76609, "billable_hours_per_employee": 151, "client_concentration": 0.38, "client_retention_rate": 0.67, "employee_utilization_rate": 0.69, "gross_billings": 5736652, "net_revenue": 4878043, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 6128 }, { "average_project_size": 93151, "billable_hours_per_employee": 81, "client_concentration": 0.36, "client_retention_rate": 0.71, "employee_utilization_rate": 0.61, "gross_billings": 5511465, "net_revenue": 4817222, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 6052 } ], "balance_sheet": [ { "assets": 6771922, "current_assets": 2173748, "current_liabilities": 1338066, "equity": 4955063, "fixed_assets": 4598174, "liabilities": 3147593, "long_term_liabilities": 1809527, "quarter": 1 }, { "assets": 6940095, "current_assets": 3465022, "current_liabilities": 1355264, "equity": 4993546, "fixed_assets": 3475073, "liabilities": 3205543, "long_term_liabilities": 1850279, "quarter": 2 }, { "assets": 7112443, "current_assets": 2204010, "current_liabilities": 1701265, "equity": 5111270, "fixed_assets": 4908433, "liabilities": 3264559, "long_term_liabilities": 1563294, "quarter": 3 }, { "assets": 7289072, "current_assets": 2411623, "current_liabilities": 1746003, "equity": 5165760, "fixed_assets": 4877449, "liabilities": 3324663, "long_term_liabilities": 1578660, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 72083, "financing_cash_flow": -108708, "investing_cash_flow": -116576, "net_cash_flow": 1185102, "operating_cash_flow": 1586959, "quarter": 1 }, { "change_in_working_capital": 14006, "financing_cash_flow": -126375, "investing_cash_flow": -189105, "net_cash_flow": 919812, "operating_cash_flow": 1442381, "quarter": 2 }, { "change_in_working_capital": 22850, "financing_cash_flow": 22506, "investing_cash_flow": -130726, "net_cash_flow": 1348244, "operating_cash_flow": 1465274, "quarter": 3 }, { "change_in_working_capital": 62836, "financing_cash_flow": 154971, "investing_cash_flow": -222150, "net_cash_flow": 995595, "operating_cash_flow": 1378852, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7386381591518626, "current_ratio": 1.6245446786630853, "debt_to_equity_ratio": 0.6352276449360987, "profit_margin": 0.2660403838464614, "quarter": 1, "return_on_assets": 0.1965075793844052, "return_on_equity": 0.268560460280727 }, { "asset_turnover_ratio": 0.7117529370995642, "current_ratio": 2.5567136734983, "debt_to_equity_ratio": 0.6419372125539646, "profit_margin": 0.25487602014157734, "quarter": 2, "return_on_assets": 0.18140875593201533, "return_on_equity": 0.2521242419715369 }, { "asset_turnover_ratio": 0.6858463399987881, "current_ratio": 1.2955124569070662, "debt_to_equity_ratio": 0.6386982100339055, "profit_margin": 0.25899443690840773, "quarter": 3, "return_on_assets": 0.17763038663367847, "return_on_equity": 0.24717653342515655 }, { "asset_turnover_ratio": 0.6608827570917121, "current_ratio": 1.3812250036225597, "debt_to_equity_ratio": 0.6435961020256458, "profit_margin": 0.2493866797087616, "quarter": 4, "return_on_assets": 0.1648153564678741, "return_on_equity": 0.23256035897912408 } ], "income_statement": [ { "depreciation": 256225, "expenses": 3334529, "income_tax": 336737, "marketing_expense": 374295, "net_income": 1667471, "net_profit": 1330734, "operational_expense": 2061126, "product_revenue": 1466065, "quarter": 1, "rd_expense": 581638, "revenue": 5002000, "salaries_expense": 1563474, "service_revenue": 3535935 }, { "depreciation": 183387, "expenses": 3297878, "income_tax": 382761, "marketing_expense": 586033, "net_income": 1641755, "net_profit": 1258994, "operational_expense": 1783614, "product_revenue": 1312279, "quarter": 2, "rd_expense": 444583, "revenue": 4939633, "salaries_expense": 1032988, "service_revenue": 3627354 }, { "depreciation": 201888, "expenses": 3261631, "income_tax": 353026, "marketing_expense": 549771, "net_income": 1616412, "net_profit": 1263386, "operational_expense": 2100963, "product_revenue": 1742177, "quarter": 3, "rd_expense": 348350, "revenue": 4878043, "salaries_expense": 1015532, "service_revenue": 3135866 }, { "depreciation": 177501, "expenses": 3225782, "income_tax": 390089, "marketing_expense": 615097, "net_income": 1591440, "net_profit": 1201351, "operational_expense": 1866206, "product_revenue": 1525361, "quarter": 4, "rd_expense": 566722, "revenue": 4817222, "salaries_expense": 1047707, "service_revenue": 3291861 } ], "market_conditions": { "gdp_growth": [ 0.051446761102318744, 0.04475020848949052, 0.04407995653291467, 0.04493184384966973 ], "inflation_rate": [ 0.002828713562871351, 0.0033166740278283546, 0.009511906932802544, 0.00044759332801844014 ], "interest_rate": [ 0.015328249801855348, 0.015361575068590533, 0.016212740911149656, 0.01401066989833837 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 81690, "billable_hours_per_employee": 118, "client_concentration": 0.39, "client_retention_rate": 0.84, "employee_utilization_rate": 0.7, "gross_billings": 14822997, "net_revenue": 12427192, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 15612 }, { "average_project_size": 123719, "billable_hours_per_employee": 127, "client_concentration": 0.37, "client_retention_rate": 0.8, "employee_utilization_rate": 0.7, "gross_billings": 15781908, "net_revenue": 12181348, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 15303 }, { "average_project_size": 112578, "billable_hours_per_employee": 142, "client_concentration": 0.18, "client_retention_rate": 0.81, "employee_utilization_rate": 0.66, "gross_billings": 14476568, "net_revenue": 11940368, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 15000 }, { "average_project_size": 137397, "billable_hours_per_employee": 146, "client_concentration": 0.38, "client_retention_rate": 0.82, "employee_utilization_rate": 0.72, "gross_billings": 14915381, "net_revenue": 11704155, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 14704 } ], "balance_sheet": [ { "assets": 13231431, "current_assets": 5310273, "current_liabilities": 3098991, "equity": 10078169, "fixed_assets": 7921158, "liabilities": 6472957, "long_term_liabilities": 3373966, "quarter": 1 }, { "assets": 13677054, "current_assets": 5268569, "current_liabilities": 3049045, "equity": 10383390, "fixed_assets": 8408485, "liabilities": 6593612, "long_term_liabilities": 3544567, "quarter": 2 }, { "assets": 14137685, "current_assets": 5556153, "current_liabilities": 4004721, "equity": 10671299, "fixed_assets": 8581532, "liabilities": 6716517, "long_term_liabilities": 2711796, "quarter": 3 }, { "assets": 14613829, "current_assets": 4741620, "current_liabilities": 3117508, "equity": 10699013, "fixed_assets": 9872209, "liabilities": 6841712, "long_term_liabilities": 3724204, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -12140, "financing_cash_flow": 143740, "investing_cash_flow": -315434, "net_cash_flow": 3734181, "operating_cash_flow": 4087301, "quarter": 1 }, { "change_in_working_capital": 20277, "financing_cash_flow": 75934, "investing_cash_flow": -187751, "net_cash_flow": 3456476, "operating_cash_flow": 4014991, "quarter": 2 }, { "change_in_working_capital": 37697, "financing_cash_flow": -32259, "investing_cash_flow": -384612, "net_cash_flow": 3775538, "operating_cash_flow": 3757985, "quarter": 3 }, { "change_in_working_capital": -87284, "financing_cash_flow": -109375, "investing_cash_flow": -466930, "net_cash_flow": 2962240, "operating_cash_flow": 3609488, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9392175343694873, "current_ratio": 1.7135490228916443, "debt_to_equity_ratio": 0.6422750997725877, "profit_margin": 0.2671315450827508, "quarter": 1, "return_on_assets": 0.25089463112493277, "return_on_equity": 0.3293946549219407 }, { "asset_turnover_ratio": 0.8906412155717159, "current_ratio": 1.7279407158634916, "debt_to_equity_ratio": 0.6350153466257167, "profit_margin": 0.270901709728677, "quarter": 2, "return_on_assets": 0.24127622805320503, "return_on_equity": 0.3178102719824643 }, { "asset_turnover_ratio": 0.8445773123393258, "current_ratio": 1.3874007702409232, "debt_to_equity_ratio": 0.6294001320738928, "profit_margin": 0.27219688706411727, "quarter": 3, "return_on_assets": 0.22989131530374315, "return_on_equity": 0.3045675132896192 }, { "asset_turnover_ratio": 0.8008958500882966, "current_ratio": 1.5209648219026222, "debt_to_equity_ratio": 0.6394713231958873, "profit_margin": 0.25007324322003593, "quarter": 4, "return_on_assets": 0.20028262271304803, "return_on_equity": 0.2735669168735471 } ], "income_statement": [ { "depreciation": 767606, "expenses": 7940882, "income_tax": 1166615, "marketing_expense": 1124672, "net_income": 4486310, "net_profit": 3319695, "operational_expense": 4842013, "product_revenue": 3031267, "quarter": 1, "rd_expense": 869839, "revenue": 12427192, "salaries_expense": 2888059, "service_revenue": 9395925 }, { "depreciation": 715043, "expenses": 7830941, "income_tax": 1050459, "marketing_expense": 1294178, "net_income": 4350407, "net_profit": 3299948, "operational_expense": 4681565, "product_revenue": 3687280, "quarter": 2, "rd_expense": 885930, "revenue": 12181348, "salaries_expense": 2516669, "service_revenue": 8494068 }, { "depreciation": 507854, "expenses": 7722523, "income_tax": 967714, "marketing_expense": 962635, "net_income": 4217845, "net_profit": 3250131, "operational_expense": 4361838, "product_revenue": 4710689, "quarter": 3, "rd_expense": 1039377, "revenue": 11940368, "salaries_expense": 2749422, "service_revenue": 7229679 }, { "depreciation": 682592, "expenses": 7615605, "income_tax": 1161654, "marketing_expense": 947255, "net_income": 4088550, "net_profit": 2926896, "operational_expense": 5222473, "product_revenue": 4641185, "quarter": 4, "rd_expense": 1090049, "revenue": 11704155, "salaries_expense": 3160776, "service_revenue": 7062970 } ], "market_conditions": { "gdp_growth": [ 0.04984505109457487, 0.05567781290987879, 0.044918671884037864, 0.051513502497070714 ], "inflation_rate": [ 0.01204256724105349, 0.005498608295272808, 0.0064324616133212345, 0.011665699557614751 ], "interest_rate": [ 0.00555652895292626, 0.009030884639339936, 0.009864212545114525, 0.0064270481151254884 ], "year": 2009 }, "random_event": { "description": "Rhodes Inc Data Privacy Regulation Impact in 2009", "impact": 0.02, "type": "Data Privacy Regulation Impact" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 164766, "billable_hours_per_employee": 139, "client_concentration": 0.11, "client_retention_rate": 0.74, "employee_utilization_rate": 0.68, "gross_billings": 11022722, "net_revenue": 9148161, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 11493 }, { "average_project_size": 104481, "billable_hours_per_employee": 126, "client_concentration": 0.25, "client_retention_rate": 0.75, "employee_utilization_rate": 0.63, "gross_billings": 10292225, "net_revenue": 9237974, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 11605 }, { "average_project_size": 182029, "billable_hours_per_employee": 133, "client_concentration": 0.24, "client_retention_rate": 0.6, "employee_utilization_rate": 0.74, "gross_billings": 11037205, "net_revenue": 9328669, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 11719 }, { "average_project_size": 96206, "billable_hours_per_employee": 151, "client_concentration": 0.21, "client_retention_rate": 0.8, "employee_utilization_rate": 0.77, "gross_billings": 11052515, "net_revenue": 9420255, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 11834 } ], "balance_sheet": [ { "assets": 11414974, "current_assets": 5071738, "current_liabilities": 2946782, "equity": 8353674, "fixed_assets": 6343236, "liabilities": 5091405, "long_term_liabilities": 2144623, "quarter": 1 }, { "assets": 11690070, "current_assets": 5108288, "current_liabilities": 2288554, "equity": 8595869, "fixed_assets": 6581782, "liabilities": 5158420, "long_term_liabilities": 2869866, "quarter": 2 }, { "assets": 11971795, "current_assets": 5113862, "current_liabilities": 2577287, "equity": 8640175, "fixed_assets": 6857933, "liabilities": 5226318, "long_term_liabilities": 2649031, "quarter": 3 }, { "assets": 12260311, "current_assets": 4527897, "current_liabilities": 2579223, "equity": 8857378, "fixed_assets": 7732414, "liabilities": 5295109, "long_term_liabilities": 2715886, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 4420, "financing_cash_flow": -37938, "investing_cash_flow": -301176, "net_cash_flow": 2359176, "operating_cash_flow": 2508926, "quarter": 1 }, { "change_in_working_capital": -27746, "financing_cash_flow": -172346, "investing_cash_flow": -480438, "net_cash_flow": 2352841, "operating_cash_flow": 2706605, "quarter": 2 }, { "change_in_working_capital": -86279, "financing_cash_flow": -86201, "investing_cash_flow": -182780, "net_cash_flow": 2297234, "operating_cash_flow": 2496565, "quarter": 3 }, { "change_in_working_capital": -69932, "financing_cash_flow": 71928, "investing_cash_flow": -151112, "net_cash_flow": 2352389, "operating_cash_flow": 2562706, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8014175941180418, "current_ratio": 1.7211106895589834, "debt_to_equity_ratio": 0.6094809301871249, "profit_margin": 0.22191399998316602, "quarter": 1, "return_on_assets": 0.17784578396762007, "return_on_equity": 0.2430194187611343 }, { "asset_turnover_ratio": 0.7902411191720836, "current_ratio": 2.232102891170582, "debt_to_equity_ratio": 0.6001045385870818, "profit_margin": 0.22344931908230095, "quarter": 2, "return_on_assets": 0.17657883998983753, "return_on_equity": 0.2401408164782409 }, { "asset_turnover_ratio": 0.7792205763630266, "current_ratio": 1.9842035442696138, "debt_to_equity_ratio": 0.6048856649315552, "profit_margin": 0.20310485879604046, "quarter": 3, "return_on_assets": 0.15826348513318178, "return_on_equity": 0.2192893083762771 }, { "asset_turnover_ratio": 0.7683536738994631, "current_ratio": 1.755527536781426, "debt_to_equity_ratio": 0.5978190159661245, "profit_margin": 0.2008625031912618, "quarter": 4, "return_on_assets": 0.15433344227564863, "return_on_equity": 0.21362710273853053 } ], "income_statement": [ { "depreciation": 478821, "expenses": 6555896, "income_tax": 562160, "marketing_expense": 744039, "net_income": 2592265, "net_profit": 2030105, "operational_expense": 3804283, "product_revenue": 3625524, "quarter": 1, "rd_expense": 1206697, "revenue": 9148161, "salaries_expense": 3005176, "service_revenue": 5522637 }, { "depreciation": 642386, "expenses": 6610361, "income_tax": 563394, "marketing_expense": 717645, "net_income": 2627613, "net_profit": 2064219, "operational_expense": 4624589, "product_revenue": 3642478, "quarter": 2, "rd_expense": 928394, "revenue": 9237974, "salaries_expense": 2455860, "service_revenue": 5595496 }, { "depreciation": 601867, "expenses": 6665278, "income_tax": 768693, "marketing_expense": 1030440, "net_income": 2663391, "net_profit": 1894698, "operational_expense": 3776898, "product_revenue": 3139034, "quarter": 3, "rd_expense": 868912, "revenue": 9328669, "salaries_expense": 2407862, "service_revenue": 6189635 }, { "depreciation": 670530, "expenses": 6720652, "income_tax": 807427, "marketing_expense": 933637, "net_income": 2699603, "net_profit": 1892176, "operational_expense": 3425485, "product_revenue": 3201848, "quarter": 4, "rd_expense": 786049, "revenue": 9420255, "salaries_expense": 3244430, "service_revenue": 6218407 } ], "market_conditions": { "gdp_growth": [ 0.04280880543376638, 0.04034662353678617, 0.04872046205252023, 0.048157394370853555 ], "inflation_rate": [ 0.006082883623153248, 0.008953876488373225, 0.007696484838612106, 0.007555712957049517 ], "interest_rate": [ 0.014179076371072557, 0.018065608464938286, 0.014235230632526415, 0.01984352398577342 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 149996, "billable_hours_per_employee": 122, "client_concentration": 0.35, "client_retention_rate": 0.65, "employee_utilization_rate": 0.64, "gross_billings": 20010489, "net_revenue": 17396172, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 21854 }, { "average_project_size": 175534, "billable_hours_per_employee": 157, "client_concentration": 0.21, "client_retention_rate": 0.88, "employee_utilization_rate": 0.66, "gross_billings": 21703687, "net_revenue": 17450262, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 21922 }, { "average_project_size": 167619, "billable_hours_per_employee": 100, "client_concentration": 0.1, "client_retention_rate": 0.79, "employee_utilization_rate": 0.74, "gross_billings": 21438071, "net_revenue": 17504521, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 21991 }, { "average_project_size": 163637, "billable_hours_per_employee": 125, "client_concentration": 0.22, "client_retention_rate": 0.6, "employee_utilization_rate": 0.66, "gross_billings": 19615607, "net_revenue": 17558949, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 22059 } ], "balance_sheet": [ { "assets": 21033518, "current_assets": 9941946, "current_liabilities": 4519111, "equity": 16160067, "fixed_assets": 11091572, "liabilities": 8835519, "long_term_liabilities": 4316408, "quarter": 1 }, { "assets": 21675494, "current_assets": 9847955, "current_liabilities": 3658472, "equity": 16243069, "fixed_assets": 11827539, "liabilities": 9061324, "long_term_liabilities": 5402852, "quarter": 2 }, { "assets": 22337065, "current_assets": 6888004, "current_liabilities": 4382564, "equity": 17188669, "fixed_assets": 15449061, "liabilities": 9292899, "long_term_liabilities": 4910335, "quarter": 3 }, { "assets": 23018828, "current_assets": 9926898, "current_liabilities": 4561075, "equity": 17313398, "fixed_assets": 13091930, "liabilities": 9530393, "long_term_liabilities": 4969318, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 84060, "financing_cash_flow": 114242, "investing_cash_flow": -154114, "net_cash_flow": 4353295, "operating_cash_flow": 4744580, "quarter": 1 }, { "change_in_working_capital": -91758, "financing_cash_flow": 1831, "investing_cash_flow": -108469, "net_cash_flow": 4544198, "operating_cash_flow": 4828327, "quarter": 2 }, { "change_in_working_capital": 24881, "financing_cash_flow": -169200, "investing_cash_flow": -400233, "net_cash_flow": 4572495, "operating_cash_flow": 4903298, "quarter": 3 }, { "change_in_working_capital": -55356, "financing_cash_flow": 130778, "investing_cash_flow": -441141, "net_cash_flow": 4183593, "operating_cash_flow": 4623217, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8270690618659228, "current_ratio": 2.199978270062408, "debt_to_equity_ratio": 0.5467501465185757, "profit_margin": 0.22775516360725798, "quarter": 1, "return_on_assets": 0.1883692494997746, "return_on_equity": 0.24517645873621688 }, { "asset_turnover_ratio": 0.8050687103140532, "current_ratio": 2.6918218862956995, "debt_to_equity_ratio": 0.5578578777200294, "profit_margin": 0.20795670575032055, "quarter": 2, "return_on_assets": 0.16741943689956962, "return_on_equity": 0.22341215197694475 }, { "asset_turnover_ratio": 0.7836535820619226, "current_ratio": 1.5716836080431456, "debt_to_equity_ratio": 0.5406409885489097, "profit_margin": 0.2367675756451719, "quarter": 3, "return_on_assets": 0.1855437587704562, "return_on_equity": 0.24111832044703402 }, { "asset_turnover_ratio": 0.7628081238540902, "current_ratio": 2.176438230022528, "debt_to_equity_ratio": 0.5504634618807931, "profit_margin": 0.2178355321836176, "quarter": 4, "return_on_assets": 0.16616671361374263, "return_on_equity": 0.22092503158536528 } ], "income_statement": [ { "depreciation": 782512, "expenses": 12322356, "income_tax": 1111748, "marketing_expense": 2450041, "net_income": 5073816, "net_profit": 3962068, "operational_expense": 6850762, "product_revenue": 5361792, "quarter": 1, "rd_expense": 2112446, "revenue": 17396172, "salaries_expense": 4198440, "service_revenue": 12034380 }, { "depreciation": 1199428, "expenses": 12321267, "income_tax": 1500096, "marketing_expense": 1885615, "net_income": 5128995, "net_profit": 3628899, "operational_expense": 6256342, "product_revenue": 3703222, "quarter": 2, "rd_expense": 2005085, "revenue": 17450262, "salaries_expense": 5895072, "service_revenue": 13747040 }, { "depreciation": 758795, "expenses": 12320179, "income_tax": 1039839, "marketing_expense": 1778929, "net_income": 5184342, "net_profit": 4144503, "operational_expense": 7565796, "product_revenue": 6504576, "quarter": 3, "rd_expense": 2081786, "revenue": 17504521, "salaries_expense": 4217113, "service_revenue": 10999945 }, { "depreciation": 798254, "expenses": 12319091, "income_tax": 1414895, "marketing_expense": 2278691, "net_income": 5239858, "net_profit": 3824963, "operational_expense": 7860394, "product_revenue": 4988132, "quarter": 4, "rd_expense": 1761055, "revenue": 17558949, "salaries_expense": 5044151, "service_revenue": 12570817 } ], "market_conditions": { "gdp_growth": [ 0.031160805497721177, 0.03751052256473855, 0.028850704821320558, 0.03970056275216423 ], "inflation_rate": [ 0.0006331368729502072, 0.007513215274375918, 0.006149465303798454, 0.0061025095637149635 ], "interest_rate": [ 0.008988508581594721, 0.010355580885143344, 0.012889711485401585, 0.017117184240607874 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 100064, "billable_hours_per_employee": 119, "client_concentration": 0.17, "client_retention_rate": 0.88, "employee_utilization_rate": 0.79, "gross_billings": 15945313, "net_revenue": 12385328, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 15559 }, { "average_project_size": 121131, "billable_hours_per_employee": 125, "client_concentration": 0.1, "client_retention_rate": 0.63, "employee_utilization_rate": 0.69, "gross_billings": 15635496, "net_revenue": 12468159, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 15664 }, { "average_project_size": 154520, "billable_hours_per_employee": 105, "client_concentration": 0.13, "client_retention_rate": 0.75, "employee_utilization_rate": 0.77, "gross_billings": 15400403, "net_revenue": 12551544, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 15768 }, { "average_project_size": 135974, "billable_hours_per_employee": 116, "client_concentration": 0.11, "client_retention_rate": 0.72, "employee_utilization_rate": 0.6, "gross_billings": 15925865, "net_revenue": 12635487, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 15874 } ], "balance_sheet": [ { "assets": 14719848, "current_assets": 6184941, "current_liabilities": 3329455, "equity": 10996525, "fixed_assets": 8534907, "liabilities": 6028602, "long_term_liabilities": 2699147, "quarter": 1 }, { "assets": 14952101, "current_assets": 5295816, "current_liabilities": 3398191, "equity": 11189539, "fixed_assets": 9656285, "liabilities": 6172271, "long_term_liabilities": 2774080, "quarter": 2 }, { "assets": 15188019, "current_assets": 7136297, "current_liabilities": 3757313, "equity": 11067883, "fixed_assets": 8051722, "liabilities": 6319364, "long_term_liabilities": 2562051, "quarter": 3 }, { "assets": 15427659, "current_assets": 6919331, "current_liabilities": 3232948, "equity": 11413296, "fixed_assets": 8508328, "liabilities": 6469963, "long_term_liabilities": 3237015, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -44707, "financing_cash_flow": 25905, "investing_cash_flow": -392757, "net_cash_flow": 2580900, "operating_cash_flow": 2875237, "quarter": 1 }, { "change_in_working_capital": -80275, "financing_cash_flow": 173349, "investing_cash_flow": -207557, "net_cash_flow": 2906507, "operating_cash_flow": 3115032, "quarter": 2 }, { "change_in_working_capital": -83055, "financing_cash_flow": 97901, "investing_cash_flow": -148317, "net_cash_flow": 2520272, "operating_cash_flow": 3002663, "quarter": 3 }, { "change_in_working_capital": -91440, "financing_cash_flow": -39795, "investing_cash_flow": -399867, "net_cash_flow": 2561094, "operating_cash_flow": 3214404, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8414032536205537, "current_ratio": 1.857643668408193, "debt_to_equity_ratio": 0.5482279174557417, "profit_margin": 0.18612983039286485, "quarter": 1, "return_on_assets": 0.1566102448883983, "return_on_equity": 0.2096370444299449 }, { "asset_turnover_ratio": 0.8338733800687943, "current_ratio": 1.5584221134126952, "debt_to_equity_ratio": 0.551610839374169, "profit_margin": 0.19326903033559326, "quarter": 2, "return_on_assets": 0.1611618995885595, "return_on_equity": 0.21535373351842288 }, { "asset_turnover_ratio": 0.826410870305074, "current_ratio": 1.8993086282670621, "debt_to_equity_ratio": 0.5709641130105911, "profit_margin": 0.17521573441482577, "quarter": 3, "return_on_assets": 0.14480018756889887, "return_on_equity": 0.1987035822478427 }, { "asset_turnover_ratio": 0.8190151856480623, "current_ratio": 2.1402543437135395, "debt_to_equity_ratio": 0.5668794535776519, "profit_margin": 0.19434153982351451, "quarter": 4, "return_on_assets": 0.15916867231768606, "return_on_equity": 0.21515257292897688 } ], "income_statement": [ { "depreciation": 569958, "expenses": 9430044, "income_tax": 650005, "marketing_expense": 1464134, "net_income": 2955284, "net_profit": 2305279, "operational_expense": 6365743, "product_revenue": 3647957, "quarter": 1, "rd_expense": 1837164, "revenue": 12385328, "salaries_expense": 4367182, "service_revenue": 8737371 }, { "depreciation": 705323, "expenses": 9420067, "income_tax": 638383, "marketing_expense": 943292, "net_income": 3048092, "net_profit": 2409709, "operational_expense": 6484007, "product_revenue": 3837646, "quarter": 2, "rd_expense": 1393827, "revenue": 12468159, "salaries_expense": 2842051, "service_revenue": 8630513 }, { "depreciation": 803435, "expenses": 9410102, "income_tax": 942214, "marketing_expense": 1817315, "net_income": 3141442, "net_profit": 2199228, "operational_expense": 6015410, "product_revenue": 4761330, "quarter": 3, "rd_expense": 1544910, "revenue": 12551544, "salaries_expense": 3193709, "service_revenue": 7790214 }, { "depreciation": 758804, "expenses": 9400147, "income_tax": 779740, "marketing_expense": 1659580, "net_income": 3235340, "net_profit": 2455600, "operational_expense": 5697906, "product_revenue": 3869634, "quarter": 4, "rd_expense": 1781161, "revenue": 12635487, "salaries_expense": 3004158, "service_revenue": 8765853 } ], "market_conditions": { "gdp_growth": [ 0.036044463147345635, 0.037202151863311356, 0.04644566431321013, 0.0424730388536578 ], "inflation_rate": [ 0.011938600234207303, 0.0066048801746276115, 0.0069063228795510365, 0.010969323843425676 ], "interest_rate": [ 0.016748110689558875, 0.010643469081448706, 0.012802677685849886, 0.013234742111437565 ], "year": 2012 }, "random_event": { "description": "Rhodes Inc Partnership with Major Brand in 2012", "impact": -0.06, "type": "Partnership with Major Brand" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 110034, "billable_hours_per_employee": 114, "client_concentration": 0.25, "client_retention_rate": 0.72, "employee_utilization_rate": 0.71, "gross_billings": 16069646, "net_revenue": 13383615, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 16814 }, { "average_project_size": 151870, "billable_hours_per_employee": 106, "client_concentration": 0.14, "client_retention_rate": 0.83, "employee_utilization_rate": 0.7, "gross_billings": 16106695, "net_revenue": 13124658, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 16488 }, { "average_project_size": 129051, "billable_hours_per_employee": 156, "client_concentration": 0.15, "client_retention_rate": 0.88, "employee_utilization_rate": 0.61, "gross_billings": 16662704, "net_revenue": 12870712, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 16169 }, { "average_project_size": 154364, "billable_hours_per_employee": 102, "client_concentration": 0.17, "client_retention_rate": 0.73, "employee_utilization_rate": 0.62, "gross_billings": 15940128, "net_revenue": 12621679, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 15856 } ], "balance_sheet": [ { "assets": 13727321, "current_assets": 5103806, "current_liabilities": 2858700, "equity": 10507321, "fixed_assets": 8623515, "liabilities": 5665303, "long_term_liabilities": 2806603, "quarter": 1 }, { "assets": 14110929, "current_assets": 4462185, "current_liabilities": 2458043, "equity": 10742432, "fixed_assets": 9648744, "liabilities": 5757843, "long_term_liabilities": 3299800, "quarter": 2 }, { "assets": 14505258, "current_assets": 6174708, "current_liabilities": 2774904, "equity": 10923225, "fixed_assets": 8330550, "liabilities": 5851894, "long_term_liabilities": 3076990, "quarter": 3 }, { "assets": 14910606, "current_assets": 6749383, "current_liabilities": 2679736, "equity": 11085618, "fixed_assets": 8161223, "liabilities": 5947481, "long_term_liabilities": 3267745, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 28687, "financing_cash_flow": 32258, "investing_cash_flow": -252670, "net_cash_flow": 2381793, "operating_cash_flow": 3012871, "quarter": 1 }, { "change_in_working_capital": 23638, "financing_cash_flow": -125256, "investing_cash_flow": -170916, "net_cash_flow": 2577841, "operating_cash_flow": 3023667, "quarter": 2 }, { "change_in_working_capital": 1751, "financing_cash_flow": -152254, "investing_cash_flow": -100398, "net_cash_flow": 2923551, "operating_cash_flow": 2938006, "quarter": 3 }, { "change_in_working_capital": -19606, "financing_cash_flow": 69355, "investing_cash_flow": -186712, "net_cash_flow": 2668567, "operating_cash_flow": 2890947, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9749619026174153, "current_ratio": 1.7853590793017806, "debt_to_equity_ratio": 0.5391767321089743, "profit_margin": 0.18270870762495783, "quarter": 1, "return_on_assets": 0.17813402921079793, "return_on_equity": 0.23272373614549322 }, { "asset_turnover_ratio": 0.9301058775081357, "current_ratio": 1.8153404964843984, "debt_to_equity_ratio": 0.5359906397359555, "profit_margin": 0.18205015323065943, "quarter": 2, "return_on_assets": 0.16932591752109305, "return_on_equity": 0.2224213288015228 }, { "asset_turnover_ratio": 0.8873135520926274, "current_ratio": 2.225196979787409, "debt_to_equity_ratio": 0.5357295121175294, "profit_margin": 0.17635861947652934, "quarter": 3, "return_on_assets": 0.15648539308987128, "return_on_equity": 0.2078013590308723 }, { "asset_turnover_ratio": 0.8464900085214511, "current_ratio": 2.5186746007815697, "debt_to_equity_ratio": 0.5365042345857488, "profit_margin": 0.1681624924861423, "quarter": 4, "return_on_assets": 0.14234786969758306, "return_on_equity": 0.19146366039313278 } ], "income_statement": [ { "depreciation": 567568, "expenses": 10254980, "income_tax": 683332, "marketing_expense": 1691489, "net_income": 3128635, "net_profit": 2445303, "operational_expense": 5337131, "product_revenue": 4600054, "quarter": 1, "rd_expense": 1668489, "revenue": 13383615, "salaries_expense": 3682653, "service_revenue": 8783561 }, { "depreciation": 634321, "expenses": 10048678, "income_tax": 686634, "marketing_expense": 1985980, "net_income": 3075980, "net_profit": 2389346, "operational_expense": 6655504, "product_revenue": 3819056, "quarter": 2, "rd_expense": 1255982, "revenue": 13124658, "salaries_expense": 4155776, "service_revenue": 9305602 }, { "depreciation": 668145, "expenses": 9846527, "income_tax": 754324, "marketing_expense": 1832451, "net_income": 3024185, "net_profit": 2269861, "operational_expense": 5721004, "product_revenue": 3317559, "quarter": 3, "rd_expense": 1494664, "revenue": 12870712, "salaries_expense": 3921144, "service_revenue": 9553153 }, { "depreciation": 768454, "expenses": 9648443, "income_tax": 850743, "marketing_expense": 1383437, "net_income": 2973236, "net_profit": 2122493, "operational_expense": 5622049, "product_revenue": 4300867, "quarter": 4, "rd_expense": 1082796, "revenue": 12621679, "salaries_expense": 4373578, "service_revenue": 8320812 } ], "market_conditions": { "gdp_growth": [ 0.03783249511476723, 0.03233488103066086, 0.03140658846530102, 0.03595884399943815 ], "inflation_rate": [ 0.006792689555067926, 0.005131823351119512, 0.010501682293979988, 0.006314181371223382 ], "interest_rate": [ 0.01505633352612109, 0.022259056811696043, 0.019342926188052154, 0.015536206261362692 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 159318, "billable_hours_per_employee": 95, "client_concentration": 0.16, "client_retention_rate": 0.86, "employee_utilization_rate": 0.79, "gross_billings": 7922528, "net_revenue": 6708267, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 8427 }, { "average_project_size": 159551, "billable_hours_per_employee": 137, "client_concentration": 0.32, "client_retention_rate": 0.86, "employee_utilization_rate": 0.74, "gross_billings": 7642053, "net_revenue": 6580954, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 8268 }, { "average_project_size": 59804, "billable_hours_per_employee": 118, "client_concentration": 0.19, "client_retention_rate": 0.87, "employee_utilization_rate": 0.65, "gross_billings": 8145364, "net_revenue": 6456057, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 8111 }, { "average_project_size": 125719, "billable_hours_per_employee": 121, "client_concentration": 0.15, "client_retention_rate": 0.76, "employee_utilization_rate": 0.64, "gross_billings": 7307472, "net_revenue": 6333531, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 7957 } ], "balance_sheet": [ { "assets": 7670980, "current_assets": 3283005, "current_liabilities": 1814759, "equity": 5170706, "fixed_assets": 4387975, "liabilities": 4522341, "long_term_liabilities": 2707582, "quarter": 1 }, { "assets": 7869931, "current_assets": 3472484, "current_liabilities": 2211767, "equity": 5165150, "fixed_assets": 4397447, "liabilities": 4614055, "long_term_liabilities": 2402288, "quarter": 2 }, { "assets": 8074043, "current_assets": 3234574, "current_liabilities": 2061288, "equity": 5175481, "fixed_assets": 4839469, "liabilities": 4707629, "long_term_liabilities": 2646341, "quarter": 3 }, { "assets": 8283448, "current_assets": 2907799, "current_liabilities": 2151278, "equity": 5206156, "fixed_assets": 5375649, "liabilities": 4803101, "long_term_liabilities": 2651823, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -16837, "financing_cash_flow": -178171, "investing_cash_flow": -272026, "net_cash_flow": 1709821, "operating_cash_flow": 2350031, "quarter": 1 }, { "change_in_working_capital": -56884, "financing_cash_flow": -189578, "investing_cash_flow": -348328, "net_cash_flow": 2210554, "operating_cash_flow": 2271182, "quarter": 2 }, { "change_in_working_capital": -80260, "financing_cash_flow": -152398, "investing_cash_flow": -418068, "net_cash_flow": 1828105, "operating_cash_flow": 2020964, "quarter": 3 }, { "change_in_working_capital": -89647, "financing_cash_flow": -125164, "investing_cash_flow": -488887, "net_cash_flow": 1454269, "operating_cash_flow": 2008983, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.874499346889185, "current_ratio": 1.8090583928775115, "debt_to_equity_ratio": 0.8746080322493679, "profit_margin": 0.30142911723698534, "quarter": 1, "return_on_assets": 0.26359956615712726, "return_on_equity": 0.3910620716010541 }, { "asset_turnover_ratio": 0.8362149553788972, "current_ratio": 1.5700044353677398, "debt_to_equity_ratio": 0.8933051315063454, "profit_margin": 0.29012115872561944, "quarter": 2, "return_on_assets": 0.2426036517982178, "return_on_equity": 0.3696454120403086 }, { "asset_turnover_ratio": 0.7996064672927801, "current_ratio": 1.5692004222602567, "debt_to_equity_ratio": 0.9096022186150428, "profit_margin": 0.28021236491561335, "quarter": 3, "return_on_assets": 0.22405961920192893, "return_on_equity": 0.3495456750783164 }, { "asset_turnover_ratio": 0.7646008039164367, "current_ratio": 1.3516611985991582, "debt_to_equity_ratio": 0.922581075173314, "profit_margin": 0.2724876534116593, "quarter": 4, "return_on_assets": 0.2083442788558581, "return_on_equity": 0.3314939083654043 } ], "income_statement": [ { "depreciation": 327964, "expenses": 4156693, "income_tax": 529507, "marketing_expense": 677253, "net_income": 2551574, "net_profit": 2022067, "operational_expense": 2823689, "product_revenue": 2264549, "quarter": 1, "rd_expense": 474087, "revenue": 6708267, "salaries_expense": 2024308, "service_revenue": 4443718 }, { "depreciation": 361908, "expenses": 4089205, "income_tax": 582475, "marketing_expense": 728067, "net_income": 2491749, "net_profit": 1909274, "operational_expense": 2814564, "product_revenue": 1662242, "quarter": 2, "rd_expense": 462549, "revenue": 6580954, "salaries_expense": 1352599, "service_revenue": 4918712 }, { "depreciation": 211897, "expenses": 4022813, "income_tax": 624177, "marketing_expense": 700692, "net_income": 2433244, "net_profit": 1809067, "operational_expense": 2586300, "product_revenue": 1503521, "quarter": 3, "rd_expense": 512649, "revenue": 6456057, "salaries_expense": 1962685, "service_revenue": 4952536 }, { "depreciation": 283174, "expenses": 3957499, "income_tax": 650223, "marketing_expense": 414091, "net_income": 2376032, "net_profit": 1725809, "operational_expense": 2043345, "product_revenue": 1586525, "quarter": 4, "rd_expense": 631897, "revenue": 6333531, "salaries_expense": 1826522, "service_revenue": 4747006 } ], "market_conditions": { "gdp_growth": [ 0.041225277418688464, 0.05844898066879903, 0.05937404189548892, 0.04101924725258983 ], "inflation_rate": [ 0.011514621164275658, 0.012570530006359007, 0.005307180276343041, 0.007334967609471783 ], "interest_rate": [ 0.015432100346762075, 0.011283744542845676, 0.01268940841145905, 0.013214143359895743 ], "year": 2014 }, "random_event": { "description": "Rhodes Inc Expansion to New Market in 2014", "impact": 0.1, "type": "Expansion to New Market" }, "year": 2014 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Poor", "founding_year": 2002, "industry": "Advertising", "location": "Jamesberg", "name": "Henry-Ellis", "num_employees": 489, "region": "North America", "revenue_size": "Medium", "website": "www.henry-ellis.com" }

[ { "advertising_kpis": [ { "average_project_size": 96922, "billable_hours_per_employee": 137, "client_concentration": 0.34, "client_retention_rate": 0.6, "employee_utilization_rate": 0.71, "gross_billings": 11271209, "net_revenue": 9983375, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 20416 }, { "average_project_size": 100450, "billable_hours_per_employee": 121, "client_concentration": 0.16, "client_retention_rate": 0.63, "employee_utilization_rate": 0.67, "gross_billings": 11438214, "net_revenue": 10005132, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 20460 }, { "average_project_size": 54879, "billable_hours_per_employee": 91, "client_concentration": 0.24, "client_retention_rate": 0.83, "employee_utilization_rate": 0.79, "gross_billings": 12174755, "net_revenue": 10026937, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 20505 }, { "average_project_size": 134442, "billable_hours_per_employee": 83, "client_concentration": 0.15, "client_retention_rate": 0.62, "employee_utilization_rate": 0.77, "gross_billings": 12596281, "net_revenue": 10048789, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 20550 } ], "balance_sheet": [ { "assets": 13429571, "current_assets": 4138768, "current_liabilities": 2427803, "equity": 10057310, "fixed_assets": 9290803, "liabilities": 5501487, "long_term_liabilities": 3073684, "quarter": 1 }, { "assets": 13675035, "current_assets": 5079098, "current_liabilities": 2858554, "equity": 10455227, "fixed_assets": 8595937, "liabilities": 5592703, "long_term_liabilities": 2734149, "quarter": 2 }, { "assets": 13924985, "current_assets": 5102659, "current_liabilities": 3174289, "equity": 10557374, "fixed_assets": 8822326, "liabilities": 5685431, "long_term_liabilities": 2511142, "quarter": 3 }, { "assets": 14179504, "current_assets": 6202237, "current_liabilities": 3259338, "equity": 10657498, "fixed_assets": 7977267, "liabilities": 5779697, "long_term_liabilities": 2520359, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -79171, "financing_cash_flow": -187054, "investing_cash_flow": -393063, "net_cash_flow": 2450837, "operating_cash_flow": 2582844, "quarter": 1 }, { "change_in_working_capital": 2132, "financing_cash_flow": 4936, "investing_cash_flow": -183669, "net_cash_flow": 2612628, "operating_cash_flow": 2946118, "quarter": 2 }, { "change_in_working_capital": -25824, "financing_cash_flow": -82001, "investing_cash_flow": -369387, "net_cash_flow": 2883741, "operating_cash_flow": 2989414, "quarter": 3 }, { "change_in_working_capital": 62201, "financing_cash_flow": 146916, "investing_cash_flow": -494716, "net_cash_flow": 2525152, "operating_cash_flow": 2816908, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7433874842316258, "current_ratio": 1.7047379873902455, "debt_to_equity_ratio": 0.5470137641178406, "profit_margin": 0.21327717330061227, "quarter": 1, "return_on_assets": 0.15854758130397464, "return_on_equity": 0.21170929403588037 }, { "asset_turnover_ratio": 0.7316348367664142, "current_ratio": 1.7768067351535077, "debt_to_equity_ratio": 0.5349193279112926, "profit_margin": 0.23716778549248527, "quarter": 2, "return_on_assets": 0.17352021402504636, "return_on_equity": 0.22695776954436284 }, { "asset_turnover_ratio": 0.7200680647052762, "current_ratio": 1.6074966709080365, "debt_to_equity_ratio": 0.5385270049161847, "profit_margin": 0.23115932612322188, "quarter": 3, "return_on_assets": 0.16645044860012417, "return_on_equity": 0.21954512552079714 }, { "asset_turnover_ratio": 0.7086840978358623, "current_ratio": 1.902913106894713, "debt_to_equity_ratio": 0.5423127454492602, "profit_margin": 0.22467294317753114, "quarter": 4, "return_on_assets": 0.1592221420438966, "return_on_equity": 0.21184062150422173 } ], "income_statement": [ { "depreciation": 453618, "expenses": 6942410, "income_tax": 911739, "marketing_expense": 1336326, "net_income": 3040965, "net_profit": 2129226, "operational_expense": 4126695, "product_revenue": 2687462, "quarter": 1, "rd_expense": 1231114, "revenue": 9983375, "salaries_expense": 2173692, "service_revenue": 7295913 }, { "depreciation": 573223, "expenses": 6993374, "income_tax": 638863, "marketing_expense": 1298802, "net_income": 3011758, "net_profit": 2372895, "operational_expense": 4010718, "product_revenue": 3783070, "quarter": 2, "rd_expense": 1012114, "revenue": 10005132, "salaries_expense": 2200967, "service_revenue": 6222062 }, { "depreciation": 671594, "expenses": 7044712, "income_tax": 664405, "marketing_expense": 875349, "net_income": 2982225, "net_profit": 2317820, "operational_expense": 4625433, "product_revenue": 2569927, "quarter": 3, "rd_expense": 1238044, "revenue": 10026937, "salaries_expense": 3253685, "service_revenue": 7457010 }, { "depreciation": 559217, "expenses": 7096427, "income_tax": 694671, "marketing_expense": 1360505, "net_income": 2952362, "net_profit": 2257691, "operational_expense": 4285055, "product_revenue": 2326968, "quarter": 4, "rd_expense": 1414480, "revenue": 10048789, "salaries_expense": 3536324, "service_revenue": 7721821 } ], "market_conditions": { "gdp_growth": [ 0.004760355811495845, 0.014111214493345443, 0.010552754315083396, 0.010899681964805577 ], "inflation_rate": [ 0.015150749655669902, 0.013584265193328539, 0.018139397658753022, 0.014338551812323127 ], "interest_rate": [ 0.04324243527142826, 0.039677783218345274, 0.03413800917117779, 0.03895855517522816 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 173839, "billable_hours_per_employee": 91, "client_concentration": 0.1, "client_retention_rate": 0.68, "employee_utilization_rate": 0.62, "gross_billings": 11283309, "net_revenue": 9043175, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 18493 }, { "average_project_size": 58904, "billable_hours_per_employee": 110, "client_concentration": 0.27, "client_retention_rate": 0.76, "employee_utilization_rate": 0.61, "gross_billings": 10810787, "net_revenue": 9011479, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 18428 }, { "average_project_size": 113469, "billable_hours_per_employee": 85, "client_concentration": 0.24, "client_retention_rate": 0.8, "employee_utilization_rate": 0.64, "gross_billings": 10987601, "net_revenue": 8979895, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 18364 }, { "average_project_size": 100659, "billable_hours_per_employee": 120, "client_concentration": 0.2, "client_retention_rate": 0.88, "employee_utilization_rate": 0.68, "gross_billings": 10831975, "net_revenue": 8948421, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 18299 } ], "balance_sheet": [ { "assets": 10634530, "current_assets": 4776161, "current_liabilities": 3200693, "equity": 7692976, "fixed_assets": 5858369, "liabilities": 5474778, "long_term_liabilities": 2274085, "quarter": 1 }, { "assets": 10916393, "current_assets": 5201411, "current_liabilities": 2297743, "equity": 7903024, "fixed_assets": 5714982, "liabilities": 5519432, "long_term_liabilities": 3221689, "quarter": 2 }, { "assets": 11205727, "current_assets": 4997862, "current_liabilities": 3060404, "equity": 8282619, "fixed_assets": 6207865, "liabilities": 5564451, "long_term_liabilities": 2504047, "quarter": 3 }, { "assets": 11502730, "current_assets": 4780524, "current_liabilities": 3270962, "equity": 8604620, "fixed_assets": 6722206, "liabilities": 5609837, "long_term_liabilities": 2338875, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 7365, "financing_cash_flow": -87475, "investing_cash_flow": -389581, "net_cash_flow": 2636558, "operating_cash_flow": 3055208, "quarter": 1 }, { "change_in_working_capital": -77194, "financing_cash_flow": 112086, "investing_cash_flow": -128878, "net_cash_flow": 2816686, "operating_cash_flow": 3028700, "quarter": 2 }, { "change_in_working_capital": 40100, "financing_cash_flow": 78148, "investing_cash_flow": -138067, "net_cash_flow": 2508530, "operating_cash_flow": 3137170, "quarter": 3 }, { "change_in_working_capital": 82709, "financing_cash_flow": 146634, "investing_cash_flow": -347793, "net_cash_flow": 2847179, "operating_cash_flow": 2996778, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8503596303738858, "current_ratio": 1.4922271520573827, "debt_to_equity_ratio": 0.7116593110390569, "profit_margin": 0.2801255090164682, "quarter": 1, "return_on_assets": 0.23820742430554054, "return_on_equity": 0.32929051124038344 }, { "asset_turnover_ratio": 0.8254996865722954, "current_ratio": 2.263704426474153, "debt_to_equity_ratio": 0.6983949435051696, "profit_margin": 0.27809674749283664, "quarter": 2, "return_on_assets": 0.22956877789211144, "return_on_equity": 0.3171017828112378 }, { "asset_turnover_ratio": 0.8013665690766874, "current_ratio": 1.6330726270126428, "debt_to_equity_ratio": 0.6718226445041116, "profit_margin": 0.2941396308086008, "quarter": 3, "return_on_assets": 0.23571366677057187, "return_on_equity": 0.3189019077178366 }, { "asset_turnover_ratio": 0.77793888928976, "current_ratio": 1.461503985677608, "debt_to_equity_ratio": 0.6519563908690913, "profit_margin": 0.303039720638982, "quarter": 4, "return_on_assets": 0.2357463836845688, "return_on_equity": 0.3151477926974114 } ], "income_statement": [ { "depreciation": 521984, "expenses": 5518849, "income_tax": 991102, "marketing_expense": 697802, "net_income": 3524326, "net_profit": 2533224, "operational_expense": 2839184, "product_revenue": 2085127, "quarter": 1, "rd_expense": 662987, "revenue": 9043175, "salaries_expense": 2172846, "service_revenue": 6958048 }, { "depreciation": 522637, "expenses": 5497168, "income_tax": 1008248, "marketing_expense": 623886, "net_income": 3514311, "net_profit": 2506063, "operational_expense": 2769776, "product_revenue": 3122102, "quarter": 2, "rd_expense": 1043564, "revenue": 9011479, "salaries_expense": 1740335, "service_revenue": 5889377 }, { "depreciation": 495827, "expenses": 5475573, "income_tax": 862979, "marketing_expense": 580806, "net_income": 3504322, "net_profit": 2641343, "operational_expense": 3455437, "product_revenue": 3041991, "quarter": 3, "rd_expense": 668971, "revenue": 8979895, "salaries_expense": 2413112, "service_revenue": 5937904 }, { "depreciation": 285051, "expenses": 5454063, "income_tax": 782631, "marketing_expense": 1079433, "net_income": 3494358, "net_profit": 2711727, "operational_expense": 2822026, "product_revenue": 3542689, "quarter": 4, "rd_expense": 620923, "revenue": 8948421, "salaries_expense": 2174001, "service_revenue": 5405732 } ], "market_conditions": { "gdp_growth": [ 0.020897014457894776, 0.022305414401508822, 0.019642372234141538, 0.013182833133123791 ], "inflation_rate": [ 0.016127447693640135, 0.015247161856115306, 0.012898861813612151, 0.019487158519919064 ], "interest_rate": [ 0.024990625752087575, 0.025501747602361572, 0.02526503309649931, 0.025177205640646134 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 90283, "billable_hours_per_employee": 137, "client_concentration": 0.19, "client_retention_rate": 0.85, "employee_utilization_rate": 0.68, "gross_billings": 14899353, "net_revenue": 11975599, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 24490 }, { "average_project_size": 187403, "billable_hours_per_employee": 90, "client_concentration": 0.15, "client_retention_rate": 0.78, "employee_utilization_rate": 0.61, "gross_billings": 14253941, "net_revenue": 12069415, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 24682 }, { "average_project_size": 144794, "billable_hours_per_employee": 97, "client_concentration": 0.3, "client_retention_rate": 0.72, "employee_utilization_rate": 0.78, "gross_billings": 14854378, "net_revenue": 12163966, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 24875 }, { "average_project_size": 192654, "billable_hours_per_employee": 155, "client_concentration": 0.14, "client_retention_rate": 0.73, "employee_utilization_rate": 0.78, "gross_billings": 13784631, "net_revenue": 12259257, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 25070 } ], "balance_sheet": [ { "assets": 13338033, "current_assets": 5791770, "current_liabilities": 2831885, "equity": 10118976, "fixed_assets": 7546263, "liabilities": 5702541, "long_term_liabilities": 2870656, "quarter": 1 }, { "assets": 13770300, "current_assets": 4744124, "current_liabilities": 3075455, "equity": 10447145, "fixed_assets": 9026176, "liabilities": 5829371, "long_term_liabilities": 2753916, "quarter": 2 }, { "assets": 14216576, "current_assets": 5435526, "current_liabilities": 2391105, "equity": 10766314, "fixed_assets": 8781050, "liabilities": 5959021, "long_term_liabilities": 3567916, "quarter": 3 }, { "assets": 14677315, "current_assets": 4598403, "current_liabilities": 2954971, "equity": 11103794, "fixed_assets": 10078912, "liabilities": 6091556, "long_term_liabilities": 3136585, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 17019, "financing_cash_flow": 20815, "investing_cash_flow": -266212, "net_cash_flow": 2972146, "operating_cash_flow": 3256226, "quarter": 1 }, { "change_in_working_capital": 36648, "financing_cash_flow": 27476, "investing_cash_flow": -347972, "net_cash_flow": 2571334, "operating_cash_flow": 3081148, "quarter": 2 }, { "change_in_working_capital": -34477, "financing_cash_flow": -123175, "investing_cash_flow": -304615, "net_cash_flow": 2778146, "operating_cash_flow": 3025451, "quarter": 3 }, { "change_in_working_capital": -65049, "financing_cash_flow": 196512, "investing_cash_flow": -211189, "net_cash_flow": 3211942, "operating_cash_flow": 3377539, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8978534541037648, "current_ratio": 2.045199575547736, "debt_to_equity_ratio": 0.5635492168377512, "profit_margin": 0.20737868727902461, "quarter": 1, "return_on_assets": 0.18619567068097673, "return_on_equity": 0.245428391173178 }, { "asset_turnover_ratio": 0.8764816307560475, "current_ratio": 1.5425763017179572, "debt_to_equity_ratio": 0.5579869907041589, "profit_margin": 0.20765016365747635, "quarter": 2, "return_on_assets": 0.18200155406926502, "return_on_equity": 0.23989482293966438 }, { "asset_turnover_ratio": 0.8556185399353543, "current_ratio": 2.2732276499777297, "debt_to_equity_ratio": 0.5534875724412274, "profit_margin": 0.2062451506359028, "quarter": 3, "return_on_assets": 0.17646717465583836, "return_on_equity": 0.23301930447133531 }, { "asset_turnover_ratio": 0.8352520198687566, "current_ratio": 1.5561584191519984, "debt_to_equity_ratio": 0.5486013159105797, "profit_margin": 0.20539866323056935, "quarter": 4, "return_on_assets": 0.17155964834167559, "return_on_equity": 0.22677248875474454 } ], "income_statement": [ { "depreciation": 772742, "expenses": 8462446, "income_tax": 1029669, "marketing_expense": 1603509, "net_income": 3513153, "net_profit": 2483484, "operational_expense": 5690267, "product_revenue": 3879474, "quarter": 1, "rd_expense": 1229352, "revenue": 11975599, "salaries_expense": 3875000, "service_revenue": 8096125 }, { "depreciation": 574932, "expenses": 8588155, "income_tax": 975044, "marketing_expense": 1226918, "net_income": 3481260, "net_profit": 2506216, "operational_expense": 5712306, "product_revenue": 2776586, "quarter": 2, "rd_expense": 1304773, "revenue": 12069415, "salaries_expense": 3497816, "service_revenue": 9292829 }, { "depreciation": 516692, "expenses": 8715733, "income_tax": 939474, "marketing_expense": 1581927, "net_income": 3448233, "net_profit": 2508759, "operational_expense": 5518070, "product_revenue": 3477902, "quarter": 3, "rd_expense": 1653183, "revenue": 12163966, "salaries_expense": 3736846, "service_revenue": 8686064 }, { "depreciation": 859504, "expenses": 8845205, "income_tax": 896017, "marketing_expense": 1683811, "net_income": 3414052, "net_profit": 2518035, "operational_expense": 6148621, "product_revenue": 3956307, "quarter": 4, "rd_expense": 966396, "revenue": 12259257, "salaries_expense": 4063815, "service_revenue": 8302950 } ], "market_conditions": { "gdp_growth": [ 0.008431941044811892, 0.02251141850868968, 0.01856697901075125, 0.019142412021006056 ], "inflation_rate": [ 0.01693905687205835, 0.009882608776185405, 0.01195048137232304, 0.01483258229719079 ], "interest_rate": [ 0.03801801390349121, 0.038893472410224936, 0.035608730804307494, 0.03963615923518548 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 145728, "billable_hours_per_employee": 88, "client_concentration": 0.14, "client_retention_rate": 0.72, "employee_utilization_rate": 0.66, "gross_billings": 12268938, "net_revenue": 9815935, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 20073 }, { "average_project_size": 52063, "billable_hours_per_employee": 156, "client_concentration": 0.19, "client_retention_rate": 0.72, "employee_utilization_rate": 0.68, "gross_billings": 11057532, "net_revenue": 9891922, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 20229 }, { "average_project_size": 150689, "billable_hours_per_employee": 160, "client_concentration": 0.34, "client_retention_rate": 0.65, "employee_utilization_rate": 0.75, "gross_billings": 12782467, "net_revenue": 9968498, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 20385 }, { "average_project_size": 90710, "billable_hours_per_employee": 119, "client_concentration": 0.3, "client_retention_rate": 0.87, "employee_utilization_rate": 0.69, "gross_billings": 12855678, "net_revenue": 10045667, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 20543 } ], "balance_sheet": [ { "assets": 12240463, "current_assets": 5475696, "current_liabilities": 2575595, "equity": 9304841, "fixed_assets": 6764767, "liabilities": 5655070, "long_term_liabilities": 3079475, "quarter": 1 }, { "assets": 12449069, "current_assets": 5358324, "current_liabilities": 2354653, "equity": 9328535, "fixed_assets": 7090745, "liabilities": 5779369, "long_term_liabilities": 3424716, "quarter": 2 }, { "assets": 12661230, "current_assets": 5885467, "current_liabilities": 2426505, "equity": 9361603, "fixed_assets": 6775763, "liabilities": 5906400, "long_term_liabilities": 3479895, "quarter": 3 }, { "assets": 12877007, "current_assets": 4717897, "current_liabilities": 3176631, "equity": 9412959, "fixed_assets": 8159110, "liabilities": 6036224, "long_term_liabilities": 2859593, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 14776, "financing_cash_flow": 91756, "investing_cash_flow": -250511, "net_cash_flow": 3156164, "operating_cash_flow": 3186164, "quarter": 1 }, { "change_in_working_capital": 29707, "financing_cash_flow": -33446, "investing_cash_flow": -364104, "net_cash_flow": 2277904, "operating_cash_flow": 2975579, "quarter": 2 }, { "change_in_working_capital": -72500, "financing_cash_flow": -57147, "investing_cash_flow": -121850, "net_cash_flow": 2797829, "operating_cash_flow": 3114740, "quarter": 3 }, { "change_in_working_capital": -91907, "financing_cash_flow": -39801, "investing_cash_flow": -333671, "net_cash_flow": 2788201, "operating_cash_flow": 3130683, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8019251395964352, "current_ratio": 2.125992634711591, "debt_to_equity_ratio": 0.6077556833050667, "profit_margin": 0.2770442143310851, "quarter": 1, "return_on_assets": 0.22216872025184015, "return_on_equity": 0.2922616302632146 }, { "asset_turnover_ratio": 0.7945913063860438, "current_ratio": 2.2756321207413577, "debt_to_equity_ratio": 0.619536615342066, "profit_margin": 0.26878851248523794, "quarter": 2, "return_on_assets": 0.21357701527720668, "return_on_equity": 0.285021710268547 }, { "asset_turnover_ratio": 0.7873246122217193, "current_ratio": 2.4254913960614135, "debt_to_equity_ratio": 0.6309175896478413, "profit_margin": 0.2615010807044351, "quarter": 3, "return_on_assets": 0.2058862369611799, "return_on_equity": 0.2784537007177083 }, { "asset_turnover_ratio": 0.780124372068758, "current_ratio": 1.4851888683325196, "debt_to_equity_ratio": 0.6412674271714134, "profit_margin": 0.25604830420916797, "quarter": 4, "return_on_assets": 0.19974952254044748, "return_on_equity": 0.27325902513757894 } ], "income_statement": [ { "depreciation": 466716, "expenses": 6289154, "income_tax": 807333, "marketing_expense": 1018286, "net_income": 3526781, "net_profit": 2719448, "operational_expense": 3963548, "product_revenue": 2128324, "quarter": 1, "rd_expense": 1101081, "revenue": 9815935, "salaries_expense": 2384230, "service_revenue": 7687611 }, { "depreciation": 316744, "expenses": 6331405, "income_tax": 901682, "marketing_expense": 1044983, "net_income": 3560517, "net_profit": 2658835, "operational_expense": 3588542, "product_revenue": 3366584, "quarter": 2, "rd_expense": 790398, "revenue": 9891922, "salaries_expense": 2466716, "service_revenue": 6525338 }, { "depreciation": 507967, "expenses": 6373940, "income_tax": 987785, "marketing_expense": 908792, "net_income": 3594558, "net_profit": 2606773, "operational_expense": 4072407, "product_revenue": 2442855, "quarter": 3, "rd_expense": 926833, "revenue": 9968498, "salaries_expense": 3165248, "service_revenue": 7525643 }, { "depreciation": 558507, "expenses": 6416762, "income_tax": 1056729, "marketing_expense": 994402, "net_income": 3628905, "net_profit": 2572176, "operational_expense": 3319375, "product_revenue": 2454806, "quarter": 4, "rd_expense": 692440, "revenue": 10045667, "salaries_expense": 2785989, "service_revenue": 7590861 } ], "market_conditions": { "gdp_growth": [ 0.028866050178888207, 0.01942530092932576, 0.011283370203838261, 0.022060374008477192 ], "inflation_rate": [ 0.013915356794529894, 0.01069241717424912, 0.01271021185994153, 0.014402831949059669 ], "interest_rate": [ 0.03269932989926937, 0.029389055071753503, 0.029018942425949885, 0.02923604534301969 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 112408, "billable_hours_per_employee": 86, "client_concentration": 0.24, "client_retention_rate": 0.87, "employee_utilization_rate": 0.68, "gross_billings": 19531836, "net_revenue": 17469093, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 35724 }, { "average_project_size": 187571, "billable_hours_per_employee": 155, "client_concentration": 0.27, "client_retention_rate": 0.7, "employee_utilization_rate": 0.76, "gross_billings": 20776421, "net_revenue": 17444843, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 35675 }, { "average_project_size": 158734, "billable_hours_per_employee": 108, "client_concentration": 0.3, "client_retention_rate": 0.9, "employee_utilization_rate": 0.8, "gross_billings": 21759706, "net_revenue": 17420627, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 35625 }, { "average_project_size": 116311, "billable_hours_per_employee": 96, "client_concentration": 0.27, "client_retention_rate": 0.78, "employee_utilization_rate": 0.68, "gross_billings": 22145935, "net_revenue": 17396444, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 35576 } ], "balance_sheet": [ { "assets": 21636365, "current_assets": 6763567, "current_liabilities": 4753646, "equity": 15455029, "fixed_assets": 14872798, "liabilities": 9722227, "long_term_liabilities": 4968581, "quarter": 1 }, { "assets": 22262011, "current_assets": 7452399, "current_liabilities": 4631576, "equity": 15913981, "fixed_assets": 14809612, "liabilities": 9960015, "long_term_liabilities": 5328439, "quarter": 2 }, { "assets": 22905748, "current_assets": 10517332, "current_liabilities": 4456224, "equity": 16253544, "fixed_assets": 12388416, "liabilities": 10203620, "long_term_liabilities": 5747396, "quarter": 3 }, { "assets": 23568099, "current_assets": 9612308, "current_liabilities": 4304106, "equity": 16636263, "fixed_assets": 13955791, "liabilities": 10453182, "long_term_liabilities": 6149076, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 86837, "financing_cash_flow": -183400, "investing_cash_flow": -338050, "net_cash_flow": 4379790, "operating_cash_flow": 4704453, "quarter": 1 }, { "change_in_working_capital": 9978, "financing_cash_flow": -146194, "investing_cash_flow": -452745, "net_cash_flow": 4609194, "operating_cash_flow": 4782553, "quarter": 2 }, { "change_in_working_capital": -394, "financing_cash_flow": -70261, "investing_cash_flow": -127173, "net_cash_flow": 4404897, "operating_cash_flow": 4360351, "quarter": 3 }, { "change_in_working_capital": -22881, "financing_cash_flow": 99637, "investing_cash_flow": -107010, "net_cash_flow": 3959252, "operating_cash_flow": 4232212, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.807395003735609, "current_ratio": 1.4228167179466036, "debt_to_equity_ratio": 0.629065594118264, "profit_margin": 0.20269461041852602, "quarter": 1, "return_on_assets": 0.16365461573605364, "return_on_equity": 0.22910930804465007 }, { "asset_turnover_ratio": 0.7836148764817339, "current_ratio": 1.6090417171174562, "debt_to_equity_ratio": 0.6258657089008715, "profit_margin": 0.20705173442948155, "quarter": 2, "return_on_assets": 0.16224881930028692, "return_on_equity": 0.226969291970375 }, { "asset_turnover_ratio": 0.7605351722196542, "current_ratio": 2.3601443733528655, "debt_to_equity_ratio": 0.6277781633347164, "profit_margin": 0.20386269679041977, "quarter": 3, "return_on_assets": 0.15504475121266506, "return_on_equity": 0.218501023530622 }, { "asset_turnover_ratio": 0.7381352225311002, "current_ratio": 2.2332879348231667, "debt_to_equity_ratio": 0.628337145186993, "profit_margin": 0.2024175745341979, "quarter": 4, "return_on_assets": 0.14941154142300572, "return_on_equity": 0.21166688696854577 } ], "income_statement": [ { "depreciation": 1163562, "expenses": 12899280, "income_tax": 1028922, "marketing_expense": 2188603, "net_income": 4569813, "net_profit": 3540891, "operational_expense": 8675424, "product_revenue": 3672856, "quarter": 1, "rd_expense": 1934797, "revenue": 17469093, "salaries_expense": 5182242, "service_revenue": 13796237 }, { "depreciation": 1170568, "expenses": 12790119, "income_tax": 1042739, "marketing_expense": 2203098, "net_income": 4654724, "net_profit": 3611985, "operational_expense": 7779502, "product_revenue": 6309718, "quarter": 2, "rd_expense": 1337382, "revenue": 17444843, "salaries_expense": 6258239, "service_revenue": 11135125 }, { "depreciation": 808935, "expenses": 12681881, "income_tax": 1187330, "marketing_expense": 1280987, "net_income": 4738746, "net_profit": 3551416, "operational_expense": 8659639, "product_revenue": 6673097, "quarter": 3, "rd_expense": 1890826, "revenue": 17420627, "salaries_expense": 4691575, "service_revenue": 10747530 }, { "depreciation": 710866, "expenses": 12574560, "income_tax": 1300538, "marketing_expense": 1647771, "net_income": 4821884, "net_profit": 3521346, "operational_expense": 7252660, "product_revenue": 3914805, "quarter": 4, "rd_expense": 1538988, "revenue": 17396444, "salaries_expense": 4735973, "service_revenue": 13481639 } ], "market_conditions": { "gdp_growth": [ 0.012474015130889263, 0.0026629102589765287, 0.015261022450706062, 0.011785405453644524 ], "inflation_rate": [ 0.014500101285029897, 0.010942792137058044, 0.00980617304468528, 0.013021388069971242 ], "interest_rate": [ 0.030854488553669592, 0.02682831707016662, 0.02356849662704646, 0.028251049943757153 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 72337, "billable_hours_per_employee": 150, "client_concentration": 0.11, "client_retention_rate": 0.62, "employee_utilization_rate": 0.73, "gross_billings": 15774094, "net_revenue": 12662799, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 25895 }, { "average_project_size": 85847, "billable_hours_per_employee": 88, "client_concentration": 0.35, "client_retention_rate": 0.85, "employee_utilization_rate": 0.61, "gross_billings": 15453913, "net_revenue": 12665375, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 25901 }, { "average_project_size": 146698, "billable_hours_per_employee": 87, "client_concentration": 0.28, "client_retention_rate": 0.72, "employee_utilization_rate": 0.79, "gross_billings": 14983585, "net_revenue": 12667952, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 25906 }, { "average_project_size": 193617, "billable_hours_per_employee": 110, "client_concentration": 0.34, "client_retention_rate": 0.85, "employee_utilization_rate": 0.61, "gross_billings": 15528527, "net_revenue": 12670529, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 25911 } ], "balance_sheet": [ { "assets": 17509784, "current_assets": 5733341, "current_liabilities": 3377474, "equity": 12844389, "fixed_assets": 11776443, "liabilities": 7472732, "long_term_liabilities": 4095258, "quarter": 1 }, { "assets": 17800725, "current_assets": 6340649, "current_liabilities": 3987572, "equity": 13345661, "fixed_assets": 11460076, "liabilities": 7588992, "long_term_liabilities": 3601420, "quarter": 2 }, { "assets": 18096499, "current_assets": 7314058, "current_liabilities": 3422274, "equity": 13263078, "fixed_assets": 10782441, "liabilities": 7707061, "long_term_liabilities": 4284787, "quarter": 3 }, { "assets": 18397189, "current_assets": 6266819, "current_liabilities": 3361971, "equity": 13433149, "fixed_assets": 12130370, "liabilities": 7826966, "long_term_liabilities": 4464995, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -54197, "financing_cash_flow": 109370, "investing_cash_flow": -119101, "net_cash_flow": 3283453, "operating_cash_flow": 3571537, "quarter": 1 }, { "change_in_working_capital": 43834, "financing_cash_flow": -167084, "investing_cash_flow": -165482, "net_cash_flow": 3561592, "operating_cash_flow": 3656710, "quarter": 2 }, { "change_in_working_capital": 11203, "financing_cash_flow": -142782, "investing_cash_flow": -253217, "net_cash_flow": 3059794, "operating_cash_flow": 3453121, "quarter": 3 }, { "change_in_working_capital": 17885, "financing_cash_flow": 15405, "investing_cash_flow": -270879, "net_cash_flow": 3024265, "operating_cash_flow": 3511828, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7231841923349825, "current_ratio": 1.6975233562123646, "debt_to_equity_ratio": 0.5817896047838477, "profit_margin": 0.2216995626322427, "quarter": 1, "return_on_assets": 0.1603296191432173, "return_on_equity": 0.21856524276865175 }, { "asset_turnover_ratio": 0.711508941349299, "current_ratio": 1.5901026990860605, "debt_to_equity_ratio": 0.5686486416821167, "profit_margin": 0.24744060085074465, "quarter": 2, "return_on_assets": 0.17605619995814778, "return_on_equity": 0.23482748437863063 }, { "asset_turnover_ratio": 0.7000222529230654, "current_ratio": 2.1371924048162128, "debt_to_equity_ratio": 0.5810914329237904, "profit_margin": 0.22684329716437196, "quarter": 3, "return_on_assets": 0.15879535594150007, "return_on_equity": 0.21666463847984607 }, { "asset_turnover_ratio": 0.6887209236150154, "current_ratio": 1.8640312483361694, "debt_to_equity_ratio": 0.5826605511485058, "profit_margin": 0.22595157629172388, "quarter": 4, "return_on_assets": 0.15561757831590467, "return_on_equity": 0.21312396668867442 } ], "income_statement": [ { "depreciation": 764200, "expenses": 8720363, "income_tax": 1135099, "marketing_expense": 1118855, "net_income": 3942436, "net_profit": 2807337, "operational_expense": 4682653, "product_revenue": 2683433, "quarter": 1, "rd_expense": 914777, "revenue": 12662799, "salaries_expense": 4100223, "service_revenue": 9979366 }, { "depreciation": 522782, "expenses": 8691314, "income_tax": 840133, "marketing_expense": 1064387, "net_income": 3974061, "net_profit": 3133928, "operational_expense": 4873486, "product_revenue": 3411235, "quarter": 2, "rd_expense": 956616, "revenue": 12665375, "salaries_expense": 3254929, "service_revenue": 9254140 }, { "depreciation": 579481, "expenses": 8662361, "income_tax": 1131951, "marketing_expense": 1539105, "net_income": 4005591, "net_profit": 2873640, "operational_expense": 5249820, "product_revenue": 2824240, "quarter": 3, "rd_expense": 1701370, "revenue": 12667952, "salaries_expense": 2789887, "service_revenue": 9843712 }, { "depreciation": 648902, "expenses": 8633506, "income_tax": 1174097, "marketing_expense": 1507679, "net_income": 4037023, "net_profit": 2862926, "operational_expense": 5439699, "product_revenue": 3440521, "quarter": 4, "rd_expense": 1700456, "revenue": 12670529, "salaries_expense": 2697451, "service_revenue": 9230008 } ], "market_conditions": { "gdp_growth": [ 0.01173530816405902, 0.010088059736537033, 0.021062108288343956, 0.020987036069090546 ], "inflation_rate": [ 0.013601082699065301, 0.02259800862919285, 0.017564832873503196, 0.018811771275204947 ], "interest_rate": [ 0.031590853640671, 0.032821078767730834, 0.025158099072576223, 0.023282387564556015 ], "year": 2007 }, "random_event": { "description": "Henry-Ellis Technology Adoption in 2007", "impact": 0.01, "type": "Technology Adoption" }, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 199702, "billable_hours_per_employee": 83, "client_concentration": 0.15, "client_retention_rate": 0.72, "employee_utilization_rate": 0.73, "gross_billings": 17359769, "net_revenue": 13396665, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 27396 }, { "average_project_size": 70301, "billable_hours_per_employee": 124, "client_concentration": 0.35, "client_retention_rate": 0.75, "employee_utilization_rate": 0.78, "gross_billings": 15926189, "net_revenue": 13140890, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 26873 }, { "average_project_size": 72680, "billable_hours_per_employee": 105, "client_concentration": 0.33, "client_retention_rate": 0.75, "employee_utilization_rate": 0.78, "gross_billings": 16167795, "net_revenue": 12890000, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 26360 }, { "average_project_size": 112704, "billable_hours_per_employee": 147, "client_concentration": 0.13, "client_retention_rate": 0.88, "employee_utilization_rate": 0.78, "gross_billings": 15481885, "net_revenue": 12643899, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 25857 } ], "balance_sheet": [ { "assets": 19686661, "current_assets": 9408147, "current_liabilities": 5149969, "equity": 12260810, "fixed_assets": 10278514, "liabilities": 10496288, "long_term_liabilities": 5346319, "quarter": 1 }, { "assets": 20153873, "current_assets": 8938770, "current_liabilities": 5742220, "equity": 12178045, "fixed_assets": 11215103, "liabilities": 10789878, "long_term_liabilities": 5047658, "quarter": 2 }, { "assets": 20632173, "current_assets": 8745046, "current_liabilities": 5613304, "equity": 12334937, "fixed_assets": 11887127, "liabilities": 11091680, "long_term_liabilities": 5478376, "quarter": 3 }, { "assets": 21121825, "current_assets": 9667275, "current_liabilities": 5890728, "equity": 12535211, "fixed_assets": 11454550, "liabilities": 11401923, "long_term_liabilities": 5511195, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 56956, "financing_cash_flow": -117896, "investing_cash_flow": -139948, "net_cash_flow": 3265078, "operating_cash_flow": 3833479, "quarter": 1 }, { "change_in_working_capital": 29969, "financing_cash_flow": -96895, "investing_cash_flow": -171092, "net_cash_flow": 3270216, "operating_cash_flow": 3643522, "quarter": 2 }, { "change_in_working_capital": 74431, "financing_cash_flow": 127985, "investing_cash_flow": -337631, "net_cash_flow": 3488002, "operating_cash_flow": 3665111, "quarter": 3 }, { "change_in_working_capital": -3231, "financing_cash_flow": -115509, "investing_cash_flow": -479246, "net_cash_flow": 3272630, "operating_cash_flow": 3481444, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6804945236777329, "current_ratio": 1.8268356566806518, "debt_to_equity_ratio": 0.856084385941875, "profit_margin": 0.22919413152452495, "quarter": 1, "return_on_assets": 0.15596535136151327, "return_on_equity": 0.2504269293790541 }, { "asset_turnover_ratio": 0.6520280245886237, "current_ratio": 1.5566749445336472, "debt_to_equity_ratio": 0.886010685623185, "profit_margin": 0.21414455185303277, "quarter": 2, "return_on_assets": 0.13962824912114907, "return_on_equity": 0.23107567758207495 }, { "asset_turnover_ratio": 0.6247524194373516, "current_ratio": 1.557914198126451, "debt_to_equity_ratio": 0.8992084839995534, "profit_margin": 0.21679162141194724, "quarter": 3, "return_on_assets": 0.13544108999086038, "return_on_equity": 0.2265470832968178 }, { "asset_turnover_ratio": 0.5986177330794096, "current_ratio": 1.6411002171548237, "debt_to_equity_ratio": 0.9095916295306078, "profit_margin": 0.2226614590958058, "quarter": 4, "return_on_assets": 0.13328909788808496, "return_on_equity": 0.22459207108679702 } ], "income_statement": [ { "depreciation": 763042, "expenses": 9398893, "income_tax": 927335, "marketing_expense": 1874485, "net_income": 3997772, "net_profit": 3070437, "operational_expense": 4944939, "product_revenue": 4163922, "quarter": 1, "rd_expense": 960872, "revenue": 13396665, "salaries_expense": 3215557, "service_revenue": 9232743 }, { "depreciation": 829472, "expenses": 9296489, "income_tax": 1030351, "marketing_expense": 1730858, "net_income": 3844401, "net_profit": 2814050, "operational_expense": 5542862, "product_revenue": 3882952, "quarter": 2, "rd_expense": 1331318, "revenue": 13140890, "salaries_expense": 3684318, "service_revenue": 9257938 }, { "depreciation": 870667, "expenses": 9195201, "income_tax": 900355, "marketing_expense": 1489146, "net_income": 3694799, "net_profit": 2794444, "operational_expense": 5037982, "product_revenue": 2944057, "quarter": 3, "rd_expense": 1340390, "revenue": 12890000, "salaries_expense": 3974412, "service_revenue": 9945943 }, { "depreciation": 666135, "expenses": 9095017, "income_tax": 733573, "marketing_expense": 1332735, "net_income": 3548882, "net_profit": 2815309, "operational_expense": 4727532, "product_revenue": 4176603, "quarter": 4, "rd_expense": 1169487, "revenue": 12643899, "salaries_expense": 4425477, "service_revenue": 8467296 } ], "market_conditions": { "gdp_growth": [ 0.01594571453965793, 0.010570499769530489, 0.006139775128051096, 0.020782569038082593 ], "inflation_rate": [ 0.020214210714860507, 0.020250129432444343, 0.02117993258216124, 0.017029372416575223 ], "interest_rate": [ 0.03166927031812153, 0.03576032266303925, 0.033617686359703934, 0.03262954830613693 ], "year": 2008 }, "random_event": { "description": "Henry-Ellis Data Privacy Regulation Impact in 2008", "impact": 0.09, "type": "Data Privacy Regulation Impact" }, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 130450, "billable_hours_per_employee": 130, "client_concentration": 0.35, "client_retention_rate": 0.69, "employee_utilization_rate": 0.74, "gross_billings": 14895313, "net_revenue": 13503024, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 27614 }, { "average_project_size": 143318, "billable_hours_per_employee": 122, "client_concentration": 0.19, "client_retention_rate": 0.6, "employee_utilization_rate": 0.71, "gross_billings": 16436749, "net_revenue": 13474290, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 27555 }, { "average_project_size": 138457, "billable_hours_per_employee": 81, "client_concentration": 0.28, "client_retention_rate": 0.8, "employee_utilization_rate": 0.62, "gross_billings": 17321513, "net_revenue": 13445617, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 27496 }, { "average_project_size": 144735, "billable_hours_per_employee": 134, "client_concentration": 0.16, "client_retention_rate": 0.72, "employee_utilization_rate": 0.67, "gross_billings": 16224167, "net_revenue": 13417005, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 27438 } ], "balance_sheet": [ { "assets": 19702741, "current_assets": 8996655, "current_liabilities": 5195914, "equity": 12514933, "fixed_assets": 10706086, "liabilities": 10161891, "long_term_liabilities": 4965977, "quarter": 1 }, { "assets": 20076227, "current_assets": 8124875, "current_liabilities": 5927513, "equity": 12712220, "fixed_assets": 11951352, "liabilities": 10445478, "long_term_liabilities": 4517965, "quarter": 2 }, { "assets": 20456794, "current_assets": 7800745, "current_liabilities": 4432787, "equity": 12423822, "fixed_assets": 12656049, "liabilities": 10736979, "long_term_liabilities": 6304192, "quarter": 3 }, { "assets": 20844574, "current_assets": 8657321, "current_liabilities": 4772176, "equity": 12481873, "fixed_assets": 12187253, "liabilities": 11036615, "long_term_liabilities": 6264439, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 58572, "financing_cash_flow": -129308, "investing_cash_flow": -365233, "net_cash_flow": 3548193, "operating_cash_flow": 3894503, "quarter": 1 }, { "change_in_working_capital": -34666, "financing_cash_flow": -196426, "investing_cash_flow": -340226, "net_cash_flow": 3468186, "operating_cash_flow": 3818306, "quarter": 2 }, { "change_in_working_capital": 97682, "financing_cash_flow": -174403, "investing_cash_flow": -236010, "net_cash_flow": 2650572, "operating_cash_flow": 3268348, "quarter": 3 }, { "change_in_working_capital": -6672, "financing_cash_flow": 97019, "investing_cash_flow": -205150, "net_cash_flow": 3421945, "operating_cash_flow": 3529406, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.685337334536347, "current_ratio": 1.7314865103617958, "debt_to_equity_ratio": 0.8119812547138686, "profit_margin": 0.22025310774830884, "quarter": 1, "return_on_assets": 0.15094767778757281, "return_on_equity": 0.2376427424741307 }, { "asset_turnover_ratio": 0.6711564877205264, "current_ratio": 1.3707055556014807, "debt_to_equity_ratio": 0.8216879506490605, "profit_margin": 0.22869264354559685, "quarter": 2, "return_on_assets": 0.1534885514095851, "return_on_equity": 0.24240227120046695 }, { "asset_turnover_ratio": 0.6572690227021888, "current_ratio": 1.759783404887264, "debt_to_equity_ratio": 0.8642251152664615, "profit_margin": 0.2011069480857591, "quarter": 3, "return_on_assets": 0.1321813672269467, "return_on_equity": 0.21764695276542115 }, { "asset_turnover_ratio": 0.6436689471322369, "current_ratio": 1.814124416199235, "debt_to_equity_ratio": 0.8842114480735384, "profit_margin": 0.1992929122408466, "quarter": 4, "return_on_assets": 0.12827865899298302, "return_on_equity": 0.21422377875499934 } ], "income_statement": [ { "depreciation": 920420, "expenses": 9557408, "income_tax": 971533, "marketing_expense": 1583863, "net_income": 3945616, "net_profit": 2974083, "operational_expense": 5072269, "product_revenue": 4758050, "quarter": 1, "rd_expense": 1534095, "revenue": 13503024, "salaries_expense": 3746130, "service_revenue": 8744974 }, { "depreciation": 736835, "expenses": 9599738, "income_tax": 793081, "marketing_expense": 1431096, "net_income": 3874552, "net_profit": 3081471, "operational_expense": 6062031, "product_revenue": 4753228, "quarter": 2, "rd_expense": 1313657, "revenue": 13474290, "salaries_expense": 4156314, "service_revenue": 8721062 }, { "depreciation": 564341, "expenses": 9642256, "income_tax": 1099354, "marketing_expense": 1669703, "net_income": 3803361, "net_profit": 2704007, "operational_expense": 5644432, "product_revenue": 4835185, "quarter": 3, "rd_expense": 1496242, "revenue": 13445617, "salaries_expense": 4661416, "service_revenue": 8610432 }, { "depreciation": 855492, "expenses": 9684962, "income_tax": 1058129, "marketing_expense": 1100646, "net_income": 3732043, "net_profit": 2673914, "operational_expense": 5757430, "product_revenue": 3127319, "quarter": 4, "rd_expense": 1086878, "revenue": 13417005, "salaries_expense": 3011888, "service_revenue": 10289686 } ], "market_conditions": { "gdp_growth": [ 0.015108068932441043, 0.01763297539459785, 0.011530706472009985, 0.01743970999517405 ], "inflation_rate": [ 0.006685064465297243, 0.006584835743838746, 0.013878082333194519, 0.008107149707259243 ], "interest_rate": [ 0.039065421363733026, 0.033743473182212325, 0.03528945959171287, 0.033559959336207354 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 64011, "billable_hours_per_employee": 139, "client_concentration": 0.32, "client_retention_rate": 0.77, "employee_utilization_rate": 0.79, "gross_billings": 11414699, "net_revenue": 8876869, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 18153 }, { "average_project_size": 50072, "billable_hours_per_employee": 80, "client_concentration": 0.22, "client_retention_rate": 0.67, "employee_utilization_rate": 0.65, "gross_billings": 10711192, "net_revenue": 8711864, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 17816 }, { "average_project_size": 123502, "billable_hours_per_employee": 97, "client_concentration": 0.2, "client_retention_rate": 0.6, "employee_utilization_rate": 0.62, "gross_billings": 10788439, "net_revenue": 8549927, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 17485 }, { "average_project_size": 110537, "billable_hours_per_employee": 99, "client_concentration": 0.37, "client_retention_rate": 0.79, "employee_utilization_rate": 0.79, "gross_billings": 10727625, "net_revenue": 8391000, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 17160 } ], "balance_sheet": [ { "assets": 10087490, "current_assets": 4379391, "current_liabilities": 1797503, "equity": 8254021, "fixed_assets": 5708099, "liabilities": 4082300, "long_term_liabilities": 2284797, "quarter": 1 }, { "assets": 10315239, "current_assets": 4235814, "current_liabilities": 1997659, "equity": 8329385, "fixed_assets": 6079425, "liabilities": 4112919, "long_term_liabilities": 2115260, "quarter": 2 }, { "assets": 10548129, "current_assets": 4270104, "current_liabilities": 2055205, "equity": 8479884, "fixed_assets": 6278025, "liabilities": 4143768, "long_term_liabilities": 2088563, "quarter": 3 }, { "assets": 10786278, "current_assets": 4356198, "current_liabilities": 2425794, "equity": 8552133, "fixed_assets": 6430080, "liabilities": 4174848, "long_term_liabilities": 1749054, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 47552, "financing_cash_flow": -195929, "investing_cash_flow": -417522, "net_cash_flow": 2343009, "operating_cash_flow": 2593521, "quarter": 1 }, { "change_in_working_capital": 78435, "financing_cash_flow": 152952, "investing_cash_flow": -226503, "net_cash_flow": 2401227, "operating_cash_flow": 2550006, "quarter": 2 }, { "change_in_working_capital": 69135, "financing_cash_flow": 66943, "investing_cash_flow": -279120, "net_cash_flow": 2316845, "operating_cash_flow": 2566480, "quarter": 3 }, { "change_in_working_capital": -71858, "financing_cash_flow": 124114, "investing_cash_flow": -270846, "net_cash_flow": 2135495, "operating_cash_flow": 2474958, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8799878859855127, "current_ratio": 2.436374793254865, "debt_to_equity_ratio": 0.494583185577066, "profit_margin": 0.2533360580177538, "quarter": 1, "return_on_assets": 0.22293266213894636, "return_on_equity": 0.2724527839219212 }, { "asset_turnover_ratio": 0.8445624963221889, "current_ratio": 2.1203889152252713, "debt_to_equity_ratio": 0.49378423497052903, "profit_margin": 0.2441572779373048, "quarter": 2, "return_on_assets": 0.20620608014996067, "return_on_equity": 0.2553687937344714 }, { "asset_turnover_ratio": 0.810563371001625, "current_ratio": 2.0777022243523153, "debt_to_equity_ratio": 0.4886585712729089, "profit_margin": 0.24275330070069603, "quarter": 3, "return_on_assets": 0.19676693373772733, "return_on_equity": 0.24475841886516372 }, { "asset_turnover_ratio": 0.7779328513505771, "current_ratio": 1.7957823294146165, "debt_to_equity_ratio": 0.48816453158527817, "profit_margin": 0.23128387558097963, "quarter": 4, "return_on_assets": 0.17992332480212359, "return_on_equity": 0.22692619490365737 } ], "income_statement": [ { "depreciation": 344690, "expenses": 5988675, "income_tax": 639363, "marketing_expense": 961455, "net_income": 2888194, "net_profit": 2248831, "operational_expense": 3617947, "product_revenue": 2640214, "quarter": 1, "rd_expense": 1158955, "revenue": 8876869, "salaries_expense": 2975372, "service_revenue": 6236655 }, { "depreciation": 422941, "expenses": 5911480, "income_tax": 673319, "marketing_expense": 853997, "net_income": 2800384, "net_profit": 2127065, "operational_expense": 3802788, "product_revenue": 2145640, "quarter": 2, "rd_expense": 802701, "revenue": 8711864, "salaries_expense": 2788310, "service_revenue": 6566224 }, { "depreciation": 490957, "expenses": 5835281, "income_tax": 639123, "marketing_expense": 782325, "net_income": 2714646, "net_profit": 2075523, "operational_expense": 3808962, "product_revenue": 2723523, "quarter": 3, "rd_expense": 696107, "revenue": 8549927, "salaries_expense": 2606663, "service_revenue": 5826404 }, { "depreciation": 534255, "expenses": 5760064, "income_tax": 690233, "marketing_expense": 634371, "net_income": 2630936, "net_profit": 1940703, "operational_expense": 3003668, "product_revenue": 1941163, "quarter": 4, "rd_expense": 781437, "revenue": 8391000, "salaries_expense": 2500685, "service_revenue": 6449837 } ], "market_conditions": { "gdp_growth": [ 0.013584604238381228, 0.011414983069408108, 0.028332529001461743, 0.01158672615920077 ], "inflation_rate": [ 0.009930970397734079, 0.009785293631033167, 0.013481847474587834, 0.012670205903633155 ], "interest_rate": [ 0.024688607107355823, 0.015913342567533316, 0.02472139971585716, 0.01668290263818271 ], "year": 2010 }, "random_event": null, "year": 2010 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Excellent", "founding_year": 2005, "industry": "Advertising", "location": "Nathanville", "name": "Davis-Stewart", "num_employees": 873, "region": "Europe", "revenue_size": "Small", "website": "www.davis-stewart.com" }

[ { "advertising_kpis": [ { "average_project_size": 146299, "billable_hours_per_employee": 143, "client_concentration": 0.29, "client_retention_rate": 0.76, "employee_utilization_rate": 0.79, "gross_billings": 927268, "net_revenue": 713520, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 817 }, { "average_project_size": 76412, "billable_hours_per_employee": 83, "client_concentration": 0.25, "client_retention_rate": 0.64, "employee_utilization_rate": 0.65, "gross_billings": 806573, "net_revenue": 728603, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 835 }, { "average_project_size": 186150, "billable_hours_per_employee": 153, "client_concentration": 0.32, "client_retention_rate": 0.88, "employee_utilization_rate": 0.79, "gross_billings": 919135, "net_revenue": 744005, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 852 }, { "average_project_size": 157873, "billable_hours_per_employee": 107, "client_concentration": 0.2, "client_retention_rate": 0.67, "employee_utilization_rate": 0.69, "gross_billings": 865190, "net_revenue": 759732, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 870 } ], "balance_sheet": [ { "assets": 873426, "current_assets": 358260, "current_liabilities": 224991, "equity": 573180, "fixed_assets": 515166, "liabilities": 452625, "long_term_liabilities": 227634, "quarter": 1 }, { "assets": 886736, "current_assets": 365649, "current_liabilities": 243886, "equity": 582625, "fixed_assets": 521087, "liabilities": 462984, "long_term_liabilities": 219098, "quarter": 2 }, { "assets": 900248, "current_assets": 378293, "current_liabilities": 264478, "equity": 578851, "fixed_assets": 521955, "liabilities": 473580, "long_term_liabilities": 209102, "quarter": 3 }, { "assets": 913966, "current_assets": 423275, "current_liabilities": 219346, "equity": 586992, "fixed_assets": 490691, "liabilities": 484418, "long_term_liabilities": 265072, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 10003, "financing_cash_flow": 174310, "investing_cash_flow": -199893, "net_cash_flow": -43641, "operating_cash_flow": 194133, "quarter": 1 }, { "change_in_working_capital": -9345, "financing_cash_flow": -91302, "investing_cash_flow": -487641, "net_cash_flow": 19288, "operating_cash_flow": 186131, "quarter": 2 }, { "change_in_working_capital": -20711, "financing_cash_flow": 79098, "investing_cash_flow": -149255, "net_cash_flow": 11743, "operating_cash_flow": 180110, "quarter": 3 }, { "change_in_working_capital": -20239, "financing_cash_flow": -195767, "investing_cash_flow": -378459, "net_cash_flow": -77317, "operating_cash_flow": 195218, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8169209526622747, "current_ratio": 1.5923303598810619, "debt_to_equity_ratio": 0.7896734010258557, "profit_margin": 0.2135595358224016, "quarter": 1, "return_on_assets": 0.17446125945414953, "return_on_equity": 0.26584842457866636 }, { "asset_turnover_ratio": 0.821668456000433, "current_ratio": 1.4992619502554472, "debt_to_equity_ratio": 0.7946517914610599, "profit_margin": 0.21805153149245884, "quarter": 2, "return_on_assets": 0.17916606520993847, "return_on_equity": 0.27268483158120577 }, { "asset_turnover_ratio": 0.8264444908514098, "current_ratio": 1.4303382511966969, "debt_to_equity_ratio": 0.8181380009708888, "profit_margin": 0.20454566837588456, "quarter": 3, "return_on_assets": 0.16904564075676926, "return_on_equity": 0.26290530723795935 }, { "asset_turnover_ratio": 0.8312475518782975, "current_ratio": 1.9297137855260638, "debt_to_equity_ratio": 0.8252548586692834, "profit_margin": 0.20723623593583002, "quarter": 4, "return_on_assets": 0.17226461378213193, "return_on_equity": 0.26822171341347073 } ], "income_statement": [ { "depreciation": 41754, "expenses": 512089, "income_tax": 49052, "marketing_expense": 89990, "net_income": 201431, "net_profit": 152379, "operational_expense": 354226, "product_revenue": 164053, "quarter": 1, "rd_expense": 72290, "revenue": 713520, "salaries_expense": 224644, "service_revenue": 549467 }, { "depreciation": 27258, "expenses": 526750, "income_tax": 42980, "marketing_expense": 81138, "net_income": 201853, "net_profit": 158873, "operational_expense": 346730, "product_revenue": 189668, "quarter": 2, "rd_expense": 61689, "revenue": 728603, "salaries_expense": 229060, "service_revenue": 538935 }, { "depreciation": 27927, "expenses": 541830, "income_tax": 49992, "marketing_expense": 88470, "net_income": 202175, "net_profit": 152183, "operational_expense": 317021, "product_revenue": 189285, "quarter": 3, "rd_expense": 76538, "revenue": 744005, "salaries_expense": 200095, "service_revenue": 554720 }, { "depreciation": 37774, "expenses": 557343, "income_tax": 44945, "marketing_expense": 103526, "net_income": 202389, "net_profit": 157444, "operational_expense": 330253, "product_revenue": 249062, "quarter": 4, "rd_expense": 87716, "revenue": 759732, "salaries_expense": 237832, "service_revenue": 510670 } ], "market_conditions": { "gdp_growth": [ -0.01543589416623983, -0.009699511241822481, -0.026917755181456657, -0.013363790838873043 ], "inflation_rate": [ 0.04154955405033174, 0.04047201592159879, 0.039682648615543624, 0.04250671630660653 ], "interest_rate": [ 0.06115413630124669, 0.06146007846388438, 0.05914840972404478, 0.056345412200375956 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 116409, "billable_hours_per_employee": 134, "client_concentration": 0.31, "client_retention_rate": 0.8, "employee_utilization_rate": 0.67, "gross_billings": 5209106, "net_revenue": 4066496, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 4658 }, { "average_project_size": 165190, "billable_hours_per_employee": 101, "client_concentration": 0.12, "client_retention_rate": 0.8, "employee_utilization_rate": 0.79, "gross_billings": 5313337, "net_revenue": 4201623, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 4813 }, { "average_project_size": 59069, "billable_hours_per_employee": 84, "client_concentration": 0.19, "client_retention_rate": 0.75, "employee_utilization_rate": 0.65, "gross_billings": 5529053, "net_revenue": 4341240, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 4973 }, { "average_project_size": 159749, "billable_hours_per_employee": 119, "client_concentration": 0.23, "client_retention_rate": 0.68, "employee_utilization_rate": 0.7, "gross_billings": 5599261, "net_revenue": 4485496, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 5138 } ], "balance_sheet": [ { "assets": 5050563, "current_assets": 1537211, "current_liabilities": 1078571, "equity": 3497486, "fixed_assets": 3513352, "liabilities": 2251258, "long_term_liabilities": 1172687, "quarter": 1 }, { "assets": 5142704, "current_assets": 1970435, "current_liabilities": 1258830, "equity": 3592956, "fixed_assets": 3172269, "liabilities": 2296141, "long_term_liabilities": 1037311, "quarter": 2 }, { "assets": 5236526, "current_assets": 2151382, "current_liabilities": 1072251, "equity": 3674062, "fixed_assets": 3085144, "liabilities": 2341919, "long_term_liabilities": 1269668, "quarter": 3 }, { "assets": 5332059, "current_assets": 2009547, "current_liabilities": 1273602, "equity": 3775844, "fixed_assets": 3322512, "liabilities": 2388610, "long_term_liabilities": 1115008, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 78838, "financing_cash_flow": 165323, "investing_cash_flow": -388330, "net_cash_flow": 610410, "operating_cash_flow": 998073, "quarter": 1 }, { "change_in_working_capital": -17817, "financing_cash_flow": -134440, "investing_cash_flow": -227855, "net_cash_flow": 843554, "operating_cash_flow": 957806, "quarter": 2 }, { "change_in_working_capital": 75069, "financing_cash_flow": -159507, "investing_cash_flow": -100727, "net_cash_flow": 884915, "operating_cash_flow": 977951, "quarter": 3 }, { "change_in_working_capital": -19886, "financing_cash_flow": -98499, "investing_cash_flow": -286709, "net_cash_flow": 913992, "operating_cash_flow": 1151900, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8051569696289305, "current_ratio": 1.4252293080381357, "debt_to_equity_ratio": 0.6436789167990952, "profit_margin": 0.17169105785423125, "quarter": 1, "return_on_assets": 0.13823825185429822, "return_on_equity": 0.19962367254650912 }, { "asset_turnover_ratio": 0.8170065786403418, "current_ratio": 1.5652907858884837, "debt_to_equity_ratio": 0.6390673862969655, "profit_margin": 0.17764397234116436, "quarter": 2, "return_on_assets": 0.14513629405853418, "return_on_equity": 0.2077378626401214 }, { "asset_turnover_ratio": 0.8290305442959702, "current_ratio": 2.006416408098477, "debt_to_equity_ratio": 0.6374195645038108, "profit_margin": 0.1795466272309294, "quarter": 3, "return_on_assets": 0.1488496380997631, "return_on_equity": 0.21215074759217456 }, { "asset_turnover_ratio": 0.8412315017519498, "current_ratio": 1.5778453551423444, "debt_to_equity_ratio": 0.6326029359263783, "profit_margin": 0.1855747948498895, "quarter": 4, "return_on_assets": 0.15611136335888257, "return_on_equity": 0.22045269878734397 } ], "income_statement": [ { "depreciation": 299892, "expenses": 3087568, "income_tax": 280747, "marketing_expense": 543168, "net_income": 978928, "net_profit": 698181, "operational_expense": 2108391, "product_revenue": 1151672, "quarter": 1, "rd_expense": 476972, "revenue": 4066496, "salaries_expense": 1357845, "service_revenue": 2914824 }, { "depreciation": 211413, "expenses": 3180504, "income_tax": 274726, "marketing_expense": 569851, "net_income": 1021119, "net_profit": 746393, "operational_expense": 1975529, "product_revenue": 1344651, "quarter": 2, "rd_expense": 387164, "revenue": 4201623, "salaries_expense": 1162454, "service_revenue": 2856972 }, { "depreciation": 198496, "expenses": 3276239, "income_tax": 285546, "marketing_expense": 538687, "net_income": 1065001, "net_profit": 779455, "operational_expense": 2056539, "product_revenue": 1675737, "quarter": 3, "rd_expense": 392769, "revenue": 4341240, "salaries_expense": 1432056, "service_revenue": 2665503 }, { "depreciation": 319505, "expenses": 3374855, "income_tax": 278246, "marketing_expense": 516769, "net_income": 1110641, "net_profit": 832395, "operational_expense": 2160194, "product_revenue": 1740013, "quarter": 4, "rd_expense": 662959, "revenue": 4485496, "salaries_expense": 1097537, "service_revenue": 2745483 } ], "market_conditions": { "gdp_growth": [ 0.0040275715050271214, -0.002962170672094089, 0.014125062558071869, 0.005971294977859943 ], "inflation_rate": [ 0.03615172409021576, 0.03793176606465311, 0.03889972351108286, 0.03916253027521112 ], "interest_rate": [ 0.05155279678311537, 0.05437244216597972, 0.05140942304808347, 0.0519645273139962 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 163581, "billable_hours_per_employee": 96, "client_concentration": 0.25, "client_retention_rate": 0.64, "employee_utilization_rate": 0.69, "gross_billings": 5193347, "net_revenue": 4204039, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 4816 }, { "average_project_size": 189541, "billable_hours_per_employee": 125, "client_concentration": 0.35, "client_retention_rate": 0.72, "employee_utilization_rate": 0.67, "gross_billings": 5567081, "net_revenue": 4333805, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 4964 }, { "average_project_size": 136493, "billable_hours_per_employee": 127, "client_concentration": 0.28, "client_retention_rate": 0.87, "employee_utilization_rate": 0.73, "gross_billings": 5193727, "net_revenue": 4467577, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 5117 }, { "average_project_size": 66514, "billable_hours_per_employee": 110, "client_concentration": 0.16, "client_retention_rate": 0.77, "employee_utilization_rate": 0.78, "gross_billings": 5395486, "net_revenue": 4605478, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 5275 } ], "balance_sheet": [ { "assets": 6177448, "current_assets": 2244060, "current_liabilities": 1699817, "equity": 3351397, "fixed_assets": 3933388, "liabilities": 3644064, "long_term_liabilities": 1944247, "quarter": 1 }, { "assets": 6313350, "current_assets": 2188886, "current_liabilities": 2165923, "equity": 3551705, "fixed_assets": 4124464, "liabilities": 3681459, "long_term_liabilities": 1515536, "quarter": 2 }, { "assets": 6452241, "current_assets": 2226745, "current_liabilities": 2000071, "equity": 3640901, "fixed_assets": 4225496, "liabilities": 3719237, "long_term_liabilities": 1719166, "quarter": 3 }, { "assets": 6594188, "current_assets": 2267840, "current_liabilities": 1813983, "equity": 3769708, "fixed_assets": 4326348, "liabilities": 3757404, "long_term_liabilities": 1943421, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -1650, "financing_cash_flow": -146133, "investing_cash_flow": -196344, "net_cash_flow": 838216, "operating_cash_flow": 1083016, "quarter": 1 }, { "change_in_working_capital": -32187, "financing_cash_flow": 5805, "investing_cash_flow": -411014, "net_cash_flow": 976745, "operating_cash_flow": 1185093, "quarter": 2 }, { "change_in_working_capital": -22096, "financing_cash_flow": -143063, "investing_cash_flow": -169381, "net_cash_flow": 464088, "operating_cash_flow": 1146168, "quarter": 3 }, { "change_in_working_capital": 57586, "financing_cash_flow": -186319, "investing_cash_flow": -236642, "net_cash_flow": 517420, "operating_cash_flow": 1193779, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6805462385114371, "current_ratio": 1.3201774073326717, "debt_to_equity_ratio": 1.0873268669751748, "profit_margin": 0.19457788093783146, "quarter": 1, "return_on_assets": 0.13241924496976745, "return_on_equity": 0.24408119957140262 }, { "asset_turnover_ratio": 0.6864509333396691, "current_ratio": 1.0106019466065967, "debt_to_equity_ratio": 1.0365328764635577, "profit_margin": 0.21224166754157145, "quarter": 2, "return_on_assets": 0.14569349077747948, "return_on_equity": 0.25897815274635705 }, { "asset_turnover_ratio": 0.6924070257140116, "current_ratio": 1.1133329766793278, "debt_to_equity_ratio": 1.0215155534303184, "profit_margin": 0.20321910512118763, "quarter": 3, "return_on_assets": 0.14071033614522457, "return_on_equity": 0.24936052916572024 }, { "asset_turnover_ratio": 0.698414725209533, "current_ratio": 1.2501991474010505, "debt_to_equity_ratio": 0.9967360867207752, "profit_margin": 0.2025683327550365, "quarter": 4, "return_on_assets": 0.14147670645726207, "return_on_equity": 0.2474791150932645 } ], "income_statement": [ { "depreciation": 265003, "expenses": 3075304, "income_tax": 310722, "marketing_expense": 583506, "net_income": 1128735, "net_profit": 818013, "operational_expense": 1765753, "product_revenue": 1221114, "quarter": 1, "rd_expense": 579506, "revenue": 4204039, "salaries_expense": 1381121, "service_revenue": 2982925 }, { "depreciation": 265279, "expenses": 3158806, "income_tax": 255185, "marketing_expense": 353194, "net_income": 1174999, "net_profit": 919814, "operational_expense": 2150058, "product_revenue": 1293954, "quarter": 2, "rd_expense": 382283, "revenue": 4333805, "salaries_expense": 1522410, "service_revenue": 3039851 }, { "depreciation": 238271, "expenses": 3244575, "income_tax": 315105, "marketing_expense": 501342, "net_income": 1223002, "net_profit": 907897, "operational_expense": 2158276, "product_revenue": 1408394, "quarter": 3, "rd_expense": 403027, "revenue": 4467577, "salaries_expense": 1430633, "service_revenue": 3059183 }, { "depreciation": 260855, "expenses": 3332674, "income_tax": 339880, "marketing_expense": 648121, "net_income": 1272804, "net_profit": 932924, "operational_expense": 1667989, "product_revenue": 958043, "quarter": 4, "rd_expense": 457120, "revenue": 4605478, "salaries_expense": 1537342, "service_revenue": 3647435 } ], "market_conditions": { "gdp_growth": [ -0.011840958588949272, -0.008042159571760894, -0.025094005964765916, -0.012008092041148204 ], "inflation_rate": [ 0.023936934982238502, 0.01943987667633928, 0.02617981214799462, 0.020269058282642548 ], "interest_rate": [ 0.04833161513384889, 0.05454552828741002, 0.048581559551410664, 0.04974687626519349 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 130142, "billable_hours_per_employee": 125, "client_concentration": 0.22, "client_retention_rate": 0.87, "employee_utilization_rate": 0.72, "gross_billings": 4645839, "net_revenue": 3602366, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 4126 }, { "average_project_size": 192478, "billable_hours_per_employee": 128, "client_concentration": 0.3, "client_retention_rate": 0.83, "employee_utilization_rate": 0.67, "gross_billings": 4704912, "net_revenue": 3735196, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 4279 }, { "average_project_size": 151411, "billable_hours_per_employee": 111, "client_concentration": 0.29, "client_retention_rate": 0.77, "employee_utilization_rate": 0.64, "gross_billings": 4392332, "net_revenue": 3872924, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 4436 }, { "average_project_size": 183678, "billable_hours_per_employee": 118, "client_concentration": 0.17, "client_retention_rate": 0.76, "employee_utilization_rate": 0.76, "gross_billings": 4442239, "net_revenue": 4015730, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 4600 } ], "balance_sheet": [ { "assets": 3694736, "current_assets": 1691599, "current_liabilities": 876031, "equity": 2773558, "fixed_assets": 2003137, "liabilities": 1835700, "long_term_liabilities": 959669, "quarter": 1 }, { "assets": 3808026, "current_assets": 1175597, "current_liabilities": 1057066, "equity": 2904905, "fixed_assets": 2632429, "liabilities": 1854987, "long_term_liabilities": 797921, "quarter": 2 }, { "assets": 3924790, "current_assets": 1502318, "current_liabilities": 1022017, "equity": 3124425, "fixed_assets": 2422472, "liabilities": 1874477, "long_term_liabilities": 852460, "quarter": 3 }, { "assets": 4045135, "current_assets": 1253650, "current_liabilities": 854125, "equity": 3181190, "fixed_assets": 2791485, "liabilities": 1894172, "long_term_liabilities": 1040047, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -71614, "financing_cash_flow": 50904, "investing_cash_flow": -124068, "net_cash_flow": 1094267, "operating_cash_flow": 1125860, "quarter": 1 }, { "change_in_working_capital": -5778, "financing_cash_flow": 83544, "investing_cash_flow": -276632, "net_cash_flow": 925494, "operating_cash_flow": 1149374, "quarter": 2 }, { "change_in_working_capital": 66150, "financing_cash_flow": -26560, "investing_cash_flow": -459383, "net_cash_flow": 990358, "operating_cash_flow": 1244379, "quarter": 3 }, { "change_in_working_capital": -75628, "financing_cash_flow": 34058, "investing_cash_flow": -410236, "net_cash_flow": 918173, "operating_cash_flow": 1277242, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9749995669514683, "current_ratio": 1.9309807529642216, "debt_to_equity_ratio": 0.661857440875583, "profit_margin": 0.25386704182751, "quarter": 1, "return_on_assets": 0.24752025584507256, "return_on_equity": 0.3297288176414555 }, { "asset_turnover_ratio": 0.9808746053729676, "current_ratio": 1.1121320712235565, "debt_to_equity_ratio": 0.6385706245126777, "profit_margin": 0.2548369617016082, "quarter": 2, "return_on_assets": 0.24996310424351095, "return_on_equity": 0.32767543172668295 }, { "asset_turnover_ratio": 0.9867850254408516, "current_ratio": 1.4699540222912144, "debt_to_equity_ratio": 0.5999430295174312, "profit_margin": 0.2773387755607908, "quarter": 3, "return_on_assets": 0.27367375069748956, "return_on_equity": 0.34377909535354506 }, { "asset_turnover_ratio": 0.9927307741274395, "current_ratio": 1.4677594028977023, "debt_to_equity_ratio": 0.5954287546484177, "profit_margin": 0.25654787547967617, "quarter": 4, "return_on_assets": 0.2546829710256889, "return_on_equity": 0.3238495657285481 } ], "income_statement": [ { "depreciation": 211338, "expenses": 2352659, "income_tax": 335185, "marketing_expense": 320613, "net_income": 1249707, "net_profit": 914522, "operational_expense": 1630824, "product_revenue": 1083005, "quarter": 1, "rd_expense": 328686, "revenue": 3602366, "salaries_expense": 820204, "service_revenue": 2519361 }, { "depreciation": 197508, "expenses": 2427224, "income_tax": 356106, "marketing_expense": 479721, "net_income": 1307972, "net_profit": 951866, "operational_expense": 1375264, "product_revenue": 1353105, "quarter": 2, "rd_expense": 423902, "revenue": 3735196, "salaries_expense": 1195559, "service_revenue": 2382091 }, { "depreciation": 170267, "expenses": 2504152, "income_tax": 294660, "marketing_expense": 417269, "net_income": 1368772, "net_profit": 1074112, "operational_expense": 1567049, "product_revenue": 859382, "quarter": 3, "rd_expense": 319831, "revenue": 3872924, "salaries_expense": 1064950, "service_revenue": 3013542 }, { "depreciation": 247015, "expenses": 2583519, "income_tax": 401984, "marketing_expense": 278741, "net_income": 1432211, "net_profit": 1030227, "operational_expense": 1496173, "product_revenue": 1112448, "quarter": 4, "rd_expense": 448110, "revenue": 4015730, "salaries_expense": 1156378, "service_revenue": 2903282 } ], "market_conditions": { "gdp_growth": [ -0.004911450866130521, -0.0007841918853522256, -0.003206127998360706, 0.000771153714250624 ], "inflation_rate": [ 0.03563479272681897, 0.034028297505347305, 0.02930433299313662, 0.03169183621408986 ], "interest_rate": [ 0.04893946079689274, 0.0407129700469715, 0.050166619228063196, 0.0414036609582335 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 95652, "billable_hours_per_employee": 138, "client_concentration": 0.25, "client_retention_rate": 0.86, "employee_utilization_rate": 0.72, "gross_billings": 3369206, "net_revenue": 2938259, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 3366 }, { "average_project_size": 152557, "billable_hours_per_employee": 136, "client_concentration": 0.3, "client_retention_rate": 0.84, "employee_utilization_rate": 0.67, "gross_billings": 3726174, "net_revenue": 3007332, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 3445 }, { "average_project_size": 199242, "billable_hours_per_employee": 153, "client_concentration": 0.32, "client_retention_rate": 0.8, "employee_utilization_rate": 0.74, "gross_billings": 3650724, "net_revenue": 3078028, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 3526 }, { "average_project_size": 131921, "billable_hours_per_employee": 121, "client_concentration": 0.25, "client_retention_rate": 0.84, "employee_utilization_rate": 0.72, "gross_billings": 3696788, "net_revenue": 3150387, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 3609 } ], "balance_sheet": [ { "assets": 3083483, "current_assets": 1020321, "current_liabilities": 943531, "equity": 1951250, "fixed_assets": 2063162, "liabilities": 1761967, "long_term_liabilities": 818436, "quarter": 1 }, { "assets": 3175692, "current_assets": 1128626, "current_liabilities": 957098, "equity": 2052357, "fixed_assets": 2047066, "liabilities": 1802531, "long_term_liabilities": 845433, "quarter": 2 }, { "assets": 3270657, "current_assets": 1346267, "current_liabilities": 825816, "equity": 2129104, "fixed_assets": 1924390, "liabilities": 1844029, "long_term_liabilities": 1018213, "quarter": 3 }, { "assets": 3368463, "current_assets": 1295867, "current_liabilities": 992094, "equity": 2261974, "fixed_assets": 2072596, "liabilities": 1886482, "long_term_liabilities": 894388, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -42301, "financing_cash_flow": -25429, "investing_cash_flow": -228974, "net_cash_flow": 486271, "operating_cash_flow": 806382, "quarter": 1 }, { "change_in_working_capital": -78078, "financing_cash_flow": 146185, "investing_cash_flow": -382554, "net_cash_flow": 504690, "operating_cash_flow": 838289, "quarter": 2 }, { "change_in_working_capital": -5180, "financing_cash_flow": 174371, "investing_cash_flow": -419892, "net_cash_flow": 436046, "operating_cash_flow": 913144, "quarter": 3 }, { "change_in_working_capital": -82473, "financing_cash_flow": -133315, "investing_cash_flow": -185263, "net_cash_flow": 609317, "operating_cash_flow": 913000, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9529026104570708, "current_ratio": 1.0813857732284367, "debt_to_equity_ratio": 0.9029939782190903, "profit_margin": 0.21432215471815114, "quarter": 1, "return_on_assets": 0.2042281407097104, "return_on_equity": 0.32273363228699553 }, { "asset_turnover_ratio": 0.9469847831590721, "current_ratio": 1.1792167573226566, "debt_to_equity_ratio": 0.8782736141909034, "profit_margin": 0.22584669733837168, "quarter": 2, "return_on_assets": 0.2138733857061705, "return_on_equity": 0.3309346278449607 }, { "asset_turnover_ratio": 0.941103882186362, "current_ratio": 1.6302263458203765, "debt_to_equity_ratio": 0.8661056481975516, "profit_margin": 0.2282227452121943, "quarter": 3, "return_on_assets": 0.214781311522425, "return_on_equity": 0.3299397305157475 }, { "asset_turnover_ratio": 0.9352594937216172, "current_ratio": 1.3061937679292486, "debt_to_equity_ratio": 0.8339980919320912, "profit_margin": 0.24758640763817272, "quarter": 4, "return_on_assets": 0.23155753826003136, "return_on_equity": 0.3448284551458151 } ], "income_statement": [ { "depreciation": 176648, "expenses": 2054470, "income_tax": 254055, "marketing_expense": 274283, "net_income": 883789, "net_profit": 629734, "operational_expense": 1303899, "product_revenue": 1054370, "quarter": 1, "rd_expense": 393719, "revenue": 2938259, "salaries_expense": 964767, "service_revenue": 1883889 }, { "depreciation": 159093, "expenses": 2089210, "income_tax": 238926, "marketing_expense": 275324, "net_income": 918122, "net_profit": 679196, "operational_expense": 1271985, "product_revenue": 724232, "quarter": 2, "rd_expense": 417793, "revenue": 3007332, "salaries_expense": 787883, "service_revenue": 2283100 }, { "depreciation": 210668, "expenses": 2124537, "income_tax": 251015, "marketing_expense": 387277, "net_income": 953491, "net_profit": 702476, "operational_expense": 1168176, "product_revenue": 647348, "quarter": 3, "rd_expense": 301713, "revenue": 3078028, "salaries_expense": 642433, "service_revenue": 2430680 }, { "depreciation": 133007, "expenses": 2160463, "income_tax": 209931, "marketing_expense": 393807, "net_income": 989924, "net_profit": 779993, "operational_expense": 1265716, "product_revenue": 1029262, "quarter": 4, "rd_expense": 430931, "revenue": 3150387, "salaries_expense": 950172, "service_revenue": 2121125 } ], "market_conditions": { "gdp_growth": [ -0.020079217432633863, -0.01739621914232107, -0.0056204594304614715, -0.018732161225816252 ], "inflation_rate": [ 0.023834075040888497, 0.015362339851142739, 0.024319840229498207, 0.02394737538818198 ], "interest_rate": [ 0.056459424267740685, 0.05126615930038532, 0.056670744817542036, 0.05114806712293441 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 79826, "billable_hours_per_employee": 89, "client_concentration": 0.38, "client_retention_rate": 0.82, "employee_utilization_rate": 0.67, "gross_billings": 3772207, "net_revenue": 3168412, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 3629 }, { "average_project_size": 173776, "billable_hours_per_employee": 151, "client_concentration": 0.2, "client_retention_rate": 0.89, "employee_utilization_rate": 0.71, "gross_billings": 4072835, "net_revenue": 3310506, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 3792 }, { "average_project_size": 109254, "billable_hours_per_employee": 150, "client_concentration": 0.21, "client_retention_rate": 0.86, "employee_utilization_rate": 0.71, "gross_billings": 4317695, "net_revenue": 3458973, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 3962 }, { "average_project_size": 172615, "billable_hours_per_employee": 125, "client_concentration": 0.36, "client_retention_rate": 0.65, "employee_utilization_rate": 0.75, "gross_billings": 4169945, "net_revenue": 3614099, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 4140 } ], "balance_sheet": [ { "assets": 3645105, "current_assets": 1350843, "current_liabilities": 798276, "equity": 2710950, "fixed_assets": 2294262, "liabilities": 1855427, "long_term_liabilities": 1057151, "quarter": 1 }, { "assets": 3692564, "current_assets": 1603700, "current_liabilities": 774856, "equity": 2739466, "fixed_assets": 2088864, "liabilities": 1882945, "long_term_liabilities": 1108089, "quarter": 2 }, { "assets": 3740640, "current_assets": 1633949, "current_liabilities": 927917, "equity": 2892743, "fixed_assets": 2106691, "liabilities": 1910872, "long_term_liabilities": 982955, "quarter": 3 }, { "assets": 3789342, "current_assets": 1836242, "current_liabilities": 934496, "equity": 2989484, "fixed_assets": 1953100, "liabilities": 1939212, "long_term_liabilities": 1004716, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -69226, "financing_cash_flow": 104864, "investing_cash_flow": -404103, "net_cash_flow": 788381, "operating_cash_flow": 1076373, "quarter": 1 }, { "change_in_working_capital": -91065, "financing_cash_flow": -136870, "investing_cash_flow": -216727, "net_cash_flow": 924909, "operating_cash_flow": 1110668, "quarter": 2 }, { "change_in_working_capital": -78004, "financing_cash_flow": 125572, "investing_cash_flow": -444713, "net_cash_flow": 1232019, "operating_cash_flow": 1269941, "quarter": 3 }, { "change_in_working_capital": 62155, "financing_cash_flow": 50607, "investing_cash_flow": -372943, "net_cash_flow": 725788, "operating_cash_flow": 1356674, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8692237946506342, "current_ratio": 1.6922004419524075, "debt_to_equity_ratio": 0.6844194839447426, "profit_margin": 0.2907677410639778, "quarter": 1, "return_on_assets": 0.2527422392496238, "return_on_equity": 0.3398336376546967 }, { "asset_turnover_ratio": 0.8965331406578193, "current_ratio": 2.069674881526374, "debt_to_equity_ratio": 0.6873401604546288, "profit_margin": 0.2808776060215568, "quarter": 2, "return_on_assets": 0.25181608226695595, "return_on_equity": 0.3394263699567726 }, { "asset_turnover_ratio": 0.9247008533299115, "current_ratio": 1.7608783975290894, "debt_to_equity_ratio": 0.6605744098248617, "profit_margin": 0.3073094239243845, "quarter": 3, "return_on_assets": 0.28416928653920187, "return_on_equity": 0.3674626470446908 }, { "asset_turnover_ratio": 0.9537537123859499, "current_ratio": 1.9649543711262543, "debt_to_equity_ratio": 0.6486778320271993, "profit_margin": 0.3152525705576964, "quarter": 4, "return_on_assets": 0.30067330950861654, "return_on_equity": 0.3811206214851794 } ], "income_statement": [ { "depreciation": 155101, "expenses": 1920157, "income_tax": 326983, "marketing_expense": 248712, "net_income": 1248255, "net_profit": 921272, "operational_expense": 1192157, "product_revenue": 1153614, "quarter": 1, "rd_expense": 316629, "revenue": 3168412, "salaries_expense": 626653, "service_revenue": 2014798 }, { "depreciation": 180821, "expenses": 2004627, "income_tax": 376032, "marketing_expense": 207165, "net_income": 1305879, "net_profit": 929847, "operational_expense": 1187073, "product_revenue": 776181, "quarter": 2, "rd_expense": 397506, "revenue": 3310506, "salaries_expense": 735784, "service_revenue": 2534325 }, { "depreciation": 206966, "expenses": 2092814, "income_tax": 303184, "marketing_expense": 390947, "net_income": 1366159, "net_profit": 1062975, "operational_expense": 1120446, "product_revenue": 1326607, "quarter": 3, "rd_expense": 379780, "revenue": 3458973, "salaries_expense": 924093, "service_revenue": 2132366 }, { "depreciation": 217320, "expenses": 2184881, "income_tax": 289864, "marketing_expense": 260294, "net_income": 1429218, "net_profit": 1139354, "operational_expense": 1506606, "product_revenue": 1059911, "quarter": 4, "rd_expense": 344514, "revenue": 3614099, "salaries_expense": 1022133, "service_revenue": 2554188 } ], "market_conditions": { "gdp_growth": [ 0.00046967696802874617, -0.0012059151879814396, -0.012899363824716265, -0.01496000955869489 ], "inflation_rate": [ 0.03253712855231453, 0.030450220295977402, 0.028977756449319447, 0.031982693406845286 ], "interest_rate": [ 0.05748721114144222, 0.0580809730434922, 0.0619736934523949, 0.057345842435930904 ], "year": 2010 }, "random_event": { "description": "Davis-Stewart Industry Recognition in 2010", "impact": 0.07, "type": "Industry Recognition" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 59119, "billable_hours_per_employee": 87, "client_concentration": 0.22, "client_retention_rate": 0.65, "employee_utilization_rate": 0.76, "gross_billings": 3505559, "net_revenue": 2713841, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 3109 }, { "average_project_size": 168037, "billable_hours_per_employee": 112, "client_concentration": 0.11, "client_retention_rate": 0.79, "employee_utilization_rate": 0.71, "gross_billings": 3543604, "net_revenue": 2803293, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 3211 }, { "average_project_size": 193589, "billable_hours_per_employee": 125, "client_concentration": 0.27, "client_retention_rate": 0.89, "employee_utilization_rate": 0.78, "gross_billings": 3379776, "net_revenue": 2895695, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 3317 }, { "average_project_size": 131162, "billable_hours_per_employee": 90, "client_concentration": 0.4, "client_retention_rate": 0.74, "employee_utilization_rate": 0.65, "gross_billings": 3557831, "net_revenue": 2991142, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 3426 } ], "balance_sheet": [ { "assets": 2966480, "current_assets": 1218865, "current_liabilities": 665381, "equity": 1899315, "fixed_assets": 1747615, "liabilities": 1633607, "long_term_liabilities": 968226, "quarter": 1 }, { "assets": 3067888, "current_assets": 1217378, "current_liabilities": 984275, "equity": 1938898, "fixed_assets": 1850510, "liabilities": 1672159, "long_term_liabilities": 687884, "quarter": 2 }, { "assets": 3172762, "current_assets": 1161440, "current_liabilities": 1002053, "equity": 2068703, "fixed_assets": 2011322, "liabilities": 1711621, "long_term_liabilities": 709568, "quarter": 3 }, { "assets": 3281222, "current_assets": 1568874, "current_liabilities": 736086, "equity": 2159110, "fixed_assets": 1712348, "liabilities": 1752014, "long_term_liabilities": 1015928, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -5799, "financing_cash_flow": 12549, "investing_cash_flow": -128565, "net_cash_flow": 325136, "operating_cash_flow": 713610, "quarter": 1 }, { "change_in_working_capital": -69829, "financing_cash_flow": 35518, "investing_cash_flow": -194534, "net_cash_flow": 333109, "operating_cash_flow": 723554, "quarter": 2 }, { "change_in_working_capital": 18966, "financing_cash_flow": -174263, "investing_cash_flow": -464161, "net_cash_flow": 651368, "operating_cash_flow": 719806, "quarter": 3 }, { "change_in_working_capital": 30797, "financing_cash_flow": 178992, "investing_cash_flow": -164010, "net_cash_flow": 595772, "operating_cash_flow": 756807, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9148354278471454, "current_ratio": 1.8318301845108291, "debt_to_equity_ratio": 0.8601032477498467, "profit_margin": 0.2087233555687308, "quarter": 1, "return_on_assets": 0.19094752029341172, "return_on_equity": 0.2982348899471652 }, { "asset_turnover_ratio": 0.9137533703968332, "current_ratio": 1.236827106245714, "debt_to_equity_ratio": 0.8624275232632145, "profit_margin": 0.19376105173451366, "quarter": 2, "return_on_assets": 0.17704981407404702, "return_on_equity": 0.2801431534820295 }, { "asset_turnover_ratio": 0.9126732481037027, "current_ratio": 1.1590604488984115, "debt_to_equity_ratio": 0.8273884651397518, "profit_margin": 0.20981560558000756, "quarter": 3, "return_on_assets": 0.19149309024755087, "return_on_equity": 0.2936922313159501 }, { "asset_turnover_ratio": 0.9115939122680513, "current_ratio": 2.1313732362794564, "debt_to_equity_ratio": 0.8114519408459967, "profit_margin": 0.2105891328462507, "quarter": 4, "return_on_assets": 0.19197177149245007, "return_on_equity": 0.291741504601433 } ], "income_statement": [ { "depreciation": 147168, "expenses": 1955157, "income_tax": 192242, "marketing_expense": 348343, "net_income": 758684, "net_profit": 566442, "operational_expense": 1267866, "product_revenue": 788041, "quarter": 1, "rd_expense": 356497, "revenue": 2713841, "salaries_expense": 652797, "service_revenue": 1925800 }, { "depreciation": 180385, "expenses": 2027485, "income_tax": 232639, "marketing_expense": 383374, "net_income": 775808, "net_profit": 543169, "operational_expense": 1293061, "product_revenue": 1029082, "quarter": 2, "rd_expense": 274510, "revenue": 2803293, "salaries_expense": 938628, "service_revenue": 1774211 }, { "depreciation": 112244, "expenses": 2102490, "income_tax": 185643, "marketing_expense": 416830, "net_income": 793205, "net_profit": 607562, "operational_expense": 1074779, "product_revenue": 667186, "quarter": 3, "rd_expense": 309475, "revenue": 2895695, "salaries_expense": 639620, "service_revenue": 2228509 }, { "depreciation": 126905, "expenses": 2180269, "income_tax": 180971, "marketing_expense": 380973, "net_income": 810873, "net_profit": 629902, "operational_expense": 1223728, "product_revenue": 916382, "quarter": 4, "rd_expense": 255257, "revenue": 2991142, "salaries_expense": 728808, "service_revenue": 2074760 } ], "market_conditions": { "gdp_growth": [ 0.005164250750985119, 0.011075715352198024, 0.014880979669010695, 0.006390928779618091 ], "inflation_rate": [ 0.02377948930553176, 0.024829203580642507, 0.017806254199365622, 0.021091516386898164 ], "interest_rate": [ 0.04860202751168499, 0.05438840217319266, 0.04920662130374058, 0.049807855648787196 ], "year": 2011 }, "random_event": { "description": "Davis-Stewart New Ad Campaign Launch in 2011", "impact": -0.05, "type": "New Ad Campaign Launch" }, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 96530, "billable_hours_per_employee": 123, "client_concentration": 0.2, "client_retention_rate": 0.76, "employee_utilization_rate": 0.71, "gross_billings": 661968, "net_revenue": 566071, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 648 }, { "average_project_size": 54432, "billable_hours_per_employee": 120, "client_concentration": 0.28, "client_retention_rate": 0.62, "employee_utilization_rate": 0.79, "gross_billings": 733814, "net_revenue": 577327, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 661 }, { "average_project_size": 173560, "billable_hours_per_employee": 126, "client_concentration": 0.17, "client_retention_rate": 0.72, "employee_utilization_rate": 0.71, "gross_billings": 743641, "net_revenue": 588807, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 674 }, { "average_project_size": 115179, "billable_hours_per_employee": 111, "client_concentration": 0.16, "client_retention_rate": 0.85, "employee_utilization_rate": 0.68, "gross_billings": 709896, "net_revenue": 600515, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 688 } ], "balance_sheet": [ { "assets": 636788, "current_assets": 203035, "current_liabilities": 142431, "equity": 506059, "fixed_assets": 433753, "liabilities": 265351, "long_term_liabilities": 122920, "quarter": 1 }, { "assets": 649800, "current_assets": 201515, "current_liabilities": 127713, "equity": 511967, "fixed_assets": 448285, "liabilities": 270662, "long_term_liabilities": 142949, "quarter": 2 }, { "assets": 663079, "current_assets": 267217, "current_liabilities": 118995, "equity": 533000, "fixed_assets": 395862, "liabilities": 276079, "long_term_liabilities": 157084, "quarter": 3 }, { "assets": 676628, "current_assets": 215327, "current_liabilities": 124758, "equity": 539661, "fixed_assets": 461301, "liabilities": 281605, "long_term_liabilities": 156847, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 19178, "financing_cash_flow": -147985, "investing_cash_flow": -463292, "net_cash_flow": -168942, "operating_cash_flow": 158272, "quarter": 1 }, { "change_in_working_capital": 84344, "financing_cash_flow": -128712, "investing_cash_flow": -135346, "net_cash_flow": -21569, "operating_cash_flow": 168230, "quarter": 2 }, { "change_in_working_capital": 73635, "financing_cash_flow": -72791, "investing_cash_flow": -206201, "net_cash_flow": -102875, "operating_cash_flow": 183572, "quarter": 3 }, { "change_in_working_capital": -13923, "financing_cash_flow": 83084, "investing_cash_flow": -105342, "net_cash_flow": -218498, "operating_cash_flow": 178611, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8889473419725246, "current_ratio": 1.4254972583215733, "debt_to_equity_ratio": 0.5243479515234389, "profit_margin": 0.23781822421569027, "quarter": 1, "return_on_assets": 0.21140787828916374, "return_on_equity": 0.2660203652143327 }, { "asset_turnover_ratio": 0.8884687596183442, "current_ratio": 1.577873826470289, "debt_to_equity_ratio": 0.5286707932347202, "profit_margin": 0.23007584956186009, "quarter": 2, "return_on_assets": 0.20441520467836258, "return_on_equity": 0.2594483628827639 }, { "asset_turnover_ratio": 0.8879892139548983, "current_ratio": 2.2456153619899997, "debt_to_equity_ratio": 0.5179718574108818, "profit_margin": 0.24795900863950326, "quarter": 3, "return_on_assets": 0.22018492517482835, "return_on_equity": 0.27392120075046905 }, { "asset_turnover_ratio": 0.88751130606478, "current_ratio": 1.725957453630228, "debt_to_equity_ratio": 0.5218183266902741, "profit_margin": 0.2408565980866423, "quarter": 4, "return_on_assets": 0.21376295394219572, "return_on_equity": 0.2680164028899624 } ], "income_statement": [ { "depreciation": 23650, "expenses": 385070, "income_tax": 46379, "marketing_expense": 55902, "net_income": 181001, "net_profit": 134622, "operational_expense": 218252, "product_revenue": 158626, "quarter": 1, "rd_expense": 48246, "revenue": 566071, "salaries_expense": 184911, "service_revenue": 407445 }, { "depreciation": 35401, "expenses": 394188, "income_tax": 50310, "marketing_expense": 62109, "net_income": 183139, "net_profit": 132829, "operational_expense": 236579, "product_revenue": 166978, "quarter": 2, "rd_expense": 61794, "revenue": 577327, "salaries_expense": 194206, "service_revenue": 410349 }, { "depreciation": 37572, "expenses": 403522, "income_tax": 39285, "marketing_expense": 48939, "net_income": 185285, "net_profit": 146000, "operational_expense": 217332, "product_revenue": 121841, "quarter": 3, "rd_expense": 49259, "revenue": 588807, "salaries_expense": 163118, "service_revenue": 466966 }, { "depreciation": 33973, "expenses": 413078, "income_tax": 42799, "marketing_expense": 82271, "net_income": 187437, "net_profit": 144638, "operational_expense": 231379, "product_revenue": 133658, "quarter": 4, "rd_expense": 49053, "revenue": 600515, "salaries_expense": 198985, "service_revenue": 466857 } ], "market_conditions": { "gdp_growth": [ -0.014392085340875636, -0.01862027044185431, -0.022076226957443976, -0.01862132791074643 ], "inflation_rate": [ 0.025223167803207897, 0.017353025621189705, 0.01855089352800521, 0.017463843814254126 ], "interest_rate": [ 0.043021319341628075, 0.04219958035263332, 0.04170388766863586, 0.03538726650407387 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 138748, "billable_hours_per_employee": 155, "client_concentration": 0.25, "client_retention_rate": 0.84, "employee_utilization_rate": 0.71, "gross_billings": 2939764, "net_revenue": 2363466, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 2707 }, { "average_project_size": 164131, "billable_hours_per_employee": 113, "client_concentration": 0.25, "client_retention_rate": 0.88, "employee_utilization_rate": 0.75, "gross_billings": 3103754, "net_revenue": 2410697, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 2761 }, { "average_project_size": 121662, "billable_hours_per_employee": 107, "client_concentration": 0.15, "client_retention_rate": 0.72, "employee_utilization_rate": 0.66, "gross_billings": 3116469, "net_revenue": 2458871, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 2817 }, { "average_project_size": 181627, "billable_hours_per_employee": 126, "client_concentration": 0.36, "client_retention_rate": 0.65, "employee_utilization_rate": 0.73, "gross_billings": 2949026, "net_revenue": 2508009, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 2873 } ], "balance_sheet": [ { "assets": 2786513, "current_assets": 1374035, "current_liabilities": 646625, "equity": 1965569, "fixed_assets": 1412478, "liabilities": 1278057, "long_term_liabilities": 631432, "quarter": 1 }, { "assets": 2833671, "current_assets": 986950, "current_liabilities": 600974, "equity": 1997923, "fixed_assets": 1846721, "liabilities": 1300305, "long_term_liabilities": 699331, "quarter": 2 }, { "assets": 2881627, "current_assets": 1171343, "current_liabilities": 607759, "equity": 2037998, "fixed_assets": 1710284, "liabilities": 1322939, "long_term_liabilities": 715180, "quarter": 3 }, { "assets": 2930394, "current_assets": 1355746, "current_liabilities": 789569, "equity": 2080263, "fixed_assets": 1574648, "liabilities": 1345967, "long_term_liabilities": 556398, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -79793, "financing_cash_flow": -135363, "investing_cash_flow": -345581, "net_cash_flow": 89895, "operating_cash_flow": 554882, "quarter": 1 }, { "change_in_working_capital": 984, "financing_cash_flow": 42040, "investing_cash_flow": -119779, "net_cash_flow": 484149, "operating_cash_flow": 620642, "quarter": 2 }, { "change_in_working_capital": -20240, "financing_cash_flow": 73451, "investing_cash_flow": -495624, "net_cash_flow": 411655, "operating_cash_flow": 583300, "quarter": 3 }, { "change_in_working_capital": 80674, "financing_cash_flow": -33029, "investing_cash_flow": -266839, "net_cash_flow": 234429, "operating_cash_flow": 603242, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8481805037335193, "current_ratio": 2.124933307558477, "debt_to_equity_ratio": 0.6502224037924896, "profit_margin": 0.19340790178492095, "quarter": 1, "return_on_assets": 0.16404481156197728, "return_on_equity": 0.23256013907423245 }, { "asset_turnover_ratio": 0.8507328479558848, "current_ratio": 1.642250746288525, "debt_to_equity_ratio": 0.6508283852781113, "profit_margin": 0.19270650770295894, "quarter": 2, "return_on_assets": 0.1639417561177709, "return_on_equity": 0.23251997199091257 }, { "asset_turnover_ratio": 0.8532926017142399, "current_ratio": 1.9273149389807473, "debt_to_equity_ratio": 0.6491365545991704, "profit_margin": 0.19493092561586192, "quarter": 3, "return_on_assets": 0.1663331166733238, "return_on_equity": 0.23518668811254967 }, { "asset_turnover_ratio": 0.8558606794854208, "current_ratio": 1.7170709589662208, "debt_to_equity_ratio": 0.6470177088185485, "profit_margin": 0.19770104493245438, "quarter": 4, "return_on_assets": 0.16920455065086812, "return_on_equity": 0.23835255446066195 } ], "income_statement": [ { "depreciation": 97769, "expenses": 1710704, "income_tax": 195649, "marketing_expense": 223562, "net_income": 652762, "net_profit": 457113, "operational_expense": 1105630, "product_revenue": 615867, "quarter": 1, "rd_expense": 271999, "revenue": 2363466, "salaries_expense": 844905, "service_revenue": 1747599 }, { "depreciation": 156085, "expenses": 1748469, "income_tax": 197671, "marketing_expense": 222008, "net_income": 662228, "net_profit": 464557, "operational_expense": 1095839, "product_revenue": 787162, "quarter": 2, "rd_expense": 265677, "revenue": 2410697, "salaries_expense": 715711, "service_revenue": 1623535 }, { "depreciation": 103990, "expenses": 1787068, "income_tax": 192493, "marketing_expense": 308072, "net_income": 671803, "net_profit": 479310, "operational_expense": 1135473, "product_revenue": 566249, "quarter": 3, "rd_expense": 319482, "revenue": 2458871, "salaries_expense": 867109, "service_revenue": 1892622 }, { "depreciation": 107406, "expenses": 1826520, "income_tax": 185653, "marketing_expense": 324840, "net_income": 681489, "net_profit": 495836, "operational_expense": 959218, "product_revenue": 998243, "quarter": 4, "rd_expense": 314616, "revenue": 2508009, "salaries_expense": 876588, "service_revenue": 1509766 } ], "market_conditions": { "gdp_growth": [ -0.026125713067639528, -0.016662404299938535, -0.021345914464625734, -0.025091677619435124 ], "inflation_rate": [ 0.0279552175175054, 0.02700688140075287, 0.028896132349782097, 0.03559954933004711 ], "interest_rate": [ 0.05288023341161114, 0.05192319714785178, 0.059493273858268615, 0.05613913794649164 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 145266, "billable_hours_per_employee": 106, "client_concentration": 0.26, "client_retention_rate": 0.79, "employee_utilization_rate": 0.74, "gross_billings": 2465296, "net_revenue": 2165116, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 2480 }, { "average_project_size": 117346, "billable_hours_per_employee": 101, "client_concentration": 0.28, "client_retention_rate": 0.82, "employee_utilization_rate": 0.72, "gross_billings": 2772254, "net_revenue": 2241094, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 2567 }, { "average_project_size": 127212, "billable_hours_per_employee": 154, "client_concentration": 0.31, "client_retention_rate": 0.82, "employee_utilization_rate": 0.61, "gross_billings": 2698108, "net_revenue": 2319740, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 2657 }, { "average_project_size": 54920, "billable_hours_per_employee": 118, "client_concentration": 0.28, "client_retention_rate": 0.63, "employee_utilization_rate": 0.78, "gross_billings": 2698727, "net_revenue": 2401145, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 2750 } ], "balance_sheet": [ { "assets": 3051856, "current_assets": 1233083, "current_liabilities": 667931, "equity": 1953208, "fixed_assets": 1818773, "liabilities": 1469322, "long_term_liabilities": 801391, "quarter": 1 }, { "assets": 3100681, "current_assets": 1070103, "current_liabilities": 751864, "equity": 1986827, "fixed_assets": 2030578, "liabilities": 1495865, "long_term_liabilities": 744001, "quarter": 2 }, { "assets": 3150288, "current_assets": 999566, "current_liabilities": 852327, "equity": 2029145, "fixed_assets": 2150722, "liabilities": 1522888, "long_term_liabilities": 670561, "quarter": 3 }, { "assets": 3200689, "current_assets": 1444948, "current_liabilities": 761506, "equity": 2106240, "fixed_assets": 1755741, "liabilities": 1550399, "long_term_liabilities": 788893, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 12541, "financing_cash_flow": -94722, "investing_cash_flow": -440255, "net_cash_flow": 2035, "operating_cash_flow": 530289, "quarter": 1 }, { "change_in_working_capital": -32824, "financing_cash_flow": 75282, "investing_cash_flow": -116375, "net_cash_flow": 250081, "operating_cash_flow": 510318, "quarter": 2 }, { "change_in_working_capital": -12699, "financing_cash_flow": -173668, "investing_cash_flow": -268277, "net_cash_flow": 331711, "operating_cash_flow": 574612, "quarter": 3 }, { "change_in_working_capital": 91448, "financing_cash_flow": 103389, "investing_cash_flow": -251529, "net_cash_flow": -22726, "operating_cash_flow": 627535, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7094423852239424, "current_ratio": 1.8461233271101356, "debt_to_equity_ratio": 0.7522608959209669, "profit_margin": 0.17120283624526353, "quarter": 1, "return_on_assets": 0.12145854850294378, "return_on_equity": 0.18977702323562057 }, { "asset_turnover_ratio": 0.7227747710906088, "current_ratio": 1.423266707808859, "debt_to_equity_ratio": 0.7528914193334397, "profit_margin": 0.17045737483568293, "quarter": 2, "return_on_assets": 0.12320229007756683, "return_on_equity": 0.19227189886185359 }, { "asset_turnover_ratio": 0.7363580726587537, "current_ratio": 1.17274942598322, "debt_to_equity_ratio": 0.7505072333421219, "profit_margin": 0.1731853569796615, "quarter": 3, "return_on_assets": 0.1275264356782618, "return_on_equity": 0.19798732963883803 }, { "asset_turnover_ratio": 0.7501962858622003, "current_ratio": 1.8974873474404668, "debt_to_equity_ratio": 0.7360979755393497, "profit_margin": 0.18988857399282424, "quarter": 4, "return_on_assets": 0.14245370293708637, "return_on_equity": 0.21647580522637497 } ], "income_statement": [ { "depreciation": 159615, "expenses": 1640770, "income_tax": 153672, "marketing_expense": 240306, "net_income": 524346, "net_profit": 370674, "operational_expense": 861906, "product_revenue": 747788, "quarter": 1, "rd_expense": 224834, "revenue": 2165116, "salaries_expense": 805196, "service_revenue": 1417328 }, { "depreciation": 128307, "expenses": 1699949, "income_tax": 159134, "marketing_expense": 181392, "net_income": 541145, "net_profit": 382011, "operational_expense": 1148203, "product_revenue": 820999, "quarter": 2, "rd_expense": 217169, "revenue": 2241094, "salaries_expense": 798693, "service_revenue": 1420095 }, { "depreciation": 172867, "expenses": 1761263, "income_tax": 156732, "marketing_expense": 210541, "net_income": 558477, "net_profit": 401745, "operational_expense": 1008513, "product_revenue": 564154, "quarter": 3, "rd_expense": 237866, "revenue": 2319740, "salaries_expense": 541685, "service_revenue": 1755586 }, { "depreciation": 171585, "expenses": 1824789, "income_tax": 120406, "marketing_expense": 292336, "net_income": 576356, "net_profit": 455950, "operational_expense": 1131656, "product_revenue": 765241, "quarter": 4, "rd_expense": 318295, "revenue": 2401145, "salaries_expense": 853242, "service_revenue": 1635904 } ], "market_conditions": { "gdp_growth": [ -0.020366179547196786, -0.01774313134727455, -0.027700956987277547, -0.017692320728034103 ], "inflation_rate": [ 0.02783124279297333, 0.024040455686471007, 0.027210558183948838, 0.02205113375684821 ], "interest_rate": [ 0.052844135770219076, 0.052486501718477824, 0.05064422807347038, 0.05406159121568466 ], "year": 2014 }, "random_event": null, "year": 2014 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Excellent", "founding_year": 1994, "industry": "Advertising", "location": "Griffithshire", "name": "Hebert, Ortiz and Rios", "num_employees": 907, "region": "North America", "revenue_size": "Small", "website": "www.hebert,ortizandrios.com" }

[ { "advertising_kpis": [ { "average_project_size": 198928, "billable_hours_per_employee": 123, "client_concentration": 0.35, "client_retention_rate": 0.66, "employee_utilization_rate": 0.73, "gross_billings": 3304098, "net_revenue": 2680649, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 2956 }, { "average_project_size": 54310, "billable_hours_per_employee": 95, "client_concentration": 0.33, "client_retention_rate": 0.71, "employee_utilization_rate": 0.66, "gross_billings": 3394074, "net_revenue": 2715751, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 2994 }, { "average_project_size": 56029, "billable_hours_per_employee": 130, "client_concentration": 0.37, "client_retention_rate": 0.88, "employee_utilization_rate": 0.76, "gross_billings": 3439932, "net_revenue": 2751312, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 3033 }, { "average_project_size": 197304, "billable_hours_per_employee": 109, "client_concentration": 0.24, "client_retention_rate": 0.71, "employee_utilization_rate": 0.79, "gross_billings": 3243821, "net_revenue": 2787340, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 3073 } ], "balance_sheet": [ { "assets": 3857201, "current_assets": 1304921, "current_liabilities": 858289, "equity": 2418283, "fixed_assets": 2552280, "liabilities": 2071490, "long_term_liabilities": 1213201, "quarter": 1 }, { "assets": 3979381, "current_assets": 1400097, "current_liabilities": 1193184, "equity": 2587027, "fixed_assets": 2579284, "liabilities": 2106432, "long_term_liabilities": 913248, "quarter": 2 }, { "assets": 4105432, "current_assets": 1521730, "current_liabilities": 1200346, "equity": 2658702, "fixed_assets": 2583702, "liabilities": 2141963, "long_term_liabilities": 941617, "quarter": 3 }, { "assets": 4235476, "current_assets": 1581016, "current_liabilities": 1071245, "equity": 2722599, "fixed_assets": 2654460, "liabilities": 2178094, "long_term_liabilities": 1106849, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 45863, "financing_cash_flow": -135041, "investing_cash_flow": -272306, "net_cash_flow": 220518, "operating_cash_flow": 790127, "quarter": 1 }, { "change_in_working_capital": 79665, "financing_cash_flow": -185211, "investing_cash_flow": -149346, "net_cash_flow": 580985, "operating_cash_flow": 852987, "quarter": 2 }, { "change_in_working_capital": 74901, "financing_cash_flow": 159928, "investing_cash_flow": -299551, "net_cash_flow": 658557, "operating_cash_flow": 855432, "quarter": 3 }, { "change_in_working_capital": -13408, "financing_cash_flow": -120902, "investing_cash_flow": -221751, "net_cash_flow": 538663, "operating_cash_flow": 776178, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6949725980056523, "current_ratio": 1.5203748387780807, "debt_to_equity_ratio": 0.8565953612542453, "profit_margin": 0.2359771831373671, "quarter": 1, "return_on_assets": 0.16399767603503163, "return_on_equity": 0.26157897979682276 }, { "asset_turnover_ratio": 0.6824556382010167, "current_ratio": 1.1734124829028885, "debt_to_equity_ratio": 0.8142288426058174, "profit_margin": 0.2629394226495728, "quarter": 2, "return_on_assets": 0.17944449149252106, "return_on_equity": 0.2760226313834374 }, { "asset_turnover_ratio": 0.6701638219802447, "current_ratio": 1.2677428008257619, "debt_to_equity_ratio": 0.8056423773706117, "profit_margin": 0.2526914432096396, "quarter": 3, "return_on_assets": 0.16934466336307605, "return_on_equity": 0.2614933903837286 }, { "asset_turnover_ratio": 0.6580936829768366, "current_ratio": 1.475867798682841, "debt_to_equity_ratio": 0.8000054359823096, "profit_margin": 0.23865656862815443, "quarter": 4, "return_on_assets": 0.1570583802151163, "return_on_equity": 0.24433161108191107 } ], "income_statement": [ { "depreciation": 157555, "expenses": 1779022, "income_tax": 269055, "marketing_expense": 251511, "net_income": 901627, "net_profit": 632572, "operational_expense": 892704, "product_revenue": 906388, "quarter": 1, "rd_expense": 205752, "revenue": 2680649, "salaries_expense": 619311, "service_revenue": 1774261 }, { "depreciation": 138909, "expenses": 1813620, "income_tax": 188053, "marketing_expense": 307570, "net_income": 902131, "net_profit": 714078, "operational_expense": 916891, "product_revenue": 677250, "quarter": 2, "rd_expense": 287913, "revenue": 2715751, "salaries_expense": 716833, "service_revenue": 2038501 }, { "depreciation": 160199, "expenses": 1848892, "income_tax": 207187, "marketing_expense": 332749, "net_income": 902420, "net_profit": 695233, "operational_expense": 1247655, "product_revenue": 727324, "quarter": 3, "rd_expense": 369239, "revenue": 2751312, "salaries_expense": 720332, "service_revenue": 2023988 }, { "depreciation": 110961, "expenses": 1884850, "income_tax": 237273, "marketing_expense": 320261, "net_income": 902490, "net_profit": 665217, "operational_expense": 1017825, "product_revenue": 609622, "quarter": 4, "rd_expense": 251528, "revenue": 2787340, "salaries_expense": 896830, "service_revenue": 2177718 } ], "market_conditions": { "gdp_growth": [ 0.03809871642072419, 0.034243864567328294, 0.043784785994796085, 0.03408876425811356 ], "inflation_rate": [ 0.006481661268574306, 0.004259291196119451, 0.00845551732012045, 0.010645684094842713 ], "interest_rate": [ 0.022173523233265893, 0.016954450187779357, 0.018570522502295413, 0.013072022881522143 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 61854, "billable_hours_per_employee": 134, "client_concentration": 0.11, "client_retention_rate": 0.75, "employee_utilization_rate": 0.74, "gross_billings": 4106529, "net_revenue": 3474337, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 3831 }, { "average_project_size": 56079, "billable_hours_per_employee": 89, "client_concentration": 0.33, "client_retention_rate": 0.62, "employee_utilization_rate": 0.65, "gross_billings": 4062824, "net_revenue": 3558252, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 3923 }, { "average_project_size": 114500, "billable_hours_per_employee": 155, "client_concentration": 0.13, "client_retention_rate": 0.63, "employee_utilization_rate": 0.76, "gross_billings": 4313474, "net_revenue": 3644195, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 4018 }, { "average_project_size": 161937, "billable_hours_per_employee": 86, "client_concentration": 0.2, "client_retention_rate": 0.82, "employee_utilization_rate": 0.73, "gross_billings": 4339817, "net_revenue": 3732213, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 4115 } ], "balance_sheet": [ { "assets": 4008238, "current_assets": 1919269, "current_liabilities": 963177, "equity": 2523987, "fixed_assets": 2088969, "liabilities": 2269363, "long_term_liabilities": 1306186, "quarter": 1 }, { "assets": 4068125, "current_assets": 1448290, "current_liabilities": 1292777, "equity": 2511936, "fixed_assets": 2619835, "liabilities": 2334402, "long_term_liabilities": 1041625, "quarter": 2 }, { "assets": 4128906, "current_assets": 1668968, "current_liabilities": 1404651, "equity": 2504359, "fixed_assets": 2459938, "liabilities": 2401304, "long_term_liabilities": 996653, "quarter": 3 }, { "assets": 4190596, "current_assets": 1262539, "current_liabilities": 1182221, "equity": 2520384, "fixed_assets": 2928057, "liabilities": 2470123, "long_term_liabilities": 1287902, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -85797, "financing_cash_flow": -107782, "investing_cash_flow": -394093, "net_cash_flow": 486867, "operating_cash_flow": 954063, "quarter": 1 }, { "change_in_working_capital": 28123, "financing_cash_flow": -84539, "investing_cash_flow": -377971, "net_cash_flow": 474374, "operating_cash_flow": 919625, "quarter": 2 }, { "change_in_working_capital": -27431, "financing_cash_flow": -110620, "investing_cash_flow": -113855, "net_cash_flow": 932861, "operating_cash_flow": 955363, "quarter": 3 }, { "change_in_working_capital": 88564, "financing_cash_flow": -146465, "investing_cash_flow": -216829, "net_cash_flow": 470481, "operating_cash_flow": 997456, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8667990773003, "current_ratio": 1.992644134982459, "debt_to_equity_ratio": 0.8991183393575324, "profit_margin": 0.22597462479891847, "quarter": 1, "return_on_assets": 0.195874596268984, "return_on_equity": 0.311060239216763 }, { "asset_turnover_ratio": 0.874666338915348, "current_ratio": 1.1202937552261527, "debt_to_equity_ratio": 0.9293238362760835, "profit_margin": 0.2187065446741827, "quarter": 2, "return_on_assets": 0.19129525272699338, "return_on_equity": 0.3098060619378838 }, { "asset_turnover_ratio": 0.882605464982734, "current_ratio": 1.1881727204835935, "debt_to_equity_ratio": 0.9588497495766382, "profit_margin": 0.21314913170123992, "quarter": 3, "return_on_assets": 0.18812658849583885, "return_on_equity": 0.3101620015341251 }, { "asset_turnover_ratio": 0.8906162751074072, "current_ratio": 1.0679382281316268, "debt_to_equity_ratio": 0.9800581974810187, "profit_margin": 0.2143261919938653, "quarter": 4, "return_on_assets": 0.1908823947715313, "return_on_equity": 0.3173766378456616 } ], "income_statement": [ { "depreciation": 168951, "expenses": 2409675, "income_tax": 279550, "marketing_expense": 421773, "net_income": 1064662, "net_profit": 785112, "operational_expense": 1497842, "product_revenue": 993687, "quarter": 1, "rd_expense": 339540, "revenue": 3474337, "salaries_expense": 1111434, "service_revenue": 2480650 }, { "depreciation": 141412, "expenses": 2482348, "income_tax": 297691, "marketing_expense": 326628, "net_income": 1075904, "net_profit": 778213, "operational_expense": 1623453, "product_revenue": 1021016, "quarter": 2, "rd_expense": 372735, "revenue": 3558252, "salaries_expense": 1090022, "service_revenue": 2537236 }, { "depreciation": 178606, "expenses": 2557213, "income_tax": 310225, "marketing_expense": 258510, "net_income": 1086982, "net_profit": 776757, "operational_expense": 1482654, "product_revenue": 1095537, "quarter": 3, "rd_expense": 422936, "revenue": 3644195, "salaries_expense": 875959, "service_revenue": 2548658 }, { "depreciation": 197545, "expenses": 2634335, "income_tax": 297967, "marketing_expense": 358299, "net_income": 1097878, "net_profit": 799911, "operational_expense": 1665523, "product_revenue": 1042049, "quarter": 4, "rd_expense": 465343, "revenue": 3732213, "salaries_expense": 1102712, "service_revenue": 2690164 } ], "market_conditions": { "gdp_growth": [ 0.03869571398886539, 0.037907306378029505, 0.032468606739581636, 0.034481597429560966 ], "inflation_rate": [ 0.0038967716099543226, 0.0012376626821660464, 0.006218767993761757, 0.003145055928903574 ], "interest_rate": [ 0.00928482916107448, 0.00884383243494601, 0.008667175530139785, 0.009129769950911703 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 87902, "billable_hours_per_employee": 93, "client_concentration": 0.11, "client_retention_rate": 0.77, "employee_utilization_rate": 0.61, "gross_billings": 3849192, "net_revenue": 3162899, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 3487 }, { "average_project_size": 70052, "billable_hours_per_employee": 95, "client_concentration": 0.22, "client_retention_rate": 0.73, "employee_utilization_rate": 0.77, "gross_billings": 4053630, "net_revenue": 3291089, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 3629 }, { "average_project_size": 103812, "billable_hours_per_employee": 147, "client_concentration": 0.28, "client_retention_rate": 0.67, "employee_utilization_rate": 0.64, "gross_billings": 3868874, "net_revenue": 3424474, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 3776 }, { "average_project_size": 137627, "billable_hours_per_employee": 105, "client_concentration": 0.14, "client_retention_rate": 0.73, "employee_utilization_rate": 0.63, "gross_billings": 4164221, "net_revenue": 3563266, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 3929 } ], "balance_sheet": [ { "assets": 3426388, "current_assets": 1095126, "current_liabilities": 950616, "equity": 2313315, "fixed_assets": 2331262, "liabilities": 1794843, "long_term_liabilities": 844227, "quarter": 1 }, { "assets": 3524487, "current_assets": 1481476, "current_liabilities": 791875, "equity": 2361967, "fixed_assets": 2043011, "liabilities": 1831264, "long_term_liabilities": 1039389, "quarter": 2 }, { "assets": 3625395, "current_assets": 1561332, "current_liabilities": 881658, "equity": 2519174, "fixed_assets": 2064063, "liabilities": 1868425, "long_term_liabilities": 986767, "quarter": 3 }, { "assets": 3729192, "current_assets": 1431758, "current_liabilities": 900135, "equity": 2519080, "fixed_assets": 2297434, "liabilities": 1906339, "long_term_liabilities": 1006204, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -56091, "financing_cash_flow": 119382, "investing_cash_flow": -408839, "net_cash_flow": 331183, "operating_cash_flow": 798989, "quarter": 1 }, { "change_in_working_capital": -53444, "financing_cash_flow": -113266, "investing_cash_flow": -225882, "net_cash_flow": 673301, "operating_cash_flow": 874626, "quarter": 2 }, { "change_in_working_capital": -90863, "financing_cash_flow": -9858, "investing_cash_flow": -376244, "net_cash_flow": 731652, "operating_cash_flow": 986348, "quarter": 3 }, { "change_in_working_capital": 66881, "financing_cash_flow": -58707, "investing_cash_flow": -113203, "net_cash_flow": 642183, "operating_cash_flow": 885410, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9231000692274197, "current_ratio": 1.15201721830897, "debt_to_equity_ratio": 0.7758748808528021, "profit_margin": 0.2155522512732781, "quarter": 1, "return_on_assets": 0.19897629807248918, "return_on_equity": 0.29471559212645054 }, { "asset_turnover_ratio": 0.933778164027843, "current_ratio": 1.8708457774269929, "debt_to_equity_ratio": 0.7753131182611781, "profit_margin": 0.20319839420933314, "quarter": 2, "return_on_assets": 0.18974222347819697, "return_on_equity": 0.28313011993817017 }, { "asset_turnover_ratio": 0.9445795561587083, "current_ratio": 1.7709043642773048, "debt_to_equity_ratio": 0.7416815988097686, "profit_margin": 0.22257549626599588, "quarter": 3, "return_on_assets": 0.21024026347473862, "return_on_equity": 0.3025610775595493 }, { "asset_turnover_ratio": 0.9555061793546699, "current_ratio": 1.5906036316774705, "debt_to_equity_ratio": 0.7567600076218302, "profit_margin": 0.19539012804545045, "quarter": 4, "return_on_assets": 0.1866964747323281, "return_on_equity": 0.2763814567222954 } ], "income_statement": [ { "depreciation": 117219, "expenses": 2260358, "income_tax": 220771, "marketing_expense": 422501, "net_income": 902541, "net_profit": 681770, "operational_expense": 1262756, "product_revenue": 1066653, "quarter": 1, "rd_expense": 353266, "revenue": 3162899, "salaries_expense": 898072, "service_revenue": 2096246 }, { "depreciation": 205882, "expenses": 2360712, "income_tax": 261633, "marketing_expense": 350172, "net_income": 930377, "net_profit": 668744, "operational_expense": 1417963, "product_revenue": 815066, "quarter": 2, "rd_expense": 241278, "revenue": 3291089, "salaries_expense": 972154, "service_revenue": 2476023 }, { "depreciation": 224144, "expenses": 2465521, "income_tax": 196749, "marketing_expense": 465991, "net_income": 958953, "net_profit": 762204, "operational_expense": 1243772, "product_revenue": 945023, "quarter": 3, "rd_expense": 246995, "revenue": 3424474, "salaries_expense": 898869, "service_revenue": 2479451 }, { "depreciation": 189183, "expenses": 2574984, "income_tax": 292055, "marketing_expense": 359365, "net_income": 988282, "net_profit": 696227, "operational_expense": 1671274, "product_revenue": 1149167, "quarter": 4, "rd_expense": 438018, "revenue": 3563266, "salaries_expense": 949022, "service_revenue": 2414099 } ], "market_conditions": { "gdp_growth": [ 0.022698084877858703, 0.02440162335542606, 0.024041248795088704, 0.03236489741378282 ], "inflation_rate": [ 0.002770424735400819, 0.0057109388484690715, 0.008085331848330166, 0.011429432959470694 ], "interest_rate": [ 0.012995473876671229, 0.007142040360319545, 0.006607881493146811, 0.013112186221087117 ], "year": 1996 }, "random_event": { "description": "Hebert, Ortiz and Rios Economic Slowdown Impact in 1996", "impact": 0.02, "type": "Economic Slowdown Impact" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 148412, "billable_hours_per_employee": 94, "client_concentration": 0.25, "client_retention_rate": 0.73, "employee_utilization_rate": 0.65, "gross_billings": 997616, "net_revenue": 824899, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 909 }, { "average_project_size": 51118, "billable_hours_per_employee": 104, "client_concentration": 0.35, "client_retention_rate": 0.68, "employee_utilization_rate": 0.76, "gross_billings": 971559, "net_revenue": 841376, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 928 }, { "average_project_size": 180595, "billable_hours_per_employee": 108, "client_concentration": 0.3, "client_retention_rate": 0.81, "employee_utilization_rate": 0.67, "gross_billings": 1032366, "net_revenue": 858182, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 946 }, { "average_project_size": 192904, "billable_hours_per_employee": 120, "client_concentration": 0.21, "client_retention_rate": 0.75, "employee_utilization_rate": 0.66, "gross_billings": 1079467, "net_revenue": 875324, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 965 } ], "balance_sheet": [ { "assets": 950399, "current_assets": 329937, "current_liabilities": 209886, "equity": 687553, "fixed_assets": 620462, "liabilities": 393104, "long_term_liabilities": 183218, "quarter": 1 }, { "assets": 975027, "current_assets": 401929, "current_liabilities": 168115, "equity": 705439, "fixed_assets": 573098, "liabilities": 397032, "long_term_liabilities": 228917, "quarter": 2 }, { "assets": 1000292, "current_assets": 398424, "current_liabilities": 229806, "equity": 739790, "fixed_assets": 601868, "liabilities": 400999, "long_term_liabilities": 171193, "quarter": 3 }, { "assets": 1026212, "current_assets": 363186, "current_liabilities": 234410, "equity": 749255, "fixed_assets": 663026, "liabilities": 405005, "long_term_liabilities": 170595, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 99566, "financing_cash_flow": -158479, "investing_cash_flow": -165362, "net_cash_flow": -147608, "operating_cash_flow": 186451, "quarter": 1 }, { "change_in_working_capital": 3551, "financing_cash_flow": -76009, "investing_cash_flow": -318263, "net_cash_flow": -53639, "operating_cash_flow": 162391, "quarter": 2 }, { "change_in_working_capital": 36385, "financing_cash_flow": 173838, "investing_cash_flow": -370706, "net_cash_flow": -170657, "operating_cash_flow": 200168, "quarter": 3 }, { "change_in_working_capital": -89023, "financing_cash_flow": -196097, "investing_cash_flow": -208640, "net_cash_flow": -204524, "operating_cash_flow": 193440, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8679501977590465, "current_ratio": 1.5719819330493696, "debt_to_equity_ratio": 0.5717435601328189, "profit_margin": 0.15790781659330416, "quarter": 1, "return_on_assets": 0.1370561206398576, "return_on_equity": 0.18945157682389577 }, { "asset_turnover_ratio": 0.8629258471816678, "current_ratio": 2.390797965678256, "debt_to_equity_ratio": 0.5628154950321714, "profit_margin": 0.15147092382002814, "quarter": 2, "return_on_assets": 0.13070817526078765, "return_on_equity": 0.18065913565878836 }, { "asset_turnover_ratio": 0.8579314840066701, "current_ratio": 1.7337406334038277, "debt_to_equity_ratio": 0.5420443639411184, "profit_margin": 0.16371468989095553, "quarter": 3, "return_on_assets": 0.14045598685183927, "return_on_equity": 0.18991470552454076 }, { "asset_turnover_ratio": 0.8529660537978507, "current_ratio": 1.5493622285738664, "debt_to_equity_ratio": 0.5405436066492716, "profit_margin": 0.14628640366310075, "quarter": 4, "return_on_assets": 0.12477733645679451, "return_on_equity": 0.17090042775823985 } ], "income_statement": [ { "depreciation": 56193, "expenses": 650116, "income_tax": 44525, "marketing_expense": 104632, "net_income": 174783, "net_profit": 130258, "operational_expense": 404527, "product_revenue": 166347, "quarter": 1, "rd_expense": 105682, "revenue": 824899, "salaries_expense": 273200, "service_revenue": 658552 }, { "depreciation": 34947, "expenses": 665325, "income_tax": 48607, "marketing_expense": 101161, "net_income": 176051, "net_profit": 127444, "operational_expense": 421585, "product_revenue": 190490, "quarter": 2, "rd_expense": 73166, "revenue": 841376, "salaries_expense": 235311, "service_revenue": 650886 }, { "depreciation": 59671, "expenses": 680891, "income_tax": 36794, "marketing_expense": 112853, "net_income": 177291, "net_profit": 140497, "operational_expense": 415198, "product_revenue": 264614, "quarter": 3, "rd_expense": 83197, "revenue": 858182, "salaries_expense": 326097, "service_revenue": 593568 }, { "depreciation": 65392, "expenses": 696820, "income_tax": 50456, "marketing_expense": 122833, "net_income": 178504, "net_profit": 128048, "operational_expense": 359628, "product_revenue": 272730, "quarter": 4, "rd_expense": 118691, "revenue": 875324, "salaries_expense": 228443, "service_revenue": 602594 } ], "market_conditions": { "gdp_growth": [ 0.05402089775006792, 0.058942798976507976, 0.055762209263533515, 0.06066625499082555 ], "inflation_rate": [ 0.0026633526883260753, 0.006758751211125093, 0.010465158702505417, 0.00942812403786097 ], "interest_rate": [ 0.01171243038377846, 0.01522090333324535, 0.018609050392946802, 0.012357961646024318 ], "year": 1997 }, "random_event": { "description": "Hebert, Ortiz and Rios Senior Leadership Change in 1997", "impact": -0.08, "type": "Senior Leadership Change" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 73917, "billable_hours_per_employee": 137, "client_concentration": 0.29, "client_retention_rate": 0.62, "employee_utilization_rate": 0.77, "gross_billings": 1091971, "net_revenue": 851114, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 938 }, { "average_project_size": 161616, "billable_hours_per_employee": 141, "client_concentration": 0.37, "client_retention_rate": 0.83, "employee_utilization_rate": 0.67, "gross_billings": 1083204, "net_revenue": 873517, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 963 }, { "average_project_size": 79636, "billable_hours_per_employee": 131, "client_concentration": 0.25, "client_retention_rate": 0.76, "employee_utilization_rate": 0.66, "gross_billings": 1050838, "net_revenue": 896511, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 988 }, { "average_project_size": 88237, "billable_hours_per_employee": 153, "client_concentration": 0.38, "client_retention_rate": 0.82, "employee_utilization_rate": 0.62, "gross_billings": 1108676, "net_revenue": 920110, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 1014 } ], "balance_sheet": [ { "assets": 1206222, "current_assets": 532201, "current_liabilities": 202296, "equity": 866944, "fixed_assets": 674021, "liabilities": 503447, "long_term_liabilities": 301151, "quarter": 1 }, { "assets": 1239108, "current_assets": 582214, "current_liabilities": 277146, "equity": 891751, "fixed_assets": 656894, "liabilities": 509714, "long_term_liabilities": 232568, "quarter": 2 }, { "assets": 1272891, "current_assets": 509975, "current_liabilities": 232199, "equity": 921571, "fixed_assets": 762916, "liabilities": 516058, "long_term_liabilities": 283859, "quarter": 3 }, { "assets": 1307595, "current_assets": 566541, "current_liabilities": 307378, "equity": 968138, "fixed_assets": 741054, "liabilities": 522482, "long_term_liabilities": 215104, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 12841, "financing_cash_flow": 130481, "investing_cash_flow": -145628, "net_cash_flow": -431099, "operating_cash_flow": 198187, "quarter": 1 }, { "change_in_working_capital": -5838, "financing_cash_flow": 84054, "investing_cash_flow": -147886, "net_cash_flow": -454446, "operating_cash_flow": 213513, "quarter": 2 }, { "change_in_working_capital": -3419, "financing_cash_flow": 177910, "investing_cash_flow": -199419, "net_cash_flow": -240943, "operating_cash_flow": 204005, "quarter": 3 }, { "change_in_working_capital": 96152, "financing_cash_flow": 185309, "investing_cash_flow": -371663, "net_cash_flow": -54636, "operating_cash_flow": 238935, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7056031145178914, "current_ratio": 2.6308033772294066, "debt_to_equity_ratio": 0.5807145559574782, "profit_margin": 0.19288720429930656, "quarter": 1, "return_on_assets": 0.13610181210423952, "return_on_equity": 0.18936517237560904 }, { "asset_turnover_ratio": 0.7049563072791072, "current_ratio": 2.100748342029111, "debt_to_equity_ratio": 0.5715878087044478, "profit_margin": 0.18586587324574108, "quarter": 2, "return_on_assets": 0.13102731965252423, "return_on_equity": 0.18206539717925743 }, { "asset_turnover_ratio": 0.7043108954340945, "current_ratio": 2.196284221723608, "debt_to_equity_ratio": 0.5599763881458943, "profit_margin": 0.18375457746753804, "quarter": 3, "return_on_assets": 0.1294203509962754, "return_on_equity": 0.17875779511291046 }, { "asset_turnover_ratio": 0.7036658904324351, "current_ratio": 1.8431410185504493, "debt_to_equity_ratio": 0.539677194780083, "profit_margin": 0.19891643390464184, "quarter": 4, "return_on_assets": 0.13997070958515442, "return_on_equity": 0.18904846209941145 } ], "income_statement": [ { "depreciation": 34018, "expenses": 631917, "income_tax": 55028, "marketing_expense": 100042, "net_income": 219197, "net_profit": 164169, "operational_expense": 325812, "product_revenue": 238825, "quarter": 1, "rd_expense": 77266, "revenue": 851114, "salaries_expense": 225033, "service_revenue": 612289 }, { "depreciation": 51156, "expenses": 646456, "income_tax": 64704, "marketing_expense": 89563, "net_income": 227061, "net_profit": 162357, "operational_expense": 422302, "product_revenue": 196112, "quarter": 2, "rd_expense": 93739, "revenue": 873517, "salaries_expense": 224255, "service_revenue": 677405 }, { "depreciation": 39267, "expenses": 661331, "income_tax": 70442, "marketing_expense": 110360, "net_income": 235180, "net_profit": 164738, "operational_expense": 459391, "product_revenue": 209219, "quarter": 3, "rd_expense": 131893, "revenue": 896511, "salaries_expense": 215556, "service_revenue": 687292 }, { "depreciation": 55910, "expenses": 676547, "income_tax": 60538, "marketing_expense": 92657, "net_income": 243563, "net_profit": 183025, "operational_expense": 407956, "product_revenue": 199884, "quarter": 4, "rd_expense": 94736, "revenue": 920110, "salaries_expense": 331105, "service_revenue": 720226 } ], "market_conditions": { "gdp_growth": [ 0.043926279198452524, 0.05223590268495515, 0.05481584186061715, 0.04782876285906054 ], "inflation_rate": [ 0.012336730264024393, 0.006756573795545919, 0.004667384875162171, 0.012604283973929473 ], "interest_rate": [ 0.018680804157491602, 0.015122387678484778, 0.023624075906663617, 0.0165378442584878 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 152680, "billable_hours_per_employee": 90, "client_concentration": 0.37, "client_retention_rate": 0.63, "employee_utilization_rate": 0.7, "gross_billings": 3340439, "net_revenue": 2720129, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 2999 }, { "average_project_size": 106537, "billable_hours_per_employee": 121, "client_concentration": 0.29, "client_retention_rate": 0.63, "employee_utilization_rate": 0.78, "gross_billings": 3307632, "net_revenue": 2764028, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 3047 }, { "average_project_size": 146375, "billable_hours_per_employee": 81, "client_concentration": 0.36, "client_retention_rate": 0.89, "employee_utilization_rate": 0.63, "gross_billings": 3613031, "net_revenue": 2808636, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 3097 }, { "average_project_size": 53027, "billable_hours_per_employee": 101, "client_concentration": 0.16, "client_retention_rate": 0.67, "employee_utilization_rate": 0.71, "gross_billings": 3279187, "net_revenue": 2853964, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 3147 } ], "balance_sheet": [ { "assets": 2826598, "current_assets": 877820, "current_liabilities": 669757, "equity": 2318737, "fixed_assets": 1948778, "liabilities": 1234031, "long_term_liabilities": 564274, "quarter": 1 }, { "assets": 2913464, "current_assets": 919440, "current_liabilities": 598107, "equity": 2419048, "fixed_assets": 1994024, "liabilities": 1265158, "long_term_liabilities": 667051, "quarter": 2 }, { "assets": 3003001, "current_assets": 955159, "current_liabilities": 525081, "equity": 2473301, "fixed_assets": 2047842, "liabilities": 1297070, "long_term_liabilities": 771989, "quarter": 3 }, { "assets": 3095288, "current_assets": 1418443, "current_liabilities": 791285, "equity": 2465609, "fixed_assets": 1676845, "liabilities": 1329787, "long_term_liabilities": 538502, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -91908, "financing_cash_flow": 60447, "investing_cash_flow": -394235, "net_cash_flow": 466791, "operating_cash_flow": 839971, "quarter": 1 }, { "change_in_working_capital": -9289, "financing_cash_flow": 163753, "investing_cash_flow": -114757, "net_cash_flow": 500446, "operating_cash_flow": 921059, "quarter": 2 }, { "change_in_working_capital": -97603, "financing_cash_flow": 71398, "investing_cash_flow": -196626, "net_cash_flow": 889135, "operating_cash_flow": 922216, "quarter": 3 }, { "change_in_working_capital": 8555, "financing_cash_flow": 16735, "investing_cash_flow": -436260, "net_cash_flow": 434928, "operating_cash_flow": 811854, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9623331651688708, "current_ratio": 1.3106544612448994, "debt_to_equity_ratio": 0.5321996414427337, "profit_margin": 0.2669616036592382, "quarter": 1, "return_on_assets": 0.25690600502795236, "return_on_equity": 0.3131748016269202 }, { "asset_turnover_ratio": 0.9487084789789748, "current_ratio": 1.5372500238251685, "debt_to_equity_ratio": 0.5229983034648341, "profit_margin": 0.2788473922840145, "quarter": 2, "return_on_assets": 0.2645448854010209, "return_on_equity": 0.3186137687222411 }, { "asset_turnover_ratio": 0.9352764118293667, "current_ratio": 1.8190698197040076, "debt_to_equity_ratio": 0.5244286886230184, "profit_margin": 0.2732180318133072, "quarter": 3, "return_on_assets": 0.25553438044143173, "return_on_equity": 0.3102614683776863 }, { "asset_turnover_ratio": 0.9220350416504054, "current_ratio": 1.7925816867500333, "debt_to_equity_ratio": 0.5393340955520523, "profit_margin": 0.24531073272122564, "quarter": 4, "return_on_assets": 0.22618509166190676, "return_on_equity": 0.28394932043158505 } ], "income_statement": [ { "depreciation": 113801, "expenses": 1746344, "income_tax": 247615, "marketing_expense": 340966, "net_income": 973785, "net_profit": 726170, "operational_expense": 1043756, "product_revenue": 550822, "quarter": 1, "rd_expense": 348305, "revenue": 2720129, "salaries_expense": 695157, "service_revenue": 2169307 }, { "depreciation": 150317, "expenses": 1782729, "income_tax": 210557, "marketing_expense": 337738, "net_income": 981299, "net_profit": 770742, "operational_expense": 1108820, "product_revenue": 679169, "quarter": 2, "rd_expense": 336567, "revenue": 2764028, "salaries_expense": 555321, "service_revenue": 2084859 }, { "depreciation": 154846, "expenses": 1819873, "income_tax": 221393, "marketing_expense": 206382, "net_income": 988763, "net_profit": 767370, "operational_expense": 1003623, "product_revenue": 897945, "quarter": 3, "rd_expense": 229356, "revenue": 2808636, "salaries_expense": 805247, "service_revenue": 1910691 }, { "depreciation": 111746, "expenses": 1857790, "income_tax": 296066, "marketing_expense": 331535, "net_income": 996174, "net_profit": 700108, "operational_expense": 1043128, "product_revenue": 1066174, "quarter": 4, "rd_expense": 272672, "revenue": 2853964, "salaries_expense": 870660, "service_revenue": 1787790 } ], "market_conditions": { "gdp_growth": [ 0.033845092629655855, 0.041749421864143224, 0.03378796070993455, 0.03733306033038327 ], "inflation_rate": [ 0.013225911085532307, 0.00813046125333566, 0.007867829029026382, 0.007941932415288365 ], "interest_rate": [ 0.018456954536540122, 0.017701126058019403, 0.015009259806827146, 0.012384559587807662 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 183834, "billable_hours_per_employee": 113, "client_concentration": 0.31, "client_retention_rate": 0.89, "employee_utilization_rate": 0.63, "gross_billings": 2690772, "net_revenue": 2169682, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 2392 }, { "average_project_size": 146468, "billable_hours_per_employee": 143, "client_concentration": 0.2, "client_retention_rate": 0.68, "employee_utilization_rate": 0.75, "gross_billings": 2816229, "net_revenue": 2202489, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 2428 }, { "average_project_size": 67999, "billable_hours_per_employee": 117, "client_concentration": 0.21, "client_retention_rate": 0.86, "employee_utilization_rate": 0.78, "gross_billings": 2719501, "net_revenue": 2235793, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 2465 }, { "average_project_size": 105705, "billable_hours_per_employee": 110, "client_concentration": 0.23, "client_retention_rate": 0.67, "employee_utilization_rate": 0.68, "gross_billings": 2757076, "net_revenue": 2269601, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 2502 } ], "balance_sheet": [ { "assets": 2985567, "current_assets": 1249259, "current_liabilities": 733972, "equity": 2019641, "fixed_assets": 1736308, "liabilities": 1396107, "long_term_liabilities": 662135, "quarter": 1 }, { "assets": 3072665, "current_assets": 1172191, "current_liabilities": 784852, "equity": 2092579, "fixed_assets": 1900474, "liabilities": 1413775, "long_term_liabilities": 628923, "quarter": 2 }, { "assets": 3162304, "current_assets": 1503388, "current_liabilities": 668912, "equity": 2206933, "fixed_assets": 1658916, "liabilities": 1431665, "long_term_liabilities": 762753, "quarter": 3 }, { "assets": 3254558, "current_assets": 1107153, "current_liabilities": 774867, "equity": 2278033, "fixed_assets": 2147405, "liabilities": 1449782, "long_term_liabilities": 674915, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 56471, "financing_cash_flow": -27899, "investing_cash_flow": -222893, "net_cash_flow": 381845, "operating_cash_flow": 565930, "quarter": 1 }, { "change_in_working_capital": 94097, "financing_cash_flow": -10449, "investing_cash_flow": -289133, "net_cash_flow": 226532, "operating_cash_flow": 557620, "quarter": 2 }, { "change_in_working_capital": -59086, "financing_cash_flow": 87917, "investing_cash_flow": -130572, "net_cash_flow": 109042, "operating_cash_flow": 567939, "quarter": 3 }, { "change_in_working_capital": 39342, "financing_cash_flow": -67534, "investing_cash_flow": -353703, "net_cash_flow": 231778, "operating_cash_flow": 574984, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7267236005757031, "current_ratio": 1.7020526668592262, "debt_to_equity_ratio": 0.6912649327281433, "profit_margin": 0.19826914727596026, "quarter": 1, "return_on_assets": 0.1440868685914602, "return_on_equity": 0.21299874581670702 }, { "asset_turnover_ratio": 0.7168008878286438, "current_ratio": 1.4935185232375021, "debt_to_equity_ratio": 0.6756136805348807, "profit_margin": 0.19690858841973785, "quarter": 2, "return_on_assets": 0.1411442510003531, "return_on_equity": 0.2072509568336488 }, { "asset_turnover_ratio": 0.7070139366740199, "current_ratio": 2.2475123783098523, "debt_to_equity_ratio": 0.648712489232795, "profit_margin": 0.21303134950328587, "quarter": 3, "return_on_assets": 0.15061613304729715, "return_on_equity": 0.21581715439480945 }, { "asset_turnover_ratio": 0.697360747603822, "current_ratio": 1.4288297217457964, "debt_to_equity_ratio": 0.6364183486367405, "profit_margin": 0.20851991164966882, "quarter": 4, "return_on_assets": 0.145413601478296, "return_on_equity": 0.20774808793375688 } ], "income_statement": [ { "depreciation": 135749, "expenses": 1601102, "income_tax": 138399, "marketing_expense": 163991, "net_income": 568580, "net_profit": 430181, "operational_expense": 833806, "product_revenue": 575601, "quarter": 1, "rd_expense": 269778, "revenue": 2169682, "salaries_expense": 793172, "service_revenue": 1594081 }, { "depreciation": 123931, "expenses": 1614965, "income_tax": 153835, "marketing_expense": 253988, "net_income": 587524, "net_profit": 433689, "operational_expense": 1035245, "product_revenue": 485544, "quarter": 2, "rd_expense": 295146, "revenue": 2202489, "salaries_expense": 626701, "service_revenue": 1716945 }, { "depreciation": 91645, "expenses": 1628948, "income_tax": 130551, "marketing_expense": 226531, "net_income": 606845, "net_profit": 476294, "operational_expense": 865807, "product_revenue": 757891, "quarter": 3, "rd_expense": 205558, "revenue": 2235793, "salaries_expense": 561341, "service_revenue": 1477902 }, { "depreciation": 101727, "expenses": 1643053, "income_tax": 153291, "marketing_expense": 231040, "net_income": 626548, "net_profit": 473257, "operational_expense": 1004814, "product_revenue": 758398, "quarter": 4, "rd_expense": 276233, "revenue": 2269601, "salaries_expense": 555918, "service_revenue": 1511203 } ], "market_conditions": { "gdp_growth": [ 0.053293549697856865, 0.043524576071478034, 0.04982410169755601, 0.05226858626377863 ], "inflation_rate": [ 0.0022061432195413554, 0.002326078362687462, 0.005116305189716312, 0.008555217912054425 ], "interest_rate": [ 0.01641668215920968, 0.016486832440397746, 0.019722527304530803, 0.015450183880452918 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 162641, "billable_hours_per_employee": 152, "client_concentration": 0.18, "client_retention_rate": 0.68, "employee_utilization_rate": 0.63, "gross_billings": 3715230, "net_revenue": 3092786, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 3410 }, { "average_project_size": 126112, "billable_hours_per_employee": 122, "client_concentration": 0.29, "client_retention_rate": 0.73, "employee_utilization_rate": 0.64, "gross_billings": 3965096, "net_revenue": 3138770, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 3461 }, { "average_project_size": 107714, "billable_hours_per_employee": 112, "client_concentration": 0.16, "client_retention_rate": 0.61, "employee_utilization_rate": 0.75, "gross_billings": 3874115, "net_revenue": 3185438, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 3512 }, { "average_project_size": 199900, "billable_hours_per_employee": 129, "client_concentration": 0.27, "client_retention_rate": 0.78, "employee_utilization_rate": 0.61, "gross_billings": 3870222, "net_revenue": 3232799, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 3564 } ], "balance_sheet": [ { "assets": 4345636, "current_assets": 1748551, "current_liabilities": 895372, "equity": 3486978, "fixed_assets": 2597085, "liabilities": 1757021, "long_term_liabilities": 861649, "quarter": 1 }, { "assets": 4450663, "current_assets": 1869299, "current_liabilities": 992881, "equity": 3567155, "fixed_assets": 2581364, "liabilities": 1801013, "long_term_liabilities": 808132, "quarter": 2 }, { "assets": 4558228, "current_assets": 1732794, "current_liabilities": 910992, "equity": 3703704, "fixed_assets": 2825434, "liabilities": 1846108, "long_term_liabilities": 935116, "quarter": 3 }, { "assets": 4668393, "current_assets": 1912484, "current_liabilities": 798015, "equity": 3764835, "fixed_assets": 2755909, "liabilities": 1892331, "long_term_liabilities": 1094316, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -44603, "financing_cash_flow": -34773, "investing_cash_flow": -378563, "net_cash_flow": 1017776, "operating_cash_flow": 994115, "quarter": 1 }, { "change_in_working_capital": -1904, "financing_cash_flow": -105651, "investing_cash_flow": -127316, "net_cash_flow": 464485, "operating_cash_flow": 1065533, "quarter": 2 }, { "change_in_working_capital": 15649, "financing_cash_flow": 2433, "investing_cash_flow": -392514, "net_cash_flow": 1067407, "operating_cash_flow": 1169249, "quarter": 3 }, { "change_in_working_capital": -37089, "financing_cash_flow": -109127, "investing_cash_flow": -473325, "net_cash_flow": 885188, "operating_cash_flow": 1124617, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.711699277159891, "current_ratio": 1.9528765697386115, "debt_to_equity_ratio": 0.503880724225963, "profit_margin": 0.29047046902048834, "quarter": 1, "return_on_assets": 0.20672762283817606, "return_on_equity": 0.2576336873934966 }, { "asset_turnover_ratio": 0.7052365007191064, "current_ratio": 1.8827019552192055, "debt_to_equity_ratio": 0.5048877887279919, "profit_margin": 0.29231354957515204, "quarter": 2, "return_on_assets": 0.20615018481516126, "return_on_equity": 0.2572091765006006 }, { "asset_turnover_ratio": 0.6988325287809211, "current_ratio": 1.9020957373939618, "debt_to_equity_ratio": 0.4984491201240704, "profit_margin": 0.31128654834908104, "quarter": 3, "return_on_assets": 0.21753716575827273, "return_on_equity": 0.2677276585817873 }, { "asset_turnover_ratio": 0.6924864723257018, "current_ratio": 2.3965514432686104, "debt_to_equity_ratio": 0.5026331831275475, "profit_margin": 0.30585662764681626, "quarter": 4, "return_on_assets": 0.21180157711657951, "return_on_equity": 0.2626338206056839 } ], "income_statement": [ { "depreciation": 95752, "expenses": 1873007, "income_tax": 321416, "marketing_expense": 217621, "net_income": 1219779, "net_profit": 898363, "operational_expense": 971307, "product_revenue": 942379, "quarter": 1, "rd_expense": 341085, "revenue": 3092786, "salaries_expense": 594076, "service_revenue": 2150407 }, { "depreciation": 148028, "expenses": 1902636, "income_tax": 318629, "marketing_expense": 373885, "net_income": 1236134, "net_profit": 917505, "operational_expense": 1157885, "product_revenue": 1014966, "quarter": 2, "rd_expense": 222168, "revenue": 3138770, "salaries_expense": 948895, "service_revenue": 2123804 }, { "depreciation": 177665, "expenses": 1932733, "income_tax": 261121, "marketing_expense": 221908, "net_income": 1252705, "net_profit": 991584, "operational_expense": 1137269, "product_revenue": 655555, "quarter": 3, "rd_expense": 284193, "revenue": 3185438, "salaries_expense": 764314, "service_revenue": 2529883 }, { "depreciation": 135844, "expenses": 1963307, "income_tax": 280719, "marketing_expense": 211665, "net_income": 1269492, "net_profit": 988773, "operational_expense": 1002540, "product_revenue": 852824, "quarter": 4, "rd_expense": 302242, "revenue": 3232799, "salaries_expense": 733005, "service_revenue": 2379975 } ], "market_conditions": { "gdp_growth": [ 0.03943768147477891, 0.02518688491162302, 0.03963952773998492, 0.029812044083034964 ], "inflation_rate": [ 0.003458065492386731, 0.008555452825366034, 0.008742423003814545, 0.008622814237448043 ], "interest_rate": [ 0.007222001355648863, 0.011865997357672336, 0.01172367706251809, 0.013069296659497806 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 198841, "billable_hours_per_employee": 160, "client_concentration": 0.3, "client_retention_rate": 0.64, "employee_utilization_rate": 0.68, "gross_billings": 3156640, "net_revenue": 2654530, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 2927 }, { "average_project_size": 190787, "billable_hours_per_employee": 140, "client_concentration": 0.28, "client_retention_rate": 0.76, "employee_utilization_rate": 0.68, "gross_billings": 3535233, "net_revenue": 2766546, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 3050 }, { "average_project_size": 167991, "billable_hours_per_employee": 105, "client_concentration": 0.32, "client_retention_rate": 0.73, "employee_utilization_rate": 0.6, "gross_billings": 3374718, "net_revenue": 2883289, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 3179 }, { "average_project_size": 174938, "billable_hours_per_employee": 107, "client_concentration": 0.35, "client_retention_rate": 0.86, "employee_utilization_rate": 0.77, "gross_billings": 3796701, "net_revenue": 3004958, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 3313 } ], "balance_sheet": [ { "assets": 3377926, "current_assets": 1680756, "current_liabilities": 665772, "equity": 2460221, "fixed_assets": 1697170, "liabilities": 1648655, "long_term_liabilities": 982883, "quarter": 1 }, { "assets": 3434155, "current_assets": 1344780, "current_liabilities": 805914, "equity": 2559189, "fixed_assets": 2089375, "liabilities": 1677947, "long_term_liabilities": 872033, "quarter": 2 }, { "assets": 3491320, "current_assets": 1500086, "current_liabilities": 767782, "equity": 2628466, "fixed_assets": 1991234, "liabilities": 1707759, "long_term_liabilities": 939977, "quarter": 3 }, { "assets": 3549436, "current_assets": 1426170, "current_liabilities": 1040821, "equity": 2766919, "fixed_assets": 2123266, "liabilities": 1738102, "long_term_liabilities": 697281, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 40389, "financing_cash_flow": 177117, "investing_cash_flow": -142136, "net_cash_flow": 531008, "operating_cash_flow": 826257, "quarter": 1 }, { "change_in_working_capital": -80578, "financing_cash_flow": 44244, "investing_cash_flow": -397850, "net_cash_flow": 616462, "operating_cash_flow": 899861, "quarter": 2 }, { "change_in_working_capital": -49001, "financing_cash_flow": -193122, "investing_cash_flow": -297306, "net_cash_flow": 475117, "operating_cash_flow": 980594, "quarter": 3 }, { "change_in_working_capital": 69242, "financing_cash_flow": 120822, "investing_cash_flow": -131367, "net_cash_flow": 966230, "operating_cash_flow": 1089809, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7858461079372372, "current_ratio": 2.5245219084010744, "debt_to_equity_ratio": 0.670124757084831, "profit_margin": 0.27535947983258807, "quarter": 1, "return_on_assets": 0.2163901755100615, "return_on_equity": 0.2971074549806704 }, { "asset_turnover_ratio": 0.8055973012283953, "current_ratio": 1.6686395818908717, "debt_to_equity_ratio": 0.655655756569757, "profit_margin": 0.29024675534041366, "quarter": 2, "return_on_assets": 0.23382200279253557, "return_on_equity": 0.3137638525329704 }, { "asset_turnover_ratio": 0.8258449526253681, "current_ratio": 1.953791571044906, "debt_to_equity_ratio": 0.6497169832137832, "profit_margin": 0.2930351414651809, "quarter": 3, "return_on_assets": 0.24200159252088035, "return_on_equity": 0.3214441427052889 }, { "asset_turnover_ratio": 0.8466015445834212, "current_ratio": 1.3702356120793104, "debt_to_equity_ratio": 0.628172346208906, "profit_margin": 0.31800278073770083, "quarter": 4, "return_on_assets": 0.26922164535436055, "return_on_equity": 0.34536067011719535 } ], "income_statement": [ { "depreciation": 95307, "expenses": 1612517, "income_tax": 311063, "marketing_expense": 302428, "net_income": 1042013, "net_profit": 730950, "operational_expense": 897283, "product_revenue": 576820, "quarter": 1, "rd_expense": 164302, "revenue": 2654530, "salaries_expense": 551455, "service_revenue": 2077710 }, { "depreciation": 96880, "expenses": 1668584, "income_tax": 294981, "marketing_expense": 333306, "net_income": 1097962, "net_profit": 802981, "operational_expense": 1107500, "product_revenue": 686978, "quarter": 2, "rd_expense": 185857, "revenue": 2766546, "salaries_expense": 713567, "service_revenue": 2079568 }, { "depreciation": 135689, "expenses": 1726601, "income_tax": 311783, "marketing_expense": 285268, "net_income": 1156688, "net_profit": 844905, "operational_expense": 870835, "product_revenue": 704697, "quarter": 3, "rd_expense": 276396, "revenue": 2883289, "salaries_expense": 590487, "service_revenue": 2178592 }, { "depreciation": 134224, "expenses": 1786636, "income_tax": 262737, "marketing_expense": 307511, "net_income": 1218322, "net_profit": 955585, "operational_expense": 1226809, "product_revenue": 839493, "quarter": 4, "rd_expense": 329266, "revenue": 3004958, "salaries_expense": 654243, "service_revenue": 2165465 } ], "market_conditions": { "gdp_growth": [ 0.05285605650292591, 0.05878479112900198, 0.04544881565506798, 0.04888207299439544 ], "inflation_rate": [ 0.008429461169078833, 0.010154795015599186, 0.01174849747074352, 0.005355025191001758 ], "interest_rate": [ 0.006995246464969268, 0.009298688810279837, 0.006237588787122247, 0.006102072634484058 ], "year": 2002 }, "random_event": { "description": "Hebert, Ortiz and Rios Award Nomination in 2002", "impact": 0.09, "type": "Award Nomination" }, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 55391, "billable_hours_per_employee": 139, "client_concentration": 0.23, "client_retention_rate": 0.69, "employee_utilization_rate": 0.61, "gross_billings": 1322333, "net_revenue": 1030837, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 1137 }, { "average_project_size": 79853, "billable_hours_per_employee": 142, "client_concentration": 0.11, "client_retention_rate": 0.61, "employee_utilization_rate": 0.67, "gross_billings": 1324099, "net_revenue": 1045678, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 1153 }, { "average_project_size": 104100, "billable_hours_per_employee": 155, "client_concentration": 0.4, "client_retention_rate": 0.68, "employee_utilization_rate": 0.8, "gross_billings": 1344002, "net_revenue": 1060733, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 1169 }, { "average_project_size": 138740, "billable_hours_per_employee": 138, "client_concentration": 0.13, "client_retention_rate": 0.71, "employee_utilization_rate": 0.72, "gross_billings": 1332176, "net_revenue": 1076005, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 1186 } ], "balance_sheet": [ { "assets": 1389281, "current_assets": 612964, "current_liabilities": 248930, "equity": 1089806, "fixed_assets": 776317, "liabilities": 603788, "long_term_liabilities": 354858, "quarter": 1 }, { "assets": 1416390, "current_assets": 530908, "current_liabilities": 309478, "equity": 1099034, "fixed_assets": 885482, "liabilities": 616079, "long_term_liabilities": 306601, "quarter": 2 }, { "assets": 1444027, "current_assets": 480635, "current_liabilities": 352062, "equity": 1126229, "fixed_assets": 963392, "liabilities": 628620, "long_term_liabilities": 276558, "quarter": 3 }, { "assets": 1472204, "current_assets": 659927, "current_liabilities": 310817, "equity": 1135012, "fixed_assets": 812277, "liabilities": 641416, "long_term_liabilities": 330599, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -47913, "financing_cash_flow": 7092, "investing_cash_flow": -210780, "net_cash_flow": 218267, "operating_cash_flow": 363328, "quarter": 1 }, { "change_in_working_capital": 41521, "financing_cash_flow": 123203, "investing_cash_flow": -405747, "net_cash_flow": 236874, "operating_cash_flow": 351269, "quarter": 2 }, { "change_in_working_capital": 30327, "financing_cash_flow": 93448, "investing_cash_flow": -400188, "net_cash_flow": -72329, "operating_cash_flow": 359434, "quarter": 3 }, { "change_in_working_capital": 83073, "financing_cash_flow": 163049, "investing_cash_flow": -298479, "net_cash_flow": 14620, "operating_cash_flow": 354825, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7419931604909302, "current_ratio": 2.462395050817499, "debt_to_equity_ratio": 0.5540325525827533, "profit_margin": 0.2952096209196992, "quarter": 1, "return_on_assets": 0.21904351963353705, "return_on_equity": 0.27923593740537306 }, { "asset_turnover_ratio": 0.7382698268132365, "current_ratio": 1.7154951240475897, "debt_to_equity_ratio": 0.560564095378305, "profit_margin": 0.2856739837693822, "quarter": 2, "return_on_assets": 0.2109044825224691, "return_on_equity": 0.271805057896298 }, { "asset_turnover_ratio": 0.7345659049311405, "current_ratio": 1.3651998795666673, "debt_to_equity_ratio": 0.5581635706414948, "profit_margin": 0.293025671870301, "quarter": 3, "return_on_assets": 0.2152466678254631, "return_on_equity": 0.2759847242434709 }, { "asset_turnover_ratio": 0.7308803671230346, "current_ratio": 2.123201111908293, "debt_to_equity_ratio": 0.5651182542563427, "profit_margin": 0.28273474565638634, "quarter": 4, "return_on_assets": 0.20664527470377747, "return_on_equity": 0.2680359326597428 } ], "income_statement": [ { "depreciation": 59015, "expenses": 621669, "income_tax": 104855, "marketing_expense": 113656, "net_income": 409168, "net_profit": 304313, "operational_expense": 411778, "product_revenue": 227737, "quarter": 1, "rd_expense": 104973, "revenue": 1030837, "salaries_expense": 305412, "service_revenue": 803100 }, { "depreciation": 52546, "expenses": 635112, "income_tax": 111843, "marketing_expense": 95797, "net_income": 410566, "net_profit": 298723, "operational_expense": 360673, "product_revenue": 285437, "quarter": 2, "rd_expense": 125184, "revenue": 1045678, "salaries_expense": 226094, "service_revenue": 760241 }, { "depreciation": 48612, "expenses": 648846, "income_tax": 101065, "marketing_expense": 82248, "net_income": 411887, "net_profit": 310822, "operational_expense": 444219, "product_revenue": 349245, "quarter": 3, "rd_expense": 127010, "revenue": 1060733, "salaries_expense": 199040, "service_revenue": 711488 }, { "depreciation": 50601, "expenses": 662877, "income_tax": 108904, "marketing_expense": 126689, "net_income": 413128, "net_profit": 304224, "operational_expense": 380976, "product_revenue": 374425, "quarter": 4, "rd_expense": 106804, "revenue": 1076005, "salaries_expense": 255415, "service_revenue": 701580 } ], "market_conditions": { "gdp_growth": [ 0.030213366754383006, 0.03705061167755609, 0.03140371951706422, 0.040013480891055504 ], "inflation_rate": [ 0.0030355828954368256, 0.0004407699286021055, 0.005900253860968494, 0.006018931738438123 ], "interest_rate": [ 0.017287425088292833, 0.011752090424279285, 0.01541881094312968, 0.012007197371292421 ], "year": 2003 }, "random_event": null, "year": 2003 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Distressed", "founding_year": 2010, "industry": "Advertising", "location": "Lake Michaelchester", "name": "Gregory, Kelley and Campbell", "num_employees": 597, "region": "North America", "revenue_size": "Large", "website": "www.gregory,kelleyandcampbell.com" }

[ { "advertising_kpis": [ { "average_project_size": 66466, "billable_hours_per_employee": 109, "client_concentration": 0.11, "client_retention_rate": 0.84, "employee_utilization_rate": 0.62, "gross_billings": 80515842, "net_revenue": 69709815, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 116767 }, { "average_project_size": 96263, "billable_hours_per_employee": 158, "client_concentration": 0.19, "client_retention_rate": 0.76, "employee_utilization_rate": 0.74, "gross_billings": 80122446, "net_revenue": 70185483, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 117564 }, { "average_project_size": 154028, "billable_hours_per_employee": 96, "client_concentration": 0.36, "client_retention_rate": 0.74, "employee_utilization_rate": 0.64, "gross_billings": 86351996, "net_revenue": 70664396, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 118366 }, { "average_project_size": 176411, "billable_hours_per_employee": 156, "client_concentration": 0.34, "client_retention_rate": 0.65, "employee_utilization_rate": 0.64, "gross_billings": 79491946, "net_revenue": 71146578, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 119173 } ], "balance_sheet": [ { "assets": 85163086, "current_assets": 31870053, "current_liabilities": 14842007, "equity": 62811856, "fixed_assets": 53293033, "liabilities": 36570509, "long_term_liabilities": 21728502, "quarter": 1 }, { "assets": 86864196, "current_assets": 40823587, "current_liabilities": 19730509, "equity": 63143841, "fixed_assets": 46040609, "liabilities": 37215553, "long_term_liabilities": 17485044, "quarter": 2 }, { "assets": 88599285, "current_assets": 37815869, "current_liabilities": 19440252, "equity": 64346450, "fixed_assets": 50783416, "liabilities": 37871974, "long_term_liabilities": 18431722, "quarter": 3 }, { "assets": 90369032, "current_assets": 43213334, "current_liabilities": 18749501, "equity": 64651348, "fixed_assets": 47155698, "liabilities": 38539974, "long_term_liabilities": 19790473, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -81802, "financing_cash_flow": 150420, "investing_cash_flow": -127398, "net_cash_flow": 17141302, "operating_cash_flow": 17302849, "quarter": 1 }, { "change_in_working_capital": 91525, "financing_cash_flow": 16310, "investing_cash_flow": -469312, "net_cash_flow": 17684660, "operating_cash_flow": 17765185, "quarter": 2 }, { "change_in_working_capital": 88815, "financing_cash_flow": 21130, "investing_cash_flow": -356161, "net_cash_flow": 17730456, "operating_cash_flow": 17843521, "quarter": 3 }, { "change_in_working_capital": -94105, "financing_cash_flow": -152144, "investing_cash_flow": -174732, "net_cash_flow": 17117769, "operating_cash_flow": 17163401, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.818544962074296, "current_ratio": 2.147287290728269, "debt_to_equity_ratio": 0.5822230280856532, "profit_margin": 0.2039781485577031, "quarter": 1, "return_on_assets": 0.1669652858751502, "return_on_equity": 0.22637890209771863 }, { "asset_turnover_ratio": 0.8079909356439562, "current_ratio": 2.0690589887975013, "debt_to_equity_ratio": 0.5893774026195208, "profit_margin": 0.192279050070796, "quarter": 2, "return_on_assets": 0.15535972957143354, "return_on_equity": 0.21372152511279763 }, { "asset_turnover_ratio": 0.7975729826713613, "current_ratio": 1.945235535012612, "debt_to_equity_ratio": 0.5885635338080034, "profit_margin": 0.19272985790467947, "quarter": 3, "return_on_assets": 0.15371612761886283, "return_on_equity": 0.21165330799134996 }, { "asset_turnover_ratio": 0.7872893670035107, "current_ratio": 2.30477248434505, "debt_to_equity_ratio": 0.5961201922657514, "profit_margin": 0.1802235660582298, "quarter": 4, "return_on_assets": 0.14188809724109913, "return_on_equity": 0.19832981672710057 } ], "income_statement": [ { "depreciation": 3083570, "expenses": 51877060, "income_tax": 3613476, "marketing_expense": 7049858, "net_income": 17832755, "net_profit": 14219279, "operational_expense": 28951677, "product_revenue": 22082154, "quarter": 1, "rd_expense": 6114382, "revenue": 69709815, "salaries_expense": 18022052, "service_revenue": 47627661 }, { "depreciation": 4269987, "expenses": 52199089, "income_tax": 4491196, "marketing_expense": 6069229, "net_income": 17986394, "net_profit": 13495198, "operational_expense": 27361015, "product_revenue": 16786281, "quarter": 2, "rd_expense": 6037116, "revenue": 70185483, "salaries_expense": 22628941, "service_revenue": 53399202 }, { "depreciation": 4224382, "expenses": 52523118, "income_tax": 4522139, "marketing_expense": 5922574, "net_income": 18141278, "net_profit": 13619139, "operational_expense": 35833709, "product_revenue": 18763648, "quarter": 3, "rd_expense": 8613384, "revenue": 70664396, "salaries_expense": 15979904, "service_revenue": 51900748 }, { "depreciation": 4341111, "expenses": 52849158, "income_tax": 5475130, "marketing_expense": 8970409, "net_income": 18297420, "net_profit": 12822290, "operational_expense": 36235215, "product_revenue": 21986824, "quarter": 4, "rd_expense": 9149333, "revenue": 71146578, "salaries_expense": 20994406, "service_revenue": 49159754 } ], "market_conditions": { "gdp_growth": [ -0.0202667280684113, -0.0064242130707394245, -0.019125913554268285, -0.022417166509426604 ], "inflation_rate": [ 0.03457658684200638, 0.02726212301804557, 0.03498027572567228, 0.029293213910709 ], "interest_rate": [ 0.04909954214368735, 0.04894723137882985, 0.05211584841004173, 0.051639092167034176 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 53413, "billable_hours_per_employee": 80, "client_concentration": 0.17, "client_retention_rate": 0.76, "employee_utilization_rate": 0.8, "gross_billings": 43514809, "net_revenue": 33862839, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 56722 }, { "average_project_size": 174592, "billable_hours_per_employee": 97, "client_concentration": 0.33, "client_retention_rate": 0.8, "employee_utilization_rate": 0.74, "gross_billings": 37415442, "net_revenue": 33270788, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 55730 }, { "average_project_size": 132010, "billable_hours_per_employee": 143, "client_concentration": 0.25, "client_retention_rate": 0.63, "employee_utilization_rate": 0.69, "gross_billings": 36821957, "net_revenue": 32689088, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 54756 }, { "average_project_size": 87818, "billable_hours_per_employee": 153, "client_concentration": 0.1, "client_retention_rate": 0.78, "employee_utilization_rate": 0.72, "gross_billings": 35391909, "net_revenue": 32117559, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 53798 } ], "balance_sheet": [ { "assets": 47364103, "current_assets": 16219701, "current_liabilities": 13714863, "equity": 26677218, "fixed_assets": 31144402, "liabilities": 27851982, "long_term_liabilities": 14137119, "quarter": 1 }, { "assets": 48585916, "current_assets": 23165808, "current_liabilities": 12341612, "equity": 27366487, "fixed_assets": 25420108, "liabilities": 28548419, "long_term_liabilities": 16206807, "quarter": 2 }, { "assets": 49839247, "current_assets": 17847632, "current_liabilities": 12542516, "equity": 28114343, "fixed_assets": 31991615, "liabilities": 29262269, "long_term_liabilities": 16719753, "quarter": 3 }, { "assets": 51124909, "current_assets": 19130037, "current_liabilities": 16388676, "equity": 28553385, "fixed_assets": 31994872, "liabilities": 29993970, "long_term_liabilities": 13605294, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 96808, "financing_cash_flow": 54233, "investing_cash_flow": -114725, "net_cash_flow": 8988182, "operating_cash_flow": 9375055, "quarter": 1 }, { "change_in_working_capital": -50827, "financing_cash_flow": 137910, "investing_cash_flow": -317338, "net_cash_flow": 9095055, "operating_cash_flow": 9680486, "quarter": 2 }, { "change_in_working_capital": -58940, "financing_cash_flow": 59211, "investing_cash_flow": -211064, "net_cash_flow": 8583649, "operating_cash_flow": 8967333, "quarter": 3 }, { "change_in_working_capital": 85035, "financing_cash_flow": 105878, "investing_cash_flow": -295336, "net_cash_flow": 9464788, "operating_cash_flow": 9548440, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7149473304709265, "current_ratio": 1.18263674963432, "debt_to_equity_ratio": 1.0440362259662908, "profit_margin": 0.2115917392513959, "quarter": 1, "return_on_assets": 0.15127694912748585, "return_on_equity": 0.2685848651834685 }, { "asset_turnover_ratio": 0.6847825612673434, "current_ratio": 1.8770488004322288, "debt_to_equity_ratio": 1.0431890289754764, "profit_margin": 0.22028303026667118, "quarter": 2, "return_on_assets": 0.1508459776697428, "return_on_equity": 0.26780894456785775 }, { "asset_turnover_ratio": 0.6558904872700023, "current_ratio": 1.4229706384269312, "debt_to_equity_ratio": 1.0408306180229785, "profit_margin": 0.23057740246531197, "quarter": 3, "return_on_assets": 0.1512335248564249, "return_on_equity": 0.268096786042626 }, { "asset_turnover_ratio": 0.6282174311547429, "current_ratio": 1.1672716575762434, "debt_to_equity_ratio": 1.0504523369120684, "profit_margin": 0.2311024321617966, "quarter": 4, "return_on_assets": 0.14518257626629713, "return_on_equity": 0.25994977478151887 } ], "income_statement": [ { "depreciation": 2209958, "expenses": 24156942, "income_tax": 2540800, "marketing_expense": 3291465, "net_income": 9705897, "net_profit": 7165097, "operational_expense": 16525455, "product_revenue": 12739323, "quarter": 1, "rd_expense": 2492718, "revenue": 33862839, "salaries_expense": 11056944, "service_revenue": 21123516 }, { "depreciation": 2351496, "expenses": 23707665, "income_tax": 2234133, "marketing_expense": 4000713, "net_income": 9563123, "net_profit": 7328990, "operational_expense": 15110649, "product_revenue": 9037229, "quarter": 2, "rd_expense": 2475601, "revenue": 33270788, "salaries_expense": 10291049, "service_revenue": 24233559 }, { "depreciation": 1429968, "expenses": 23266745, "income_tax": 1884978, "marketing_expense": 3683583, "net_income": 9422343, "net_profit": 7537365, "operational_expense": 15342338, "product_revenue": 9064608, "quarter": 3, "rd_expense": 2611880, "revenue": 32689088, "salaries_expense": 10505300, "service_revenue": 23624480 }, { "depreciation": 2125994, "expenses": 22834025, "income_tax": 1861088, "marketing_expense": 4342283, "net_income": 9283534, "net_profit": 7422446, "operational_expense": 15005619, "product_revenue": 8999056, "quarter": 4, "rd_expense": 3769036, "revenue": 32117559, "salaries_expense": 8606203, "service_revenue": 23118503 } ], "market_conditions": { "gdp_growth": [ -0.004768376820693813, -0.016965812079929872, -0.011649462686861045, -0.014491209833894899 ], "inflation_rate": [ 0.03003055720001947, 0.02765761737497302, 0.034045298747066695, 0.0327163503895527 ], "interest_rate": [ 0.04145182656805664, 0.039968634462815594, 0.04389529974860367, 0.04398260841963404 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 107609, "billable_hours_per_employee": 131, "client_concentration": 0.26, "client_retention_rate": 0.64, "employee_utilization_rate": 0.79, "gross_billings": 75500401, "net_revenue": 58309432, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 97671 }, { "average_project_size": 73263, "billable_hours_per_employee": 160, "client_concentration": 0.19, "client_retention_rate": 0.76, "employee_utilization_rate": 0.78, "gross_billings": 64132155, "net_revenue": 58219211, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 97520 }, { "average_project_size": 148857, "billable_hours_per_employee": 95, "client_concentration": 0.12, "client_retention_rate": 0.76, "employee_utilization_rate": 0.68, "gross_billings": 65724830, "net_revenue": 58129129, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 97369 }, { "average_project_size": 103328, "billable_hours_per_employee": 138, "client_concentration": 0.39, "client_retention_rate": 0.89, "employee_utilization_rate": 0.68, "gross_billings": 69183873, "net_revenue": 58039188, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 97218 } ], "balance_sheet": [ { "assets": 75471062, "current_assets": 36526937, "current_liabilities": 18347908, "equity": 60326136, "fixed_assets": 38944125, "liabilities": 31718745, "long_term_liabilities": 13370837, "quarter": 1 }, { "assets": 76877013, "current_assets": 37528286, "current_liabilities": 16907092, "equity": 62308596, "fixed_assets": 39348727, "liabilities": 32146165, "long_term_liabilities": 15239073, "quarter": 2 }, { "assets": 78309156, "current_assets": 35835740, "current_liabilities": 14105838, "equity": 63168295, "fixed_assets": 42473416, "liabilities": 32579345, "long_term_liabilities": 18473507, "quarter": 3 }, { "assets": 79767978, "current_assets": 32454256, "current_liabilities": 15246027, "equity": 62435746, "fixed_assets": 47313722, "liabilities": 33018362, "long_term_liabilities": 17772335, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 13789, "financing_cash_flow": 76372, "investing_cash_flow": -370970, "net_cash_flow": 18722080, "operating_cash_flow": 18810479, "quarter": 1 }, { "change_in_working_capital": 26970, "financing_cash_flow": 126134, "investing_cash_flow": -246018, "net_cash_flow": 20323997, "operating_cash_flow": 20223091, "quarter": 2 }, { "change_in_working_capital": 49505, "financing_cash_flow": 75958, "investing_cash_flow": -255216, "net_cash_flow": 20248863, "operating_cash_flow": 20595479, "quarter": 3 }, { "change_in_working_capital": 69761, "financing_cash_flow": 49769, "investing_cash_flow": -409457, "net_cash_flow": 17907009, "operating_cash_flow": 17994881, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7726064859137666, "current_ratio": 1.9907957354048211, "debt_to_equity_ratio": 0.5257877779541524, "profit_margin": 0.2842390747349417, "quarter": 1, "return_on_assets": 0.21960495269034375, "return_on_equity": 0.2747369564660995 }, { "asset_turnover_ratio": 0.7573032396563066, "current_ratio": 2.219677162695986, "debt_to_equity_ratio": 0.5159186222074399, "profit_margin": 0.3019235008183124, "quarter": 2, "return_on_assets": 0.2286476452980815, "return_on_equity": 0.28210791332868423 }, { "asset_turnover_ratio": 0.7423030967157914, "current_ratio": 2.5404899730168458, "debt_to_equity_ratio": 0.5157546994105191, "profit_margin": 0.29999561837577166, "quarter": 3, "return_on_assets": 0.22268767652150406, "return_on_equity": 0.27606387033241914 }, { "asset_turnover_ratio": 0.7276000903520458, "current_ratio": 2.128702513776212, "debt_to_equity_ratio": 0.5288374707655451, "profit_margin": 0.2702679093305027, "quarter": 4, "return_on_assets": 0.19664695524813228, "return_on_equity": 0.2512363670644698 } ], "income_statement": [ { "depreciation": 2236660, "expenses": 36083894, "income_tax": 5651719, "marketing_expense": 5823443, "net_income": 22225538, "net_profit": 16573819, "operational_expense": 19908098, "product_revenue": 18310436, "quarter": 1, "rd_expense": 4165433, "revenue": 58309432, "salaries_expense": 12436419, "service_revenue": 39998996 }, { "depreciation": 2645343, "expenses": 35967217, "income_tax": 4674246, "marketing_expense": 4079254, "net_income": 22251994, "net_profit": 17577748, "operational_expense": 21711522, "product_revenue": 16902024, "quarter": 2, "rd_expense": 3865828, "revenue": 58219211, "salaries_expense": 15021667, "service_revenue": 41317187 }, { "depreciation": 3156995, "expenses": 35850918, "income_tax": 4839727, "marketing_expense": 6526904, "net_income": 22278211, "net_profit": 17438484, "operational_expense": 23526922, "product_revenue": 18617248, "quarter": 3, "rd_expense": 5482133, "revenue": 58129129, "salaries_expense": 17506413, "service_revenue": 39511881 }, { "depreciation": 2308751, "expenses": 35734996, "income_tax": 6618062, "marketing_expense": 5732164, "net_income": 22304192, "net_profit": 15686130, "operational_expense": 20821422, "product_revenue": 15682199, "quarter": 4, "rd_expense": 3895741, "revenue": 58039188, "salaries_expense": 16578575, "service_revenue": 42356989 } ], "market_conditions": { "gdp_growth": [ 0.00533913329757567, 0.007222337006979605, -0.010196313794564336, 0.0007472097723889397 ], "inflation_rate": [ 0.028019439543502507, 0.03173267681142162, 0.031405639484883174, 0.0244410988514992 ], "interest_rate": [ 0.03701076675399692, 0.04313309825975877, 0.03626691588050535, 0.04417380464113751 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 186925, "billable_hours_per_employee": 92, "client_concentration": 0.28, "client_retention_rate": 0.64, "employee_utilization_rate": 0.77, "gross_billings": 106393477, "net_revenue": 87317249, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 146260 }, { "average_project_size": 155761, "billable_hours_per_employee": 81, "client_concentration": 0.33, "client_retention_rate": 0.87, "employee_utilization_rate": 0.64, "gross_billings": 98237062, "net_revenue": 87366311, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 146342 }, { "average_project_size": 181052, "billable_hours_per_employee": 92, "client_concentration": 0.18, "client_retention_rate": 0.68, "employee_utilization_rate": 0.71, "gross_billings": 96304328, "net_revenue": 87415402, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 146424 }, { "average_project_size": 174189, "billable_hours_per_employee": 116, "client_concentration": 0.27, "client_retention_rate": 0.83, "employee_utilization_rate": 0.7, "gross_billings": 100349957, "net_revenue": 87464520, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 146507 } ], "balance_sheet": [ { "assets": 123983807, "current_assets": 51777592, "current_liabilities": 23907308, "equity": 85431475, "fixed_assets": 72206215, "liabilities": 56784939, "long_term_liabilities": 32877631, "quarter": 1 }, { "assets": 125573741, "current_assets": 54233608, "current_liabilities": 24483350, "equity": 85710392, "fixed_assets": 71340133, "liabilities": 58325719, "long_term_liabilities": 33842369, "quarter": 2 }, { "assets": 127184064, "current_assets": 44345184, "current_liabilities": 34269494, "equity": 87489383, "fixed_assets": 82838880, "liabilities": 59908306, "long_term_liabilities": 25638812, "quarter": 3 }, { "assets": 128815037, "current_assets": 53205124, "current_liabilities": 31265462, "equity": 86918587, "fixed_assets": 75609913, "liabilities": 61533834, "long_term_liabilities": 30268372, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 62146, "financing_cash_flow": 46289, "investing_cash_flow": -330110, "net_cash_flow": 23647355, "operating_cash_flow": 23853705, "quarter": 1 }, { "change_in_working_capital": -34480, "financing_cash_flow": -115703, "investing_cash_flow": -257546, "net_cash_flow": 21625936, "operating_cash_flow": 21944983, "quarter": 2 }, { "change_in_working_capital": 78411, "financing_cash_flow": -73963, "investing_cash_flow": -227547, "net_cash_flow": 25475274, "operating_cash_flow": 25704979, "quarter": 3 }, { "change_in_working_capital": -74013, "financing_cash_flow": -70143, "investing_cash_flow": -329005, "net_cash_flow": 23713965, "operating_cash_flow": 23931739, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7042633317429913, "current_ratio": 2.165764209002536, "debt_to_equity_ratio": 0.6646840523355122, "profit_margin": 0.20880876583732041, "quarter": 1, "return_on_assets": 0.14705635712573337, "return_on_equity": 0.21341791184103986 }, { "asset_turnover_ratio": 0.6957371047821216, "current_ratio": 2.215122031911483, "debt_to_equity_ratio": 0.6804976344058723, "profit_margin": 0.2113213867986254, "quarter": 2, "return_on_assets": 0.14702412982981847, "return_on_equity": 0.2154041017569958 }, { "asset_turnover_ratio": 0.6873141119315074, "current_ratio": 1.294013386949921, "debt_to_equity_ratio": 0.6847494398263159, "profit_margin": 0.23123642444611764, "quarter": 3, "return_on_assets": 0.15893205771440044, "return_on_equity": 0.23104089098445235 }, { "asset_turnover_ratio": 0.678993089913874, "current_ratio": 1.7017219831902692, "debt_to_equity_ratio": 0.7079479329317675, "profit_margin": 0.22451828467131588, "quarter": 4, "return_on_assets": 0.15244636385113952, "return_on_equity": 0.2259284771852078 } ], "income_statement": [ { "depreciation": 5621098, "expenses": 61671143, "income_tax": 7413499, "marketing_expense": 9868788, "net_income": 25646106, "net_profit": 18232607, "operational_expense": 42094549, "product_revenue": 22614504, "quarter": 1, "rd_expense": 9116707, "revenue": 87317249, "salaries_expense": 21267594, "service_revenue": 64702745 }, { "depreciation": 3482613, "expenses": 61214746, "income_tax": 7689195, "marketing_expense": 11486864, "net_income": 26151565, "net_profit": 18462370, "operational_expense": 38583870, "product_revenue": 29551879, "quarter": 2, "rd_expense": 12134025, "revenue": 87366311, "salaries_expense": 29179952, "service_revenue": 57814432 }, { "depreciation": 5491354, "expenses": 60761727, "income_tax": 6440050, "marketing_expense": 9557486, "net_income": 26653675, "net_profit": 20213625, "operational_expense": 33894675, "product_revenue": 22858065, "quarter": 3, "rd_expense": 7117194, "revenue": 87415402, "salaries_expense": 23579663, "service_revenue": 64557337 }, { "depreciation": 4294355, "expenses": 60312060, "income_tax": 7515076, "marketing_expense": 10852128, "net_income": 27152460, "net_profit": 19637384, "operational_expense": 30660954, "product_revenue": 33041225, "quarter": 4, "rd_expense": 6107268, "revenue": 87464520, "salaries_expense": 24665008, "service_revenue": 54423295 } ], "market_conditions": { "gdp_growth": [ -0.015046291655200317, -0.016573058095827094, -0.008900764729385504, -0.02555816097867511 ], "inflation_rate": [ 0.01573645489106197, 0.016863832704111084, 0.0194867682494406, 0.02138666256057476 ], "interest_rate": [ 0.052213161732616635, 0.05074548652826204, 0.05102268969839597, 0.05467533584192135 ], "year": 2013 }, "random_event": { "description": "Gregory, Kelley and Campbell Introduction of New Service in 2013", "impact": 0.05, "type": "Introduction of New Service" }, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 81712, "billable_hours_per_employee": 108, "client_concentration": 0.27, "client_retention_rate": 0.81, "employee_utilization_rate": 0.72, "gross_billings": 31224193, "net_revenue": 27051233, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 45312 }, { "average_project_size": 112011, "billable_hours_per_employee": 135, "client_concentration": 0.11, "client_retention_rate": 0.77, "employee_utilization_rate": 0.67, "gross_billings": 30815453, "net_revenue": 27075830, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 45353 }, { "average_project_size": 197990, "billable_hours_per_employee": 108, "client_concentration": 0.12, "client_retention_rate": 0.6, "employee_utilization_rate": 0.66, "gross_billings": 34709362, "net_revenue": 27100450, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 45394 }, { "average_project_size": 106387, "billable_hours_per_employee": 123, "client_concentration": 0.3, "client_retention_rate": 0.63, "employee_utilization_rate": 0.71, "gross_billings": 31678156, "net_revenue": 27125092, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 45436 } ], "balance_sheet": [ { "assets": 28462198, "current_assets": 13431495, "current_liabilities": 8947206, "equity": 17125790, "fixed_assets": 15030703, "liabilities": 16436073, "long_term_liabilities": 7488867, "quarter": 1 }, { "assets": 29052151, "current_assets": 13863275, "current_liabilities": 7674546, "equity": 17064708, "fixed_assets": 15188876, "liabilities": 16836165, "long_term_liabilities": 9161619, "quarter": 2 }, { "assets": 29654331, "current_assets": 9429468, "current_liabilities": 9503412, "equity": 17450285, "fixed_assets": 20224863, "liabilities": 17245995, "long_term_liabilities": 7742583, "quarter": 3 }, { "assets": 30268993, "current_assets": 9845607, "current_liabilities": 9254417, "equity": 18016429, "fixed_assets": 20423386, "liabilities": 17665802, "long_term_liabilities": 8411385, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 4672, "financing_cash_flow": 129791, "investing_cash_flow": -269262, "net_cash_flow": 5650751, "operating_cash_flow": 6182136, "quarter": 1 }, { "change_in_working_capital": 24982, "financing_cash_flow": 197336, "investing_cash_flow": -118082, "net_cash_flow": 5608016, "operating_cash_flow": 6126962, "quarter": 2 }, { "change_in_working_capital": 717, "financing_cash_flow": 142333, "investing_cash_flow": -294165, "net_cash_flow": 6354873, "operating_cash_flow": 6655974, "quarter": 3 }, { "change_in_working_capital": -60104, "financing_cash_flow": 2852, "investing_cash_flow": -167962, "net_cash_flow": 7094267, "operating_cash_flow": 7136629, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.95042670281473, "current_ratio": 1.5011943393278304, "debt_to_equity_ratio": 0.9597264126209653, "profit_margin": 0.18851876363639322, "quarter": 1, "return_on_assets": 0.1791732669416466, "return_on_equity": 0.29777692007200834 }, { "asset_turnover_ratio": 0.9319733330588843, "current_ratio": 1.806396756238089, "debt_to_equity_ratio": 0.9866072715689012, "profit_margin": 0.17907934862938643, "quarter": 2, "return_on_assets": 0.16689717742414323, "return_on_equity": 0.2841374138953916 }, { "asset_turnover_ratio": 0.9138783134240999, "current_ratio": 0.9922192155827823, "debt_to_equity_ratio": 0.9882930278789143, "profit_margin": 0.18604668926161744, "quarter": 3, "return_on_assets": 0.17002403460054452, "return_on_equity": 0.2889321864943753 }, { "asset_turnover_ratio": 0.8961346021653248, "current_ratio": 1.0638819279485676, "debt_to_equity_ratio": 0.9805384851792772, "profit_margin": 0.1995657010121846, "quarter": 4, "return_on_assets": 0.17883773008239817, "return_on_equity": 0.3004612068240604 } ], "income_statement": [ { "depreciation": 1082471, "expenses": 20411306, "income_tax": 1540262, "marketing_expense": 3064266, "net_income": 6639927, "net_profit": 5099665, "operational_expense": 13343314, "product_revenue": 8001251, "quarter": 1, "rd_expense": 3999958, "revenue": 27051233, "salaries_expense": 7347953, "service_revenue": 19049982 }, { "depreciation": 1278240, "expenses": 20235846, "income_tax": 1991262, "marketing_expense": 2766758, "net_income": 6839984, "net_profit": 4848722, "operational_expense": 10657427, "product_revenue": 8412752, "quarter": 2, "rd_expense": 3670990, "revenue": 27075830, "salaries_expense": 8363814, "service_revenue": 18663078 }, { "depreciation": 1614025, "expenses": 20061896, "income_tax": 1996605, "marketing_expense": 3091053, "net_income": 7038554, "net_profit": 5041949, "operational_expense": 12455915, "product_revenue": 10008207, "quarter": 3, "rd_expense": 3107966, "revenue": 27100450, "salaries_expense": 6898560, "service_revenue": 17092243 }, { "depreciation": 1723391, "expenses": 19889440, "income_tax": 1822414, "marketing_expense": 3933803, "net_income": 7235652, "net_profit": 5413238, "operational_expense": 13137845, "product_revenue": 6910199, "quarter": 4, "rd_expense": 3927030, "revenue": 27125092, "salaries_expense": 7905167, "service_revenue": 20214893 } ], "market_conditions": { "gdp_growth": [ -0.0051444268492856025, -0.0025387588625146087, -0.003768249619577616, 0.00420974230639602 ], "inflation_rate": [ 0.036523388161415815, 0.03630911581668954, 0.03791523916073744, 0.03394991980434235 ], "interest_rate": [ 0.04185563115658198, 0.04744132666220972, 0.04377028201456348, 0.04313463067844337 ], "year": 2014 }, "random_event": { "description": "Gregory, Kelley and Campbell Introduction of New Service in 2014", "impact": -0.08, "type": "Introduction of New Service" }, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 154651, "billable_hours_per_employee": 90, "client_concentration": 0.32, "client_retention_rate": 0.71, "employee_utilization_rate": 0.67, "gross_billings": 25833761, "net_revenue": 20223592, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 33875 }, { "average_project_size": 97609, "billable_hours_per_employee": 80, "client_concentration": 0.3, "client_retention_rate": 0.82, "employee_utilization_rate": 0.7, "gross_billings": 26092593, "net_revenue": 20526326, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 34382 }, { "average_project_size": 159564, "billable_hours_per_employee": 98, "client_concentration": 0.33, "client_retention_rate": 0.81, "employee_utilization_rate": 0.7, "gross_billings": 25309390, "net_revenue": 20833592, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 34897 }, { "average_project_size": 98819, "billable_hours_per_employee": 80, "client_concentration": 0.13, "client_retention_rate": 0.61, "employee_utilization_rate": 0.69, "gross_billings": 23266618, "net_revenue": 21145458, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 35420 } ], "balance_sheet": [ { "assets": 30133118, "current_assets": 10561431, "current_liabilities": 6670627, "equity": 18772897, "fixed_assets": 19571687, "liabilities": 14811048, "long_term_liabilities": 8140421, "quarter": 1 }, { "assets": 30519117, "current_assets": 13550398, "current_liabilities": 8848336, "equity": 19052812, "fixed_assets": 16968719, "liabilities": 15019041, "long_term_liabilities": 6170705, "quarter": 2 }, { "assets": 30910060, "current_assets": 11413533, "current_liabilities": 8206088, "equity": 19186757, "fixed_assets": 19496527, "liabilities": 15229956, "long_term_liabilities": 7023868, "quarter": 3 }, { "assets": 31306011, "current_assets": 10926042, "current_liabilities": 7854129, "equity": 19820833, "fixed_assets": 20379969, "liabilities": 15443832, "long_term_liabilities": 7589703, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 76497, "financing_cash_flow": -164677, "investing_cash_flow": -284835, "net_cash_flow": 4581305, "operating_cash_flow": 4942438, "quarter": 1 }, { "change_in_working_capital": -68219, "financing_cash_flow": -190405, "investing_cash_flow": -471307, "net_cash_flow": 4466881, "operating_cash_flow": 4862180, "quarter": 2 }, { "change_in_working_capital": -93717, "financing_cash_flow": 103749, "investing_cash_flow": -248002, "net_cash_flow": 3981770, "operating_cash_flow": 4396791, "quarter": 3 }, { "change_in_working_capital": -25327, "financing_cash_flow": -100283, "investing_cash_flow": -232551, "net_cash_flow": 5488960, "operating_cash_flow": 5512481, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6711416986453244, "current_ratio": 1.5832741060173203, "debt_to_equity_ratio": 0.7889591041808838, "profit_margin": 0.17063373311724248, "quarter": 1, "return_on_assets": 0.11451941349049906, "return_on_equity": 0.18381963103510343 }, { "asset_turnover_ratio": 0.6725727353120996, "current_ratio": 1.5314063570822807, "debt_to_equity_ratio": 0.7882847424306711, "profit_margin": 0.17308192415924797, "quarter": 2, "return_on_assets": 0.1164101831648668, "return_on_equity": 0.186467803282791 }, { "asset_turnover_ratio": 0.674006844373644, "current_ratio": 1.3908616383348558, "debt_to_equity_ratio": 0.7937743726050213, "profit_margin": 0.1683172541729722, "quarter": 3, "return_on_assets": 0.11344698133876155, "return_on_equity": 0.1827642368118802 }, { "asset_turnover_ratio": 0.675444022555285, "current_ratio": 1.391120772271502, "debt_to_equity_ratio": 0.7791716927336001, "profit_margin": 0.1872106057007609, "quarter": 4, "return_on_assets": 0.1264502845795333, "return_on_equity": 0.19972187849017245 } ], "income_statement": [ { "depreciation": 1491611, "expenses": 15546163, "income_tax": 1226602, "marketing_expense": 2386015, "net_income": 4677429, "net_profit": 3450827, "operational_expense": 10277059, "product_revenue": 7845775, "quarter": 1, "rd_expense": 1764403, "revenue": 20223592, "salaries_expense": 7645331, "service_revenue": 12377817 }, { "depreciation": 1309444, "expenses": 15726871, "income_tax": 1246719, "marketing_expense": 2067289, "net_income": 4799455, "net_profit": 3552736, "operational_expense": 10113885, "product_revenue": 7474333, "quarter": 2, "rd_expense": 3113567, "revenue": 20526326, "salaries_expense": 6589984, "service_revenue": 13051993 }, { "depreciation": 890138, "expenses": 15909680, "income_tax": 1417259, "marketing_expense": 1664078, "net_income": 4923912, "net_profit": 3506653, "operational_expense": 9662530, "product_revenue": 7678768, "quarter": 3, "rd_expense": 3144121, "revenue": 20833592, "salaries_expense": 6877420, "service_revenue": 13154824 }, { "depreciation": 1553827, "expenses": 16094614, "income_tax": 1092190, "marketing_expense": 2282069, "net_income": 5050844, "net_profit": 3958654, "operational_expense": 11110548, "product_revenue": 6938679, "quarter": 4, "rd_expense": 1910408, "revenue": 21145458, "salaries_expense": 7693505, "service_revenue": 14206779 } ], "market_conditions": { "gdp_growth": [ -0.003488041487007128, 0.007086791877568185, -0.004029107737980302, 0.000625267441024863 ], "inflation_rate": [ 0.02248468314714625, 0.0239888298877847, 0.02408691385854984, 0.021770747086671635 ], "interest_rate": [ 0.053081921133073064, 0.04723116167312336, 0.044403712619325984, 0.04655015054389089 ], "year": 2015 }, "random_event": null, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 129394, "billable_hours_per_employee": 92, "client_concentration": 0.19, "client_retention_rate": 0.89, "employee_utilization_rate": 0.6, "gross_billings": 105653538, "net_revenue": 83020783, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 139063 }, { "average_project_size": 84711, "billable_hours_per_employee": 140, "client_concentration": 0.26, "client_retention_rate": 0.66, "employee_utilization_rate": 0.66, "gross_billings": 92504121, "net_revenue": 81269837, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 136130 }, { "average_project_size": 155911, "billable_hours_per_employee": 98, "client_concentration": 0.22, "client_retention_rate": 0.73, "employee_utilization_rate": 0.7, "gross_billings": 101670265, "net_revenue": 79555821, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 133259 }, { "average_project_size": 168467, "billable_hours_per_employee": 110, "client_concentration": 0.23, "client_retention_rate": 0.9, "employee_utilization_rate": 0.74, "gross_billings": 95553852, "net_revenue": 77877953, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 130449 } ], "balance_sheet": [ { "assets": 122708450, "current_assets": 45491992, "current_liabilities": 31894330, "equity": 64970585, "fixed_assets": 77216458, "liabilities": 73141806, "long_term_liabilities": 41247476, "quarter": 1 }, { "assets": 125766901, "current_assets": 48589626, "current_liabilities": 36259795, "equity": 67196567, "fixed_assets": 77177275, "liabilities": 74515600, "long_term_liabilities": 38255805, "quarter": 2 }, { "assets": 128901581, "current_assets": 52659904, "current_liabilities": 31619279, "equity": 68205140, "fixed_assets": 76241677, "liabilities": 75915197, "long_term_liabilities": 44295918, "quarter": 3 }, { "assets": 132114392, "current_assets": 63400326, "current_liabilities": 36308872, "equity": 70937815, "fixed_assets": 68714066, "liabilities": 77341083, "long_term_liabilities": 41032211, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 31310, "financing_cash_flow": 132948, "investing_cash_flow": -272355, "net_cash_flow": 20973339, "operating_cash_flow": 21289248, "quarter": 1 }, { "change_in_working_capital": -88552, "financing_cash_flow": 24640, "investing_cash_flow": -492215, "net_cash_flow": 19482244, "operating_cash_flow": 19652460, "quarter": 2 }, { "change_in_working_capital": -87797, "financing_cash_flow": 78176, "investing_cash_flow": -150342, "net_cash_flow": 18333636, "operating_cash_flow": 18923725, "quarter": 3 }, { "change_in_working_capital": 82563, "financing_cash_flow": -98659, "investing_cash_flow": -299158, "net_cash_flow": 18407003, "operating_cash_flow": 19035330, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6765694049594791, "current_ratio": 1.4263347748643724, "debt_to_equity_ratio": 1.125768007168167, "profit_margin": 0.18554319103446665, "quarter": 1, "return_on_assets": 0.12553284635247206, "return_on_equity": 0.23709100048891357 }, { "asset_turnover_ratio": 0.6461941604174536, "current_ratio": 1.3400413874375185, "debt_to_equity_ratio": 1.1089197458554692, "profit_margin": 0.19620152554261922, "quarter": 2, "return_on_assets": 0.12678428007063638, "return_on_equity": 0.23729286646444303 }, { "asset_turnover_ratio": 0.6171826627944929, "current_ratio": 1.6654365838006615, "debt_to_equity_ratio": 1.1130421695490984, "profit_margin": 0.19129657401185013, "quarter": 3, "return_on_assets": 0.11806492893209743, "return_on_equity": 0.22313209825535144 }, { "asset_turnover_ratio": 0.5894736509857306, "current_ratio": 1.7461386847820555, "debt_to_equity_ratio": 1.090265932211191, "profit_margin": 0.20756202978267804, "quarter": 4, "return_on_assets": 0.12235234750200417, "return_on_equity": 0.22786867624834511 } ], "income_statement": [ { "depreciation": 5885307, "expenses": 61148587, "income_tax": 6468255, "marketing_expense": 10191838, "net_income": 21872196, "net_profit": 15403941, "operational_expense": 36861452, "product_revenue": 25670749, "quarter": 1, "rd_expense": 6407273, "revenue": 83020783, "salaries_expense": 23777149, "service_revenue": 57350034 }, { "depreciation": 3707194, "expenses": 59646588, "income_tax": 5677983, "marketing_expense": 7913806, "net_income": 21623249, "net_profit": 15945266, "operational_expense": 38272768, "product_revenue": 17684694, "quarter": 2, "rd_expense": 6471270, "revenue": 81269837, "salaries_expense": 29394909, "service_revenue": 63585143 }, { "depreciation": 3704969, "expenses": 58181484, "income_tax": 6155581, "marketing_expense": 7002812, "net_income": 21374337, "net_profit": 15218756, "operational_expense": 35998397, "product_revenue": 24033962, "quarter": 3, "rd_expense": 10274791, "revenue": 79555821, "salaries_expense": 21167451, "service_revenue": 55521859 }, { "depreciation": 2870824, "expenses": 56752367, "income_tax": 4961080, "marketing_expense": 8380094, "net_income": 21125586, "net_profit": 16164506, "operational_expense": 29979520, "product_revenue": 30447222, "quarter": 4, "rd_expense": 5811882, "revenue": 77877953, "salaries_expense": 24353328, "service_revenue": 47430731 } ], "market_conditions": { "gdp_growth": [ -0.023960354325592268, -0.01897236543314257, -0.011154375130130094, -0.028692381691322114 ], "inflation_rate": [ 0.0362942588698633, 0.03249960377029937, 0.03219669494176663, 0.0332455706945686 ], "interest_rate": [ 0.0590768092771246, 0.05798802630052487, 0.05256794210826969, 0.05763702208042857 ], "year": 2016 }, "random_event": null, "year": 2016 }, { "advertising_kpis": [ { "average_project_size": 166907, "billable_hours_per_employee": 125, "client_concentration": 0.33, "client_retention_rate": 0.89, "employee_utilization_rate": 0.78, "gross_billings": 64464445, "net_revenue": 58554570, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 98081 }, { "average_project_size": 114992, "billable_hours_per_employee": 128, "client_concentration": 0.14, "client_retention_rate": 0.86, "employee_utilization_rate": 0.65, "gross_billings": 65694081, "net_revenue": 59507923, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 99678 }, { "average_project_size": 152907, "billable_hours_per_employee": 123, "client_concentration": 0.28, "client_retention_rate": 0.83, "employee_utilization_rate": 0.75, "gross_billings": 71886825, "net_revenue": 60476799, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 101301 }, { "average_project_size": 120524, "billable_hours_per_employee": 131, "client_concentration": 0.35, "client_retention_rate": 0.84, "employee_utilization_rate": 0.67, "gross_billings": 68672018, "net_revenue": 61461449, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 102951 } ], "balance_sheet": [ { "assets": 83720630, "current_assets": 32252800, "current_liabilities": 17118118, "equity": 63867654, "fixed_assets": 51467830, "liabilities": 33974382, "long_term_liabilities": 16856264, "quarter": 1 }, { "assets": 85781753, "current_assets": 27406033, "current_liabilities": 17814919, "equity": 66871233, "fixed_assets": 58375720, "liabilities": 34711270, "long_term_liabilities": 16896351, "quarter": 2 }, { "assets": 87893619, "current_assets": 30724849, "current_liabilities": 17993449, "equity": 68474390, "fixed_assets": 57168770, "liabilities": 35464140, "long_term_liabilities": 17470691, "quarter": 3 }, { "assets": 90057478, "current_assets": 37879245, "current_liabilities": 20554116, "equity": 70767341, "fixed_assets": 52178233, "liabilities": 36233340, "long_term_liabilities": 15679224, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -20652, "financing_cash_flow": -25475, "investing_cash_flow": -341264, "net_cash_flow": 17396881, "operating_cash_flow": 17816500, "quarter": 1 }, { "change_in_working_capital": -93817, "financing_cash_flow": 172851, "investing_cash_flow": -494079, "net_cash_flow": 18393814, "operating_cash_flow": 18666945, "quarter": 2 }, { "change_in_working_capital": -90441, "financing_cash_flow": 181962, "investing_cash_flow": -316835, "net_cash_flow": 18421571, "operating_cash_flow": 18828639, "quarter": 3 }, { "change_in_working_capital": -50677, "financing_cash_flow": -115357, "investing_cash_flow": -239994, "net_cash_flow": 19747837, "operating_cash_flow": 19769623, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6994043164749238, "current_ratio": 1.884132356138683, "debt_to_equity_ratio": 0.531949740943984, "profit_margin": 0.2411665904130113, "quarter": 1, "return_on_assets": 0.1686729543244001, "return_on_equity": 0.2211041914894823 }, { "asset_turnover_ratio": 0.6937130673932486, "current_ratio": 1.5383753919958885, "debt_to_equity_ratio": 0.5190762670698774, "profit_margin": 0.2655234665138624, "quarter": 2, "return_on_assets": 0.18419709842021997, "return_on_equity": 0.23628620695538843 }, { "asset_turnover_ratio": 0.688068140646251, "current_ratio": 1.707557511625481, "debt_to_equity_ratio": 0.5179183049312305, "profit_margin": 0.2653068823963385, "quarter": 3, "return_on_assets": 0.18254921327110218, "return_on_equity": 0.2343198822216598 }, { "asset_turnover_ratio": 0.682469133768103, "current_ratio": 1.8429031440709978, "debt_to_equity_ratio": 0.5120065200697593, "profit_margin": 0.2756720395576746, "quarter": 4, "return_on_assets": 0.18813765804101243, "return_on_equity": 0.2394212183272507 } ], "income_statement": [ { "depreciation": 3695094, "expenses": 38677490, "income_tax": 5755674, "marketing_expense": 7353908, "net_income": 19877080, "net_profit": 14121406, "operational_expense": 23058108, "product_revenue": 21569967, "quarter": 1, "rd_expense": 6417181, "revenue": 58554570, "salaries_expense": 16463278, "service_revenue": 36984603 }, { "depreciation": 2866195, "expenses": 39141045, "income_tax": 4566128, "marketing_expense": 4234367, "net_income": 20366878, "net_profit": 15800750, "operational_expense": 21245610, "product_revenue": 17660053, "quarter": 2, "rd_expense": 4839409, "revenue": 59507923, "salaries_expense": 18407755, "service_revenue": 41847870 }, { "depreciation": 2783728, "expenses": 39610155, "income_tax": 4821733, "marketing_expense": 6918963, "net_income": 20866644, "net_profit": 16044911, "operational_expense": 23241734, "product_revenue": 21445260, "quarter": 3, "rd_expense": 6327534, "revenue": 60476799, "salaries_expense": 15990859, "service_revenue": 39031539 }, { "depreciation": 2826420, "expenses": 40084889, "income_tax": 4433357, "marketing_expense": 4665571, "net_income": 21376560, "net_profit": 16943203, "operational_expense": 25467750, "product_revenue": 13833188, "quarter": 4, "rd_expense": 5565945, "revenue": 61461449, "salaries_expense": 14138351, "service_revenue": 47628261 } ], "market_conditions": { "gdp_growth": [ -0.0008848834860533394, -0.010976229396090172, -0.012823652526871697, -0.01757839520158523 ], "inflation_rate": [ 0.03035372256379369, 0.028995268223733217, 0.034518453703601945, 0.031176690592700226 ], "interest_rate": [ 0.062492807708713426, 0.06232034531367505, 0.054355030315589595, 0.061000408975869294 ], "year": 2017 }, "random_event": null, "year": 2017 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Poor", "founding_year": 2009, "industry": "Advertising", "location": "North Andrew", "name": "Adkins-West", "num_employees": 197, "region": "North America", "revenue_size": "Large", "website": "www.adkins-west.com" }

[ { "advertising_kpis": [ { "average_project_size": 185018, "billable_hours_per_employee": 134, "client_concentration": 0.3, "client_retention_rate": 0.72, "employee_utilization_rate": 0.66, "gross_billings": 104652095, "net_revenue": 91356313, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 463738 }, { "average_project_size": 178541, "billable_hours_per_employee": 97, "client_concentration": 0.23, "client_retention_rate": 0.76, "employee_utilization_rate": 0.69, "gross_billings": 111126177, "net_revenue": 89353003, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 453569 }, { "average_project_size": 96445, "billable_hours_per_employee": 139, "client_concentration": 0.15, "client_retention_rate": 0.83, "employee_utilization_rate": 0.63, "gross_billings": 105885798, "net_revenue": 87393624, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 443622 }, { "average_project_size": 164880, "billable_hours_per_employee": 150, "client_concentration": 0.11, "client_retention_rate": 0.85, "employee_utilization_rate": 0.77, "gross_billings": 105544527, "net_revenue": 85477210, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 433894 } ], "balance_sheet": [ { "assets": 126125233, "current_assets": 52241730, "current_liabilities": 39745116, "equity": 66103799, "fixed_assets": 73883503, "liabilities": 75013358, "long_term_liabilities": 35268242, "quarter": 1 }, { "assets": 129381177, "current_assets": 49077143, "current_liabilities": 44272007, "equity": 66723129, "fixed_assets": 80304034, "liabilities": 76139387, "long_term_liabilities": 31867380, "quarter": 2 }, { "assets": 132721174, "current_assets": 47732805, "current_liabilities": 45670416, "equity": 69216701, "fixed_assets": 84988369, "liabilities": 77282318, "long_term_liabilities": 31611902, "quarter": 3 }, { "assets": 136147394, "current_assets": 47748294, "current_liabilities": 46837416, "equity": 71195947, "fixed_assets": 88399100, "liabilities": 78442406, "long_term_liabilities": 31604990, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -83126, "financing_cash_flow": -62155, "investing_cash_flow": -296501, "net_cash_flow": 21351178, "operating_cash_flow": 21493396, "quarter": 1 }, { "change_in_working_capital": -12387, "financing_cash_flow": 53561, "investing_cash_flow": -402743, "net_cash_flow": 16821030, "operating_cash_flow": 17119107, "quarter": 2 }, { "change_in_working_capital": -65524, "financing_cash_flow": -62294, "investing_cash_flow": -275221, "net_cash_flow": 18270923, "operating_cash_flow": 18484832, "quarter": 3 }, { "change_in_working_capital": 92190, "financing_cash_flow": -178505, "investing_cash_flow": -284588, "net_cash_flow": 18149317, "operating_cash_flow": 18268035, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7243301822086624, "current_ratio": 1.3144188584076595, "debt_to_equity_ratio": 1.1347813459253682, "profit_margin": 0.16410386439303873, "quarter": 1, "return_on_assets": 0.11886538199695536, "return_on_equity": 0.22679368246293985 }, { "asset_turnover_ratio": 0.6906182573992197, "current_ratio": 1.1085366651663207, "debt_to_equity_ratio": 1.1411243468512995, "profit_margin": 0.15087729060432362, "quarter": 2, "return_on_assets": 0.10419861151827363, "return_on_equity": 0.20204896266180802 }, { "asset_turnover_ratio": 0.6584753688209539, "current_ratio": 1.045158095341194, "debt_to_equity_ratio": 1.1165270358666761, "profit_margin": 0.15765274821421754, "quarter": 3, "return_on_assets": 0.10381045152599389, "return_on_equity": 0.19905376594010166 }, { "asset_turnover_ratio": 0.6278284694894711, "current_ratio": 1.019447656975782, "debt_to_equity_ratio": 1.1017819033996417, "profit_margin": 0.15783106397600016, "quarter": 4, "return_on_assets": 0.09909083533394697, "return_on_equity": 0.18949054782570698 } ], "income_statement": [ { "depreciation": 6501472, "expenses": 72310658, "income_tax": 4053731, "marketing_expense": 7384551, "net_income": 19045655, "net_profit": 14991924, "operational_expense": 40749602, "product_revenue": 26891091, "quarter": 1, "rd_expense": 7356152, "revenue": 91356313, "salaries_expense": 34237229, "service_revenue": 64465222 }, { "depreciation": 3637768, "expenses": 70405057, "income_tax": 5466607, "marketing_expense": 8572032, "net_income": 18947946, "net_profit": 13481339, "operational_expense": 36476446, "product_revenue": 19892969, "quarter": 2, "rd_expense": 14013101, "revenue": 89353003, "salaries_expense": 33446891, "service_revenue": 69460034 }, { "depreciation": 4706987, "expenses": 68549674, "income_tax": 5066105, "marketing_expense": 12773527, "net_income": 18843950, "net_profit": 13777845, "operational_expense": 42022589, "product_revenue": 34941999, "quarter": 3, "rd_expense": 11696771, "revenue": 87393624, "salaries_expense": 22529848, "service_revenue": 52451625 }, { "depreciation": 4777076, "expenses": 66743186, "income_tax": 5243065, "marketing_expense": 10624677, "net_income": 18734024, "net_profit": 13490959, "operational_expense": 36660210, "product_revenue": 24417090, "quarter": 4, "rd_expense": 8016205, "revenue": 85477210, "salaries_expense": 26956788, "service_revenue": 61060120 } ], "market_conditions": { "gdp_growth": [ 0.02749002912008032, 0.017513533378100167, 0.012522482512109688, 0.017351453111419946 ], "inflation_rate": [ 0.014281322437325897, 0.01983336160586081, 0.015537908647386713, 0.014462965524845071 ], "interest_rate": [ 0.021831495721513654, 0.01764104611063001, 0.018773839799872866, 0.02359048278558223 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 118659, "billable_hours_per_employee": 159, "client_concentration": 0.37, "client_retention_rate": 0.68, "employee_utilization_rate": 0.76, "gross_billings": 59253351, "net_revenue": 46163410, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 234332 }, { "average_project_size": 157761, "billable_hours_per_employee": 154, "client_concentration": 0.22, "client_retention_rate": 0.61, "employee_utilization_rate": 0.73, "gross_billings": 55565325, "net_revenue": 46266496, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 234855 }, { "average_project_size": 85994, "billable_hours_per_employee": 112, "client_concentration": 0.38, "client_retention_rate": 0.75, "employee_utilization_rate": 0.71, "gross_billings": 56635262, "net_revenue": 46369812, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 235380 }, { "average_project_size": 182603, "billable_hours_per_employee": 119, "client_concentration": 0.24, "client_retention_rate": 0.6, "employee_utilization_rate": 0.77, "gross_billings": 54035785, "net_revenue": 46473359, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 235905 } ], "balance_sheet": [ { "assets": 64048598, "current_assets": 21551635, "current_liabilities": 13313236, "equity": 50464768, "fixed_assets": 42496963, "liabilities": 27858412, "long_term_liabilities": 14545176, "quarter": 1 }, { "assets": 65311965, "current_assets": 26114344, "current_liabilities": 14531494, "equity": 50787659, "fixed_assets": 39197621, "liabilities": 28141127, "long_term_liabilities": 13609633, "quarter": 2 }, { "assets": 66600251, "current_assets": 33197428, "current_liabilities": 11751752, "equity": 51439949, "fixed_assets": 33402823, "liabilities": 28426711, "long_term_liabilities": 16674959, "quarter": 3 }, { "assets": 67913950, "current_assets": 21388069, "current_liabilities": 11935873, "equity": 52272135, "fixed_assets": 46525881, "liabilities": 28715194, "long_term_liabilities": 16779321, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 69481, "financing_cash_flow": 125601, "investing_cash_flow": -337653, "net_cash_flow": 16116919, "operating_cash_flow": 16303749, "quarter": 1 }, { "change_in_working_capital": -94087, "financing_cash_flow": -62216, "investing_cash_flow": -178153, "net_cash_flow": 15915813, "operating_cash_flow": 16234158, "quarter": 2 }, { "change_in_working_capital": -78752, "financing_cash_flow": -18996, "investing_cash_flow": -381908, "net_cash_flow": 15691951, "operating_cash_flow": 16022781, "quarter": 3 }, { "change_in_working_capital": -81557, "financing_cash_flow": -81681, "investing_cash_flow": -444148, "net_cash_flow": 14929508, "operating_cash_flow": 15253116, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7207559797015385, "current_ratio": 1.6188126613244143, "debt_to_equity_ratio": 0.5520368586654356, "profit_margin": 0.30921853476595423, "quarter": 1, "return_on_assets": 0.2228711079671096, "return_on_equity": 0.28286233278631145 }, { "asset_turnover_ratio": 0.7083923443430312, "current_ratio": 1.7970859706510562, "debt_to_equity_ratio": 0.5540938006219188, "profit_margin": 0.29431277873301664, "quarter": 2, "return_on_assets": 0.20848891929679347, "return_on_equity": 0.26811279094395746 }, { "asset_turnover_ratio": 0.6962407994528429, "current_ratio": 2.8248918118762205, "debt_to_equity_ratio": 0.5526193464927425, "profit_margin": 0.28610012479671043, "quarter": 3, "return_on_assets": 0.19919457961201978, "return_on_equity": 0.2579008972190077 }, { "asset_turnover_ratio": 0.684297688471956, "current_ratio": 1.7919149273790027, "debt_to_equity_ratio": 0.5493403703521963, "profit_margin": 0.28130910442690404, "quarter": 4, "return_on_assets": 0.19249916990544652, "return_on_equity": 0.25010225811515063 } ], "income_statement": [ { "depreciation": 2029167, "expenses": 27978086, "income_tax": 3910742, "marketing_expense": 4579588, "net_income": 18185324, "net_profit": 14274582, "operational_expense": 15445288, "product_revenue": 17820324, "quarter": 1, "rd_expense": 5086676, "revenue": 46163410, "salaries_expense": 11045388, "service_revenue": 28343086 }, { "depreciation": 2617337, "expenses": 28096945, "income_tax": 4552730, "marketing_expense": 3389637, "net_income": 18169551, "net_profit": 13616821, "operational_expense": 15481594, "product_revenue": 12956667, "quarter": 2, "rd_expense": 3367787, "revenue": 46266496, "salaries_expense": 11302294, "service_revenue": 33309829 }, { "depreciation": 2756372, "expenses": 28216309, "income_tax": 4887094, "marketing_expense": 3612125, "net_income": 18153503, "net_profit": 13266409, "operational_expense": 15271469, "product_revenue": 9883013, "quarter": 3, "rd_expense": 4152880, "revenue": 46369812, "salaries_expense": 8506427, "service_revenue": 36486799 }, { "depreciation": 2179737, "expenses": 28336181, "income_tax": 5063799, "marketing_expense": 3045315, "net_income": 18137178, "net_profit": 13073379, "operational_expense": 17781747, "product_revenue": 13134473, "quarter": 4, "rd_expense": 3581296, "revenue": 46473359, "salaries_expense": 10021944, "service_revenue": 33338886 } ], "market_conditions": { "gdp_growth": [ 0.03076247441304377, 0.021750279679161093, 0.029730365481868467, 0.03165180778119341 ], "inflation_rate": [ 0.013147081668191642, 0.015221892344793875, 0.013921081712495268, 0.020549098958382337 ], "interest_rate": [ 0.031022467804428987, 0.028608764913766876, 0.031193755074826322, 0.027092752715321345 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 141915, "billable_hours_per_employee": 118, "client_concentration": 0.13, "client_retention_rate": 0.84, "employee_utilization_rate": 0.71, "gross_billings": 31941433, "net_revenue": 26735591, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 135714 }, { "average_project_size": 175611, "billable_hours_per_employee": 88, "client_concentration": 0.18, "client_retention_rate": 0.68, "employee_utilization_rate": 0.67, "gross_billings": 34512167, "net_revenue": 26600327, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 135027 }, { "average_project_size": 143699, "billable_hours_per_employee": 91, "client_concentration": 0.21, "client_retention_rate": 0.61, "employee_utilization_rate": 0.68, "gross_billings": 31045379, "net_revenue": 26465749, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 134344 }, { "average_project_size": 74825, "billable_hours_per_employee": 139, "client_concentration": 0.15, "client_retention_rate": 0.67, "employee_utilization_rate": 0.61, "gross_billings": 31824855, "net_revenue": 26331851, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 133664 } ], "balance_sheet": [ { "assets": 27864635, "current_assets": 12738052, "current_liabilities": 7702746, "equity": 18707292, "fixed_assets": 15126583, "liabilities": 15150743, "long_term_liabilities": 7447997, "quarter": 1 }, { "assets": 28675771, "current_assets": 13653842, "current_liabilities": 6423095, "equity": 19079961, "fixed_assets": 15021929, "liabilities": 15580540, "long_term_liabilities": 9157445, "quarter": 2 }, { "assets": 29510518, "current_assets": 13890358, "current_liabilities": 8876431, "equity": 19543369, "fixed_assets": 15620160, "liabilities": 16022530, "long_term_liabilities": 7146099, "quarter": 3 }, { "assets": 30369565, "current_assets": 11796851, "current_liabilities": 6815025, "equity": 19771069, "fixed_assets": 18572714, "liabilities": 16477058, "long_term_liabilities": 9662033, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 45225, "financing_cash_flow": 6010, "investing_cash_flow": -107302, "net_cash_flow": 7539461, "operating_cash_flow": 7638930, "quarter": 1 }, { "change_in_working_capital": 33381, "financing_cash_flow": -198513, "investing_cash_flow": -395730, "net_cash_flow": 7105776, "operating_cash_flow": 7491509, "quarter": 2 }, { "change_in_working_capital": 66215, "financing_cash_flow": 68228, "investing_cash_flow": -362255, "net_cash_flow": 7494008, "operating_cash_flow": 7703554, "quarter": 3 }, { "change_in_working_capital": -47690, "financing_cash_flow": -28800, "investing_cash_flow": -254195, "net_cash_flow": 7218102, "operating_cash_flow": 7365550, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.959481112887357, "current_ratio": 1.6537027184850701, "debt_to_equity_ratio": 0.809884348841083, "profit_margin": 0.22417308822535473, "quarter": 1, "return_on_assets": 0.21508984416985905, "return_on_equity": 0.3203777436092835 }, { "asset_turnover_ratio": 0.9276237768811866, "current_ratio": 2.125741873660595, "debt_to_equity_ratio": 0.816591815884739, "profit_margin": 0.22498708380539834, "quarter": 2, "return_on_assets": 0.20870336842904763, "return_on_equity": 0.31366573548027693 }, { "asset_turnover_ratio": 0.8968242780421544, "current_ratio": 1.5648584436695334, "debt_to_equity_ratio": 0.8198448281869928, "profit_margin": 0.2288006660986621, "quarter": 3, "return_on_assets": 0.20519399218949663, "return_on_equity": 0.30984325169319576 }, { "asset_turnover_ratio": 0.8670473548106468, "current_ratio": 1.7310062692359895, "debt_to_equity_ratio": 0.833392367403098, "profit_margin": 0.22324909859166375, "quarter": 4, "return_on_assets": 0.19356754039776336, "return_on_equity": 0.2973315201115327 } ], "income_statement": [ { "depreciation": 1645530, "expenses": 19042318, "income_tax": 1699873, "marketing_expense": 2800851, "net_income": 7693273, "net_profit": 5993400, "operational_expense": 12357288, "product_revenue": 10172290, "quarter": 1, "rd_expense": 1919285, "revenue": 26735591, "salaries_expense": 5875118, "service_revenue": 16563301 }, { "depreciation": 1506779, "expenses": 18876191, "income_tax": 1739406, "marketing_expense": 3580715, "net_income": 7724136, "net_profit": 5984730, "operational_expense": 11141740, "product_revenue": 5359950, "quarter": 2, "rd_expense": 2796458, "revenue": 26600327, "salaries_expense": 6984644, "service_revenue": 21240377 }, { "depreciation": 1648173, "expenses": 18711515, "income_tax": 1698853, "marketing_expense": 2640299, "net_income": 7754234, "net_profit": 6055381, "operational_expense": 9958412, "product_revenue": 8140023, "quarter": 3, "rd_expense": 2673452, "revenue": 26465749, "salaries_expense": 8981658, "service_revenue": 18325726 }, { "depreciation": 1486988, "expenses": 18548274, "income_tax": 1905015, "marketing_expense": 3347402, "net_income": 7783577, "net_profit": 5878562, "operational_expense": 9721101, "product_revenue": 5392073, "quarter": 4, "rd_expense": 3427917, "revenue": 26331851, "salaries_expense": 8290097, "service_revenue": 20939778 } ], "market_conditions": { "gdp_growth": [ 0.018528961532603624, 0.02096074026375811, 0.020645422329943406, 0.01999376160594014 ], "inflation_rate": [ 0.015584755897199216, 0.015073327713982156, 0.02038058069822184, 0.01753480765368183 ], "interest_rate": [ 0.025278776010098345, 0.025483100179616944, 0.029582625147074767, 0.028271565996705276 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 82494, "billable_hours_per_employee": 97, "client_concentration": 0.13, "client_retention_rate": 0.67, "employee_utilization_rate": 0.74, "gross_billings": 123223357, "net_revenue": 95719717, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 485887 }, { "average_project_size": 190079, "billable_hours_per_employee": 83, "client_concentration": 0.19, "client_retention_rate": 0.75, "employee_utilization_rate": 0.77, "gross_billings": 115852902, "net_revenue": 96214034, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 488396 }, { "average_project_size": 172129, "billable_hours_per_employee": 93, "client_concentration": 0.37, "client_retention_rate": 0.74, "employee_utilization_rate": 0.66, "gross_billings": 121423140, "net_revenue": 96710903, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 490918 }, { "average_project_size": 152591, "billable_hours_per_employee": 111, "client_concentration": 0.21, "client_retention_rate": 0.65, "employee_utilization_rate": 0.65, "gross_billings": 116599057, "net_revenue": 97210339, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 493453 } ], "balance_sheet": [ { "assets": 121321956, "current_assets": 38566727, "current_liabilities": 26432554, "equity": 81559112, "fixed_assets": 82755229, "liabilities": 57204809, "long_term_liabilities": 30772255, "quarter": 1 }, { "assets": 123338836, "current_assets": 57103993, "current_liabilities": 33063894, "equity": 83020544, "fixed_assets": 66234843, "liabilities": 58842360, "long_term_liabilities": 25778466, "quarter": 2 }, { "assets": 125389246, "current_assets": 42634489, "current_liabilities": 30782029, "equity": 82479099, "fixed_assets": 82754757, "liabilities": 60526787, "long_term_liabilities": 29744758, "quarter": 3 }, { "assets": 127473741, "current_assets": 39296263, "current_liabilities": 33881660, "equity": 81944404, "fixed_assets": 88177478, "liabilities": 62259433, "long_term_liabilities": 28377773, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 3821, "financing_cash_flow": 30407, "investing_cash_flow": -288714, "net_cash_flow": 20711773, "operating_cash_flow": 21193770, "quarter": 1 }, { "change_in_working_capital": -80663, "financing_cash_flow": -46227, "investing_cash_flow": -209226, "net_cash_flow": 24188304, "operating_cash_flow": 24470953, "quarter": 2 }, { "change_in_working_capital": -67669, "financing_cash_flow": -79861, "investing_cash_flow": -417603, "net_cash_flow": 21887276, "operating_cash_flow": 22064927, "quarter": 3 }, { "change_in_working_capital": -51608, "financing_cash_flow": 195019, "investing_cash_flow": -137017, "net_cash_flow": 20622282, "operating_cash_flow": 21099208, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7889727478511803, "current_ratio": 1.4590616933951974, "debt_to_equity_ratio": 0.7013907777710968, "profit_margin": 0.18221914509003406, "quarter": 1, "return_on_assets": 0.1437659396127771, "return_on_equity": 0.21385673007327496 }, { "asset_turnover_ratio": 0.780078985016528, "current_ratio": 1.7270800892357083, "debt_to_equity_ratio": 0.7087686633322952, "profit_margin": 0.19252979248328783, "quarter": 2, "return_on_assets": 0.15018844510580592, "return_on_equity": 0.223126314373464 }, { "asset_turnover_ratio": 0.771285465740818, "current_ratio": 1.385044793505977, "debt_to_equity_ratio": 0.7338439402690371, "profit_margin": 0.18215774492354808, "quarter": 3, "return_on_assets": 0.1404956211316559, "return_on_equity": 0.21358914214133207 }, { "asset_turnover_ratio": 0.7625910892502951, "current_ratio": 1.1598092596407614, "debt_to_equity_ratio": 0.7597765065202012, "profit_margin": 0.17210202301629665, "quarter": 4, "return_on_assets": 0.131243469194177, "return_on_equity": 0.20416398415686812 } ], "income_statement": [ { "depreciation": 3751805, "expenses": 72417791, "income_tax": 5859961, "marketing_expense": 13764957, "net_income": 23301926, "net_profit": 17441965, "operational_expense": 50219174, "product_revenue": 33454098, "quarter": 1, "rd_expense": 10479888, "revenue": 95719717, "salaries_expense": 23569037, "service_revenue": 62265619 }, { "depreciation": 5946885, "expenses": 72953782, "income_tax": 4736184, "marketing_expense": 7589241, "net_income": 23260252, "net_profit": 18524068, "operational_expense": 42399372, "product_revenue": 24335873, "quarter": 2, "rd_expense": 7678258, "revenue": 96214034, "salaries_expense": 29471260, "service_revenue": 71878161 }, { "depreciation": 4448287, "expenses": 73493740, "income_tax": 5600523, "marketing_expense": 13041360, "net_income": 23217163, "net_profit": 17616640, "operational_expense": 37839452, "product_revenue": 35384694, "quarter": 3, "rd_expense": 9823209, "revenue": 96710903, "salaries_expense": 24366550, "service_revenue": 61326209 }, { "depreciation": 4369112, "expenses": 74037694, "income_tax": 6442549, "marketing_expense": 11884051, "net_income": 23172645, "net_profit": 16730096, "operational_expense": 48834297, "product_revenue": 22376133, "quarter": 4, "rd_expense": 10110356, "revenue": 97210339, "salaries_expense": 30193933, "service_revenue": 74834206 } ], "market_conditions": { "gdp_growth": [ 0.016818638474170276, 0.027584042340241387, 0.017280503026942524, 0.024895272351412152 ], "inflation_rate": [ 0.017194425714934743, 0.01679995344380721, 0.021583498733956073, 0.019263379790720157 ], "interest_rate": [ 0.020212026673108115, 0.02134654576450949, 0.02182769127239016, 0.019084503463710725 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 148583, "billable_hours_per_employee": 95, "client_concentration": 0.12, "client_retention_rate": 0.74, "employee_utilization_rate": 0.64, "gross_billings": 117725591, "net_revenue": 92309028, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 468574 }, { "average_project_size": 104157, "billable_hours_per_employee": 114, "client_concentration": 0.26, "client_retention_rate": 0.87, "employee_utilization_rate": 0.78, "gross_billings": 112791247, "net_revenue": 90312499, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 458439 }, { "average_project_size": 110473, "billable_hours_per_employee": 117, "client_concentration": 0.22, "client_retention_rate": 0.85, "employee_utilization_rate": 0.71, "gross_billings": 109186845, "net_revenue": 88359152, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 448524 }, { "average_project_size": 83182, "billable_hours_per_employee": 112, "client_concentration": 0.29, "client_retention_rate": 0.73, "employee_utilization_rate": 0.65, "gross_billings": 110644820, "net_revenue": 86448054, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 438823 } ], "balance_sheet": [ { "assets": 119196832, "current_assets": 48075212, "current_liabilities": 30536710, "equity": 81898203, "fixed_assets": 71121620, "liabilities": 54527451, "long_term_liabilities": 23990741, "quarter": 1 }, { "assets": 122028971, "current_assets": 48215294, "current_liabilities": 31977843, "equity": 83910982, "fixed_assets": 73813677, "liabilities": 55974054, "long_term_liabilities": 23996211, "quarter": 2 }, { "assets": 124928402, "current_assets": 48075825, "current_liabilities": 33821249, "equity": 83737877, "fixed_assets": 76852577, "liabilities": 57459036, "long_term_liabilities": 23637787, "quarter": 3 }, { "assets": 127896724, "current_assets": 60987427, "current_liabilities": 30910898, "equity": 85078926, "fixed_assets": 66909297, "liabilities": 58983414, "long_term_liabilities": 28072516, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 20760, "financing_cash_flow": 181367, "investing_cash_flow": -435058, "net_cash_flow": 20788117, "operating_cash_flow": 21174534, "quarter": 1 }, { "change_in_working_capital": -52201, "financing_cash_flow": 37920, "investing_cash_flow": -156455, "net_cash_flow": 21173931, "operating_cash_flow": 21435099, "quarter": 2 }, { "change_in_working_capital": 6856, "financing_cash_flow": 36185, "investing_cash_flow": -300210, "net_cash_flow": 19827925, "operating_cash_flow": 20231882, "quarter": 3 }, { "change_in_working_capital": 92218, "financing_cash_flow": -20414, "investing_cash_flow": -195682, "net_cash_flow": 19454287, "operating_cash_flow": 19710658, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.77442517935376, "current_ratio": 1.5743415711777726, "debt_to_equity_ratio": 0.665795450969785, "profit_margin": 0.1866428709443241, "quarter": 1, "return_on_assets": 0.14454093880615887, "return_on_equity": 0.21036874276716425 }, { "asset_turnover_ratio": 0.7400906379846471, "current_ratio": 1.5077719282066648, "debt_to_equity_ratio": 0.6670646995884282, "profit_margin": 0.19771421672209513, "quarter": 2, "return_on_assets": 0.14632644079249016, "return_on_equity": 0.21279771222317478 }, { "asset_turnover_ratio": 0.7072783337130976, "current_ratio": 1.4214680540035645, "debt_to_equity_ratio": 0.6861773675012086, "profit_margin": 0.1841180073796996, "quarter": 3, "return_on_assets": 0.13022267746608973, "return_on_equity": 0.19427899993213346 }, { "asset_turnover_ratio": 0.6759207843353361, "current_ratio": 1.9730072869445592, "debt_to_equity_ratio": 0.6932787797532847, "profit_margin": 0.1869980323675071, "quarter": 4, "return_on_assets": 0.12639585670700995, "return_on_equity": 0.19000728805626907 } ], "income_statement": [ { "depreciation": 3945712, "expenses": 67984205, "income_tax": 7096001, "marketing_expense": 10713944, "net_income": 24324823, "net_profit": 17228822, "operational_expense": 37066964, "product_revenue": 22829106, "quarter": 1, "rd_expense": 13483802, "revenue": 92309028, "salaries_expense": 25628133, "service_revenue": 69479922 }, { "depreciation": 3579034, "expenses": 66622149, "income_tax": 5834285, "marketing_expense": 12112049, "net_income": 23690350, "net_profit": 17856065, "operational_expense": 39511536, "product_revenue": 34274251, "quarter": 2, "rd_expense": 7624440, "revenue": 90312499, "salaries_expense": 29565363, "service_revenue": 56038248 }, { "depreciation": 3963371, "expenses": 65287382, "income_tax": 6803259, "marketing_expense": 7723187, "net_income": 23071770, "net_profit": 16268511, "operational_expense": 45307125, "product_revenue": 18690758, "quarter": 3, "rd_expense": 6629393, "revenue": 88359152, "salaries_expense": 29649658, "service_revenue": 69668394 }, { "depreciation": 3545042, "expenses": 63979358, "income_tax": 6303080, "marketing_expense": 11861440, "net_income": 22468696, "net_profit": 16165616, "operational_expense": 41917742, "product_revenue": 21532110, "quarter": 4, "rd_expense": 8895019, "revenue": 86448054, "salaries_expense": 19237283, "service_revenue": 64915944 } ], "market_conditions": { "gdp_growth": [ 0.022077085467122656, 0.01652365369227212, 0.024780508609537462, 0.017412070634104725 ], "inflation_rate": [ 0.01169656932243832, 0.015601861636534969, 0.012055814588976732, 0.015577716045278498 ], "interest_rate": [ 0.03436971747792183, 0.03725593810089921, 0.03834041222920203, 0.03261579607221096 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 93366, "billable_hours_per_employee": 124, "client_concentration": 0.13, "client_retention_rate": 0.62, "employee_utilization_rate": 0.74, "gross_billings": 63015143, "net_revenue": 53902366, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 273616 }, { "average_project_size": 84602, "billable_hours_per_employee": 137, "client_concentration": 0.28, "client_retention_rate": 0.6, "employee_utilization_rate": 0.73, "gross_billings": 67816630, "net_revenue": 52595334, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 266981 }, { "average_project_size": 50554, "billable_hours_per_employee": 96, "client_concentration": 0.2, "client_retention_rate": 0.88, "employee_utilization_rate": 0.69, "gross_billings": 60494763, "net_revenue": 51319995, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 260508 }, { "average_project_size": 78203, "billable_hours_per_employee": 119, "client_concentration": 0.11, "client_retention_rate": 0.88, "employee_utilization_rate": 0.61, "gross_billings": 55503194, "net_revenue": 50075582, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 254191 } ], "balance_sheet": [ { "assets": 59838067, "current_assets": 21820975, "current_liabilities": 15581612, "equity": 37516373, "fixed_assets": 38017092, "liabilities": 31498999, "long_term_liabilities": 15917387, "quarter": 1 }, { "assets": 61647373, "current_assets": 24600368, "current_liabilities": 12933940, "equity": 38946732, "fixed_assets": 37047005, "liabilities": 32171359, "long_term_liabilities": 19237419, "quarter": 2 }, { "assets": 63511387, "current_assets": 27160634, "current_liabilities": 13274909, "equity": 40220761, "fixed_assets": 36350753, "liabilities": 32858071, "long_term_liabilities": 19583162, "quarter": 3 }, { "assets": 65431762, "current_assets": 28717019, "current_liabilities": 14241547, "equity": 41012134, "fixed_assets": 36714743, "liabilities": 33559441, "long_term_liabilities": 19317894, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -60483, "financing_cash_flow": -74177, "investing_cash_flow": -284869, "net_cash_flow": 12351917, "operating_cash_flow": 12516802, "quarter": 1 }, { "change_in_working_capital": 67855, "financing_cash_flow": -124167, "investing_cash_flow": -419347, "net_cash_flow": 11756912, "operating_cash_flow": 11707301, "quarter": 2 }, { "change_in_working_capital": 73396, "financing_cash_flow": 66527, "investing_cash_flow": -287527, "net_cash_flow": 11972893, "operating_cash_flow": 12171732, "quarter": 3 }, { "change_in_working_capital": 42789, "financing_cash_flow": -148338, "investing_cash_flow": -153968, "net_cash_flow": 11682960, "operating_cash_flow": 11927064, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9008039313836792, "current_ratio": 1.4004311620646182, "debt_to_equity_ratio": 0.8396067231765715, "profit_margin": 0.17025792522725255, "quarter": 1, "return_on_assets": 0.15336900839393758, "return_on_equity": 0.2446213283997363 }, { "asset_turnover_ratio": 0.8531642378337841, "current_ratio": 1.9020010917013686, "debt_to_equity_ratio": 0.8260348775861348, "profit_margin": 0.18006764630489847, "quarter": 2, "return_on_assets": 0.1536272762182421, "return_on_equity": 0.24317105733030436 }, { "asset_turnover_ratio": 0.8080439968977532, "current_ratio": 2.0460128201255467, "debt_to_equity_ratio": 0.8169430459060683, "profit_margin": 0.18642723951941148, "quarter": 3, "return_on_assets": 0.15064141175188003, "return_on_equity": 0.23787329633071835 }, { "asset_turnover_ratio": 0.7653100034200515, "current_ratio": 2.016425532984584, "debt_to_equity_ratio": 0.8182807800247605, "profit_margin": 0.1825203549306726, "quarter": 4, "return_on_assets": 0.13968465345622208, "return_on_equity": 0.22285631369486894 } ], "income_statement": [ { "depreciation": 3339497, "expenses": 40980193, "income_tax": 3744868, "marketing_expense": 6346909, "net_income": 12922173, "net_profit": 9177305, "operational_expense": 26460166, "product_revenue": 12491668, "quarter": 1, "rd_expense": 7676337, "revenue": 53902366, "salaries_expense": 12301634, "service_revenue": 41410698 }, { "depreciation": 2236583, "expenses": 39973402, "income_tax": 3151214, "marketing_expense": 7554201, "net_income": 12621932, "net_profit": 9470718, "operational_expense": 22611246, "product_revenue": 13864079, "quarter": 2, "rd_expense": 5273133, "revenue": 52595334, "salaries_expense": 17760759, "service_revenue": 38731255 }, { "depreciation": 2604287, "expenses": 38991347, "income_tax": 2761203, "marketing_expense": 5060078, "net_income": 12328648, "net_profit": 9567445, "operational_expense": 25741147, "product_revenue": 10725061, "quarter": 3, "rd_expense": 6426924, "revenue": 51319995, "salaries_expense": 13961827, "service_revenue": 40594934 }, { "depreciation": 2787251, "expenses": 38033418, "income_tax": 2902351, "marketing_expense": 6017893, "net_income": 12042164, "net_profit": 9139813, "operational_expense": 25483271, "product_revenue": 13063048, "quarter": 4, "rd_expense": 5739221, "revenue": 50075582, "salaries_expense": 11515148, "service_revenue": 37012534 } ], "market_conditions": { "gdp_growth": [ 0.003025675990719406, 0.016552432482052147, 0.005631976736540343, 0.020048387077660778 ], "inflation_rate": [ 0.014050015504589886, 0.014407014055996708, 0.018060636286159122, 0.020403183784753656 ], "interest_rate": [ 0.028474491671282066, 0.03394900432320104, 0.02519090499174933, 0.03173872116177955 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 139390, "billable_hours_per_employee": 119, "client_concentration": 0.38, "client_retention_rate": 0.63, "employee_utilization_rate": 0.77, "gross_billings": 105778707, "net_revenue": 83293713, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 422811 }, { "average_project_size": 64777, "billable_hours_per_employee": 130, "client_concentration": 0.15, "client_retention_rate": 0.78, "employee_utilization_rate": 0.78, "gross_billings": 92445000, "net_revenue": 83071319, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 421682 }, { "average_project_size": 183667, "billable_hours_per_employee": 82, "client_concentration": 0.39, "client_retention_rate": 0.87, "employee_utilization_rate": 0.65, "gross_billings": 99669243, "net_revenue": 82849520, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 420556 }, { "average_project_size": 169833, "billable_hours_per_employee": 109, "client_concentration": 0.31, "client_retention_rate": 0.79, "employee_utilization_rate": 0.71, "gross_billings": 102961465, "net_revenue": 82628313, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 419433 } ], "balance_sheet": [ { "assets": 118655714, "current_assets": 35791906, "current_liabilities": 40005451, "equity": 72375021, "fixed_assets": 82863808, "liabilities": 68657233, "long_term_liabilities": 28651782, "quarter": 1 }, { "assets": 120131711, "current_assets": 36775354, "current_liabilities": 27995560, "equity": 70627079, "fixed_assets": 83356357, "liabilities": 69784854, "long_term_liabilities": 41789294, "quarter": 2 }, { "assets": 121626067, "current_assets": 49451502, "current_liabilities": 34968552, "equity": 72635244, "fixed_assets": 72174565, "liabilities": 70930995, "long_term_liabilities": 35962443, "quarter": 3 }, { "assets": 123139013, "current_assets": 60584241, "current_liabilities": 32260611, "equity": 72500009, "fixed_assets": 62554772, "liabilities": 72095960, "long_term_liabilities": 39835349, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -16206, "financing_cash_flow": 180027, "investing_cash_flow": -442594, "net_cash_flow": 25368233, "operating_cash_flow": 25786873, "quarter": 1 }, { "change_in_working_capital": 39533, "financing_cash_flow": -104968, "investing_cash_flow": -416832, "net_cash_flow": 23330227, "operating_cash_flow": 23421393, "quarter": 2 }, { "change_in_working_capital": 8568, "financing_cash_flow": -106886, "investing_cash_flow": -492644, "net_cash_flow": 25749541, "operating_cash_flow": 25859221, "quarter": 3 }, { "change_in_working_capital": -65728, "financing_cash_flow": -118589, "investing_cash_flow": -485121, "net_cash_flow": 24206962, "operating_cash_flow": 24338302, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7019781027991623, "current_ratio": 0.8946757280651579, "debt_to_equity_ratio": 0.9486316142139704, "profit_margin": 0.26864620622687335, "quarter": 1, "return_on_assets": 0.18858375417133305, "return_on_equity": 0.30917490165564165 }, { "asset_turnover_ratio": 0.6915020048286834, "current_ratio": 1.3136138016171135, "debt_to_equity_ratio": 0.988075041302501, "profit_margin": 0.24413025150112277, "quarter": 2, "return_on_assets": 0.1688165583523571, "return_on_equity": 0.2871451331011438 }, { "asset_turnover_ratio": 0.6811822666271039, "current_ratio": 1.4141707097279865, "debt_to_equity_ratio": 0.976536886143041, "profit_margin": 0.264819542708274, "quarter": 3, "return_on_assets": 0.1803903763491752, "return_on_equity": 0.3020595896945015 }, { "asset_turnover_ratio": 0.6710165282874242, "current_ratio": 1.8779632227052365, "debt_to_equity_ratio": 0.9944269110366594, "profit_margin": 0.2596804318151818, "quarter": 4, "return_on_assets": 0.1742498618208025, "return_on_equity": 0.2959579770534925 } ], "income_statement": [ { "depreciation": 3410333, "expenses": 54449696, "income_tax": 6467477, "marketing_expense": 8793999, "net_income": 28844017, "net_profit": 22376540, "operational_expense": 33270605, "product_revenue": 21966529, "quarter": 1, "rd_expense": 8028714, "revenue": 83293713, "salaries_expense": 17309207, "service_revenue": 61327184 }, { "depreciation": 3141171, "expenses": 54588432, "income_tax": 8202665, "marketing_expense": 7257652, "net_income": 28482887, "net_profit": 20280222, "operational_expense": 31507787, "product_revenue": 17257161, "quarter": 2, "rd_expense": 8783815, "revenue": 83071319, "salaries_expense": 25294155, "service_revenue": 65814158 }, { "depreciation": 3919049, "expenses": 54727521, "income_tax": 6181827, "marketing_expense": 7817621, "net_income": 28121999, "net_profit": 21940172, "operational_expense": 33907908, "product_revenue": 20136703, "quarter": 3, "rd_expense": 9430682, "revenue": 82849520, "salaries_expense": 24912382, "service_revenue": 62712817 }, { "depreciation": 2881346, "expenses": 54866965, "income_tax": 6304392, "marketing_expense": 10659080, "net_income": 27761348, "net_profit": 21456956, "operational_expense": 29328895, "product_revenue": 28675545, "quarter": 4, "rd_expense": 8385661, "revenue": 82628313, "salaries_expense": 23462959, "service_revenue": 53952768 } ], "market_conditions": { "gdp_growth": [ 0.022322460522926635, 0.009892854197513075, 0.01119331673141095, 0.006183754722655836 ], "inflation_rate": [ 0.00882467245485191, 0.006254579036914299, 0.008191910563205071, 0.012917827162641001 ], "interest_rate": [ 0.027265903966404645, 0.021730017753776212, 0.02185044489326672, 0.02175001031180843 ], "year": 2015 }, "random_event": null, "year": 2015 } ]

{ "advertising_type": "Branding Services", "financial_health": "Distressed", "founding_year": 1990, "industry": "Advertising", "location": "Joshuaview", "name": "Mitchell, Daniels and Walsh", "num_employees": 935, "region": "Asia-Pacific", "revenue_size": "Medium", "website": "www.mitchell,danielsandwalsh.com" }

[ { "advertising_kpis": [ { "average_project_size": 50966, "billable_hours_per_employee": 88, "client_concentration": 0.23, "client_retention_rate": 0.67, "employee_utilization_rate": 0.73, "gross_billings": 15995890, "net_revenue": 14388884, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 15389 }, { "average_project_size": 141939, "billable_hours_per_employee": 86, "client_concentration": 0.32, "client_retention_rate": 0.84, "employee_utilization_rate": 0.74, "gross_billings": 16455041, "net_revenue": 14539552, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 15550 }, { "average_project_size": 120099, "billable_hours_per_employee": 113, "client_concentration": 0.28, "client_retention_rate": 0.66, "employee_utilization_rate": 0.62, "gross_billings": 17778516, "net_revenue": 14691798, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 15713 }, { "average_project_size": 95961, "billable_hours_per_employee": 128, "client_concentration": 0.16, "client_retention_rate": 0.9, "employee_utilization_rate": 0.72, "gross_billings": 17726246, "net_revenue": 14845638, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 15878 } ], "balance_sheet": [ { "assets": 21036274, "current_assets": 7082414, "current_liabilities": 5592776, "equity": 12690501, "fixed_assets": 13953860, "liabilities": 12146277, "long_term_liabilities": 6553501, "quarter": 1 }, { "assets": 21403557, "current_assets": 8986733, "current_liabilities": 5575174, "equity": 12830190, "fixed_assets": 12416824, "liabilities": 12255515, "long_term_liabilities": 6680341, "quarter": 2 }, { "assets": 21777252, "current_assets": 6792986, "current_liabilities": 7305125, "equity": 12952796, "fixed_assets": 14984266, "liabilities": 12365735, "long_term_liabilities": 5060610, "quarter": 3 }, { "assets": 22157472, "current_assets": 10969985, "current_liabilities": 6669434, "equity": 13435868, "fixed_assets": 11187487, "liabilities": 12476946, "long_term_liabilities": 5807512, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 2695, "financing_cash_flow": -191972, "investing_cash_flow": -434199, "net_cash_flow": 3946189, "operating_cash_flow": 4366392, "quarter": 1 }, { "change_in_working_capital": 455, "financing_cash_flow": 197021, "investing_cash_flow": -490307, "net_cash_flow": 4176694, "operating_cash_flow": 4277540, "quarter": 2 }, { "change_in_working_capital": -24340, "financing_cash_flow": -11968, "investing_cash_flow": -242401, "net_cash_flow": 3589545, "operating_cash_flow": 4182848, "quarter": 3 }, { "change_in_working_capital": -70837, "financing_cash_flow": 67613, "investing_cash_flow": -301957, "net_cash_flow": 3912607, "operating_cash_flow": 4513931, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6840034504209253, "current_ratio": 1.2663503777015206, "debt_to_equity_ratio": 0.9571156410609793, "profit_margin": 0.2641277808619487, "quarter": 1, "return_on_assets": 0.18066431346159495, "return_on_equity": 0.29947627757170503 }, { "asset_turnover_ratio": 0.6793054070405213, "current_ratio": 1.6119197355992836, "debt_to_equity_ratio": 0.9552091590225865, "profit_margin": 0.2532504440301874, "quarter": 2, "return_on_assets": 0.17203439596511927, "return_on_equity": 0.2869909175156408 }, { "asset_turnover_ratio": 0.6746396652800821, "current_ratio": 0.9298931914238292, "debt_to_equity_ratio": 0.9546768898390742, "profit_margin": 0.2410378226000657, "quarter": 3, "return_on_assets": 0.16261367595874815, "return_on_equity": 0.27339880902934005 }, { "asset_turnover_ratio": 0.6700059465267518, "current_ratio": 1.6448149872987723, "debt_to_equity_ratio": 0.9286296947841405, "profit_margin": 0.252959286761539, "quarter": 4, "return_on_assets": 0.16948422635939694, "return_on_equity": 0.2795012573806173 } ], "income_statement": [ { "depreciation": 565888, "expenses": 9629049, "income_tax": 959331, "marketing_expense": 1506888, "net_income": 4759835, "net_profit": 3800504, "operational_expense": 5712863, "product_revenue": 4264158, "quarter": 1, "rd_expense": 1382131, "revenue": 14388884, "salaries_expense": 4329744, "service_revenue": 10124726 }, { "depreciation": 595392, "expenses": 9680005, "income_tax": 1177399, "marketing_expense": 1112527, "net_income": 4859547, "net_profit": 3682148, "operational_expense": 6126035, "product_revenue": 5804213, "quarter": 2, "rd_expense": 1459951, "revenue": 14539552, "salaries_expense": 4295833, "service_revenue": 8735339 }, { "depreciation": 641569, "expenses": 9731232, "income_tax": 1419287, "marketing_expense": 1267059, "net_income": 4960566, "net_profit": 3541279, "operational_expense": 5247678, "product_revenue": 4952196, "quarter": 3, "rd_expense": 1043984, "revenue": 14691798, "salaries_expense": 3756711, "service_revenue": 9739602 }, { "depreciation": 758589, "expenses": 9782729, "income_tax": 1307567, "marketing_expense": 1144481, "net_income": 5062909, "net_profit": 3755342, "operational_expense": 5337366, "product_revenue": 5005848, "quarter": 4, "rd_expense": 1036418, "revenue": 14845638, "salaries_expense": 3491107, "service_revenue": 9839790 } ], "market_conditions": { "gdp_growth": [ 0.03266421058946174, 0.03421849578846999, 0.03599669400950246, 0.035165994873158635 ], "inflation_rate": [ 0.00009713187702942074, 0.006634486936852901, 0.006996052946361055, 0.0016417918341060525 ], "interest_rate": [ 0.011170946145552106, 0.005222165473032159, 0.014231038899758817, 0.009779995114903763 ], "year": 1990 }, "random_event": { "description": "Mitchell, Daniels and Walsh Expansion to New Market in 1990", "impact": -0.05, "type": "Expansion to New Market" }, "year": 1990 }, { "advertising_kpis": [ { "average_project_size": 56994, "billable_hours_per_employee": 122, "client_concentration": 0.33, "client_retention_rate": 0.78, "employee_utilization_rate": 0.63, "gross_billings": 7317957, "net_revenue": 6245286, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 6679 }, { "average_project_size": 171218, "billable_hours_per_employee": 111, "client_concentration": 0.27, "client_retention_rate": 0.8, "employee_utilization_rate": 0.74, "gross_billings": 6934890, "net_revenue": 6191812, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 6622 }, { "average_project_size": 72835, "billable_hours_per_employee": 113, "client_concentration": 0.22, "client_retention_rate": 0.7, "employee_utilization_rate": 0.62, "gross_billings": 7539696, "net_revenue": 6138796, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 6566 }, { "average_project_size": 56355, "billable_hours_per_employee": 108, "client_concentration": 0.1, "client_retention_rate": 0.85, "employee_utilization_rate": 0.75, "gross_billings": 6946327, "net_revenue": 6086234, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 6509 } ], "balance_sheet": [ { "assets": 9152394, "current_assets": 4435423, "current_liabilities": 2610801, "equity": 6060880, "fixed_assets": 4716971, "liabilities": 4944469, "long_term_liabilities": 2333668, "quarter": 1 }, { "assets": 9476658, "current_assets": 3398676, "current_liabilities": 2079981, "equity": 6216703, "fixed_assets": 6077982, "liabilities": 5027470, "long_term_liabilities": 2947489, "quarter": 2 }, { "assets": 9812411, "current_assets": 3867384, "current_liabilities": 2787492, "equity": 6392733, "fixed_assets": 5945027, "liabilities": 5111863, "long_term_liabilities": 2324371, "quarter": 3 }, { "assets": 10160060, "current_assets": 4122569, "current_liabilities": 3115576, "equity": 6718329, "fixed_assets": 6037491, "liabilities": 5197674, "long_term_liabilities": 2082098, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 96569, "financing_cash_flow": 132296, "investing_cash_flow": -371465, "net_cash_flow": 1988782, "operating_cash_flow": 2183006, "quarter": 1 }, { "change_in_working_capital": -35502, "financing_cash_flow": 12235, "investing_cash_flow": -286701, "net_cash_flow": 1550644, "operating_cash_flow": 2050365, "quarter": 2 }, { "change_in_working_capital": 88465, "financing_cash_flow": -10651, "investing_cash_flow": -327673, "net_cash_flow": 1726228, "operating_cash_flow": 1986477, "quarter": 3 }, { "change_in_working_capital": -47809, "financing_cash_flow": 103354, "investing_cash_flow": -171799, "net_cash_flow": 1744763, "operating_cash_flow": 2102264, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.682366384139494, "current_ratio": 1.6988744067433712, "debt_to_equity_ratio": 0.8158005108169111, "profit_margin": 0.29669658042882263, "quarter": 1, "return_on_assets": 0.20245577277376825, "return_on_equity": 0.30572375628621584 }, { "asset_turnover_ratio": 0.6533750611238688, "current_ratio": 1.6339937720584947, "debt_to_equity_ratio": 0.8087035845206052, "profit_margin": 0.28546005595777135, "quarter": 2, "return_on_assets": 0.18651248150983185, "return_on_equity": 0.2843171050635683 }, { "asset_turnover_ratio": 0.6256154578115409, "current_ratio": 1.3874063136324697, "debt_to_equity_ratio": 0.799636556070776, "profit_margin": 0.2756542162339325, "quarter": 3, "return_on_assets": 0.1724535386868732, "return_on_equity": 0.26470446990356084 }, { "asset_turnover_ratio": 0.5990352419178627, "current_ratio": 1.3232124653675597, "debt_to_equity_ratio": 0.7736557706536848, "profit_margin": 0.28851059620776986, "quarter": 4, "return_on_assets": 0.17282801479518822, "return_on_equity": 0.2613660331311551 } ], "income_statement": [ { "depreciation": 330051, "expenses": 3796758, "income_tax": 595573, "marketing_expense": 666311, "net_income": 2448528, "net_profit": 1852955, "operational_expense": 2025273, "product_revenue": 1761005, "quarter": 1, "rd_expense": 464222, "revenue": 6245286, "salaries_expense": 1811027, "service_revenue": 4484281 }, { "depreciation": 282850, "expenses": 3795942, "income_tax": 628355, "marketing_expense": 562838, "net_income": 2395870, "net_profit": 1767515, "operational_expense": 2241858, "product_revenue": 1900539, "quarter": 2, "rd_expense": 521697, "revenue": 6191812, "salaries_expense": 1831581, "service_revenue": 4291273 }, { "depreciation": 294292, "expenses": 3795126, "income_tax": 651485, "marketing_expense": 546529, "net_income": 2343670, "net_profit": 1692185, "operational_expense": 2020175, "product_revenue": 2168411, "quarter": 3, "rd_expense": 649007, "revenue": 6138796, "salaries_expense": 1710490, "service_revenue": 3970385 }, { "depreciation": 346321, "expenses": 3794310, "income_tax": 535981, "marketing_expense": 460079, "net_income": 2291924, "net_profit": 1755943, "operational_expense": 2174572, "product_revenue": 1432821, "quarter": 4, "rd_expense": 628327, "revenue": 6086234, "salaries_expense": 1321472, "service_revenue": 4653413 } ], "market_conditions": { "gdp_growth": [ 0.058376112942814244, 0.043137425792371856, 0.05619901926141406, 0.04808234017205884 ], "inflation_rate": [ 0.008619003824429754, 0.002485238017864712, 0.008886056098093217, 0.002643099807740765 ], "interest_rate": [ 0.014314056686576829, 0.0059855795715266485, 0.012014104659958476, 0.012234934163751425 ], "year": 1991 }, "random_event": null, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 68687, "billable_hours_per_employee": 85, "client_concentration": 0.22, "client_retention_rate": 0.88, "employee_utilization_rate": 0.79, "gross_billings": 9197649, "net_revenue": 7373939, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 7887 }, { "average_project_size": 95008, "billable_hours_per_employee": 111, "client_concentration": 0.38, "client_retention_rate": 0.86, "employee_utilization_rate": 0.75, "gross_billings": 8583758, "net_revenue": 7322576, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 7832 }, { "average_project_size": 165642, "billable_hours_per_employee": 152, "client_concentration": 0.37, "client_retention_rate": 0.73, "employee_utilization_rate": 0.73, "gross_billings": 8097962, "net_revenue": 7271572, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 7777 }, { "average_project_size": 179603, "billable_hours_per_employee": 126, "client_concentration": 0.25, "client_retention_rate": 0.63, "employee_utilization_rate": 0.78, "gross_billings": 8605980, "net_revenue": 7220923, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 7723 } ], "balance_sheet": [ { "assets": 10311773, "current_assets": 4156929, "current_liabilities": 2907303, "equity": 6230146, "fixed_assets": 6154844, "liabilities": 5330386, "long_term_liabilities": 2423083, "quarter": 1 }, { "assets": 10581275, "current_assets": 3505397, "current_liabilities": 2325471, "equity": 6252943, "fixed_assets": 7075878, "liabilities": 5432999, "long_term_liabilities": 3107528, "quarter": 2 }, { "assets": 10857820, "current_assets": 4395219, "current_liabilities": 2366624, "equity": 6345027, "fixed_assets": 6462601, "liabilities": 5537588, "long_term_liabilities": 3170964, "quarter": 3 }, { "assets": 11141593, "current_assets": 5410678, "current_liabilities": 2494242, "equity": 6466822, "fixed_assets": 5730915, "liabilities": 5644190, "long_term_liabilities": 3149948, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -78377, "financing_cash_flow": -80529, "investing_cash_flow": -100435, "net_cash_flow": 1456576, "operating_cash_flow": 1723387, "quarter": 1 }, { "change_in_working_capital": 38679, "financing_cash_flow": 92834, "investing_cash_flow": -242503, "net_cash_flow": 1535514, "operating_cash_flow": 1663358, "quarter": 2 }, { "change_in_working_capital": 14662, "financing_cash_flow": -104819, "investing_cash_flow": -235503, "net_cash_flow": 1071942, "operating_cash_flow": 1359209, "quarter": 3 }, { "change_in_working_capital": 63400, "financing_cash_flow": 139208, "investing_cash_flow": -305508, "net_cash_flow": 990375, "operating_cash_flow": 1267613, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7150990426185682, "current_ratio": 1.4298231040933813, "debt_to_equity_ratio": 0.8555796284709861, "profit_margin": 0.16934761733179512, "quarter": 1, "return_on_assets": 0.12110031902370233, "return_on_equity": 0.2004381598761891 }, { "asset_turnover_ratio": 0.6920315368422048, "current_ratio": 1.5073922659108627, "debt_to_equity_ratio": 0.8688707061618824, "profit_margin": 0.15085770362779438, "quarter": 2, "return_on_assets": 0.10439828848602839, "return_on_equity": 0.17666353267573365 }, { "asset_turnover_ratio": 0.669708283983341, "current_ratio": 1.857168270075855, "debt_to_equity_ratio": 0.8727445919457868, "profit_margin": 0.14093169950046566, "quarter": 3, "return_on_assets": 0.09438312663131274, "return_on_equity": 0.1615115270589077 }, { "asset_turnover_ratio": 0.6481050779722433, "current_ratio": 2.1692674568065167, "debt_to_equity_ratio": 0.8727919215961101, "profit_margin": 0.13425139694745394, "quarter": 4, "return_on_assets": 0.08700901208651222, "return_on_equity": 0.1499065537910275 } ], "income_statement": [ { "depreciation": 474628, "expenses": 5783471, "income_tax": 341709, "marketing_expense": 755202, "net_income": 1590468, "net_profit": 1248759, "operational_expense": 3545225, "product_revenue": 2435846, "quarter": 1, "rd_expense": 1135587, "revenue": 7373939, "salaries_expense": 2338316, "service_revenue": 4938093 }, { "depreciation": 558691, "expenses": 5804417, "income_tax": 413492, "marketing_expense": 868951, "net_income": 1518159, "net_profit": 1104667, "operational_expense": 3176608, "product_revenue": 1912550, "quarter": 2, "rd_expense": 841832, "revenue": 7322576, "salaries_expense": 2085722, "service_revenue": 5410026 }, { "depreciation": 334414, "expenses": 5825439, "income_tax": 421338, "marketing_expense": 797027, "net_income": 1446133, "net_profit": 1024795, "operational_expense": 3865264, "product_revenue": 1665830, "quarter": 3, "rd_expense": 1150567, "revenue": 7271572, "salaries_expense": 1807070, "service_revenue": 5605742 }, { "depreciation": 298194, "expenses": 5846538, "income_tax": 404966, "marketing_expense": 1116228, "net_income": 1374385, "net_profit": 969419, "operational_expense": 2928953, "product_revenue": 2233985, "quarter": 4, "rd_expense": 906483, "revenue": 7220923, "salaries_expense": 2218136, "service_revenue": 4986938 } ], "market_conditions": { "gdp_growth": [ 0.024458636824103763, 0.04033213654204347, 0.027982357378228066, 0.02252245037499118 ], "inflation_rate": [ 0.013678461032487058, 0.004654061193222398, 0.00650349389769417, 0.008562649749651648 ], "interest_rate": [ 0.009318026549026932, 0.017634638145097442, 0.01031701292564857, 0.015060454778676777 ], "year": 1992 }, "random_event": null, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 98976, "billable_hours_per_employee": 157, "client_concentration": 0.13, "client_retention_rate": 0.81, "employee_utilization_rate": 0.7, "gross_billings": 19015727, "net_revenue": 14686573, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 15708 }, { "average_project_size": 141973, "billable_hours_per_employee": 134, "client_concentration": 0.16, "client_retention_rate": 0.68, "employee_utilization_rate": 0.7, "gross_billings": 17292078, "net_revenue": 14379263, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 15379 }, { "average_project_size": 70443, "billable_hours_per_employee": 149, "client_concentration": 0.35, "client_retention_rate": 0.84, "employee_utilization_rate": 0.69, "gross_billings": 16740458, "net_revenue": 14078384, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 15057 }, { "average_project_size": 116419, "billable_hours_per_employee": 138, "client_concentration": 0.15, "client_retention_rate": 0.74, "employee_utilization_rate": 0.67, "gross_billings": 17903190, "net_revenue": 13783801, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 14742 } ], "balance_sheet": [ { "assets": 20841402, "current_assets": 9975688, "current_liabilities": 5880372, "equity": 12545173, "fixed_assets": 10865714, "liabilities": 10889418, "long_term_liabilities": 5009046, "quarter": 1 }, { "assets": 21111754, "current_assets": 8308667, "current_liabilities": 4732171, "equity": 12582463, "fixed_assets": 12803087, "liabilities": 11033209, "long_term_liabilities": 6301038, "quarter": 2 }, { "assets": 21385613, "current_assets": 6493302, "current_liabilities": 5592337, "equity": 12629949, "fixed_assets": 14892311, "liabilities": 11178898, "long_term_liabilities": 5586561, "quarter": 3 }, { "assets": 21663025, "current_assets": 7162051, "current_liabilities": 4793177, "equity": 12843006, "fixed_assets": 14500974, "liabilities": 11326511, "long_term_liabilities": 6533334, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -21299, "financing_cash_flow": -122027, "investing_cash_flow": -333298, "net_cash_flow": 3288335, "operating_cash_flow": 3553892, "quarter": 1 }, { "change_in_working_capital": 19906, "financing_cash_flow": -10714, "investing_cash_flow": -192923, "net_cash_flow": 3051600, "operating_cash_flow": 3243926, "quarter": 2 }, { "change_in_working_capital": -33231, "financing_cash_flow": -90938, "investing_cash_flow": -183186, "net_cash_flow": 2914203, "operating_cash_flow": 3452242, "quarter": 3 }, { "change_in_working_capital": -79502, "financing_cash_flow": 41282, "investing_cash_flow": -481787, "net_cash_flow": 2873644, "operating_cash_flow": 3150895, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7046825832542359, "current_ratio": 1.6964382525459274, "debt_to_equity_ratio": 0.8680165670094785, "profit_margin": 0.1765686930504482, "quarter": 1, "return_on_assets": 0.12442488274061408, "return_on_equity": 0.2067081099638881 }, { "asset_turnover_ratio": 0.6811022428548571, "current_ratio": 1.7557833391904054, "debt_to_equity_ratio": 0.8768719606010366, "profit_margin": 0.17413395943867221, "quarter": 2, "return_on_assets": 0.11860303033087634, "return_on_equity": 0.19900062491739495 }, { "asset_turnover_ratio": 0.6583109869237791, "current_ratio": 1.161107064899701, "debt_to_equity_ratio": 0.8851103040875303, "profit_margin": 0.17212444269171803, "quarter": 3, "return_on_assets": 0.11331141174209035, "return_on_equity": 0.19186411599920158 }, { "asset_turnover_ratio": 0.6362823751530545, "current_ratio": 1.4942179268572806, "debt_to_equity_ratio": 0.8819205566048945, "profit_margin": 0.18184331012904206, "quarter": 4, "return_on_assets": 0.11570369327460038, "return_on_equity": 0.19516396706503134 } ], "income_statement": [ { "depreciation": 960703, "expenses": 11385477, "income_tax": 707907, "marketing_expense": 1748130, "net_income": 3301096, "net_profit": 2593189, "operational_expense": 6610314, "product_revenue": 4123256, "quarter": 1, "rd_expense": 2133576, "revenue": 14686573, "salaries_expense": 4578325, "service_revenue": 10563317 }, { "depreciation": 740008, "expenses": 11107375, "income_tax": 767970, "marketing_expense": 1597837, "net_income": 3271888, "net_profit": 2503918, "operational_expense": 6842962, "product_revenue": 3307699, "quarter": 2, "rd_expense": 1686339, "revenue": 14379263, "salaries_expense": 4821639, "service_revenue": 11071564 }, { "depreciation": 1029008, "expenses": 10836066, "income_tax": 819084, "marketing_expense": 1288129, "net_income": 3242318, "net_profit": 2423234, "operational_expense": 6407930, "product_revenue": 4387910, "quarter": 3, "rd_expense": 1673385, "revenue": 14078384, "salaries_expense": 4493783, "service_revenue": 9690474 }, { "depreciation": 644403, "expenses": 10571385, "income_tax": 705924, "marketing_expense": 1974817, "net_income": 3212416, "net_profit": 2506492, "operational_expense": 6506399, "product_revenue": 4237173, "quarter": 4, "rd_expense": 1488619, "revenue": 13783801, "salaries_expense": 4533236, "service_revenue": 9546628 } ], "market_conditions": { "gdp_growth": [ 0.0373844105056767, 0.05234639113328345, 0.04257848869025438, 0.042194210820726545 ], "inflation_rate": [ 0.008087726888059362, 0.0029391847206884205, 0.0065709804420967044, 0.009840781733860098 ], "interest_rate": [ 0.010821072950656995, 0.012784172857505494, 0.015246697112193185, 0.010619479518976759 ], "year": 1993 }, "random_event": { "description": "Mitchell, Daniels and Walsh Partnership with Major Brand in 1993", "impact": -0.06, "type": "Partnership with Major Brand" }, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 155060, "billable_hours_per_employee": 92, "client_concentration": 0.33, "client_retention_rate": 0.72, "employee_utilization_rate": 0.7, "gross_billings": 9449733, "net_revenue": 8429936, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 9016 }, { "average_project_size": 184626, "billable_hours_per_employee": 134, "client_concentration": 0.12, "client_retention_rate": 0.8, "employee_utilization_rate": 0.75, "gross_billings": 10749018, "net_revenue": 8301379, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 8878 }, { "average_project_size": 184264, "billable_hours_per_employee": 97, "client_concentration": 0.37, "client_retention_rate": 0.65, "employee_utilization_rate": 0.8, "gross_billings": 9317706, "net_revenue": 8174784, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 8743 }, { "average_project_size": 100464, "billable_hours_per_employee": 155, "client_concentration": 0.21, "client_retention_rate": 0.77, "employee_utilization_rate": 0.7, "gross_billings": 8932135, "net_revenue": 8050118, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 8610 } ], "balance_sheet": [ { "assets": 11402192, "current_assets": 3881106, "current_liabilities": 2720601, "equity": 7145227, "fixed_assets": 7521086, "liabilities": 6526434, "long_term_liabilities": 3805833, "quarter": 1 }, { "assets": 11785630, "current_assets": 3776768, "current_liabilities": 2675495, "equity": 7524971, "fixed_assets": 8008862, "liabilities": 6660125, "long_term_liabilities": 3984630, "quarter": 2 }, { "assets": 12181962, "current_assets": 4327192, "current_liabilities": 2818963, "equity": 7719887, "fixed_assets": 7854770, "liabilities": 6796556, "long_term_liabilities": 3977593, "quarter": 3 }, { "assets": 12591622, "current_assets": 5699408, "current_liabilities": 4062367, "equity": 7888458, "fixed_assets": 6892214, "liabilities": 6935780, "long_term_liabilities": 2873413, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 48590, "financing_cash_flow": -60196, "investing_cash_flow": -192942, "net_cash_flow": 2566737, "operating_cash_flow": 2717428, "quarter": 1 }, { "change_in_working_capital": -54592, "financing_cash_flow": -81874, "investing_cash_flow": -108557, "net_cash_flow": 2531180, "operating_cash_flow": 2915184, "quarter": 2 }, { "change_in_working_capital": -70352, "financing_cash_flow": -21548, "investing_cash_flow": -238882, "net_cash_flow": 2549979, "operating_cash_flow": 2683943, "quarter": 3 }, { "change_in_working_capital": 43109, "financing_cash_flow": -121380, "investing_cash_flow": -486762, "net_cash_flow": 2539630, "operating_cash_flow": 2730043, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7393259120702406, "current_ratio": 1.4265619986172173, "debt_to_equity_ratio": 0.9133977129068118, "profit_margin": 0.2692154483735108, "quarter": 1, "return_on_assets": 0.19903795691214463, "return_on_equity": 0.3176202799435203 }, { "asset_turnover_ratio": 0.7043644675761923, "current_ratio": 1.4116146731726278, "debt_to_equity_ratio": 0.8850698560831664, "profit_margin": 0.2890442660189349, "quarter": 2, "return_on_assets": 0.2035925105403784, "return_on_equity": 0.31886714247802417 }, { "asset_turnover_ratio": 0.6710564357367065, "current_ratio": 1.535029725469969, "debt_to_equity_ratio": 0.8803957881766922, "profit_margin": 0.28557097043787333, "quarter": 3, "return_on_assets": 0.19163423757191164, "return_on_equity": 0.3023983382140179 }, { "asset_turnover_ratio": 0.639323353258222, "current_ratio": 1.4029771313128527, "debt_to_equity_ratio": 0.8792314036532869, "profit_margin": 0.2773395371347352, "quarter": 4, "return_on_assets": 0.17730964287206208, "return_on_equity": 0.28302312061495416 } ], "income_statement": [ { "depreciation": 447959, "expenses": 5207747, "income_tax": 952720, "marketing_expense": 737799, "net_income": 3222189, "net_profit": 2269469, "operational_expense": 3397268, "product_revenue": 2940616, "quarter": 1, "rd_expense": 964389, "revenue": 8429936, "salaries_expense": 1879039, "service_revenue": 5489320 }, { "depreciation": 515718, "expenses": 5176712, "income_tax": 725201, "marketing_expense": 858088, "net_income": 3124667, "net_profit": 2399466, "operational_expense": 2736036, "product_revenue": 2245053, "quarter": 2, "rd_expense": 893471, "revenue": 8301379, "salaries_expense": 2063918, "service_revenue": 6056326 }, { "depreciation": 349462, "expenses": 5145863, "income_tax": 694440, "marketing_expense": 764003, "net_income": 3028921, "net_profit": 2334481, "operational_expense": 3335945, "product_revenue": 3145455, "quarter": 3, "rd_expense": 548233, "revenue": 8174784, "salaries_expense": 2288817, "service_revenue": 5029329 }, { "depreciation": 497427, "expenses": 5115198, "income_tax": 702304, "marketing_expense": 773017, "net_income": 2934920, "net_profit": 2232616, "operational_expense": 2838343, "product_revenue": 3011833, "quarter": 4, "rd_expense": 972567, "revenue": 8050118, "salaries_expense": 2258741, "service_revenue": 5038285 } ], "market_conditions": { "gdp_growth": [ 0.025725622618479667, 0.03816901802840401, 0.027635358620739188, 0.035069131033460405 ], "inflation_rate": [ 0.005404445826246168, 0.005154225689603142, 0.005510802697778691, 0.009391580791334496 ], "interest_rate": [ 0.016729674337611015, 0.013212455487485156, 0.008063218295907115, 0.009923040924006536 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 68880, "billable_hours_per_employee": 102, "client_concentration": 0.36, "client_retention_rate": 0.89, "employee_utilization_rate": 0.66, "gross_billings": 21525624, "net_revenue": 17155844, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 18348 }, { "average_project_size": 147252, "billable_hours_per_employee": 124, "client_concentration": 0.28, "client_retention_rate": 0.7, "employee_utilization_rate": 0.73, "gross_billings": 20754813, "net_revenue": 17386423, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 18595 }, { "average_project_size": 71930, "billable_hours_per_employee": 123, "client_concentration": 0.3, "client_retention_rate": 0.83, "employee_utilization_rate": 0.74, "gross_billings": 19597195, "net_revenue": 17620101, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 18845 }, { "average_project_size": 108469, "billable_hours_per_employee": 147, "client_concentration": 0.25, "client_retention_rate": 0.68, "employee_utilization_rate": 0.74, "gross_billings": 21836583, "net_revenue": 17856920, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 19098 } ], "balance_sheet": [ { "assets": 22781663, "current_assets": 8899801, "current_liabilities": 4676489, "equity": 17278383, "fixed_assets": 13881862, "liabilities": 10207170, "long_term_liabilities": 5530681, "quarter": 1 }, { "assets": 23397822, "current_assets": 10693635, "current_liabilities": 4565424, "equity": 17492604, "fixed_assets": 12704187, "liabilities": 10351147, "long_term_liabilities": 5785723, "quarter": 2 }, { "assets": 24030646, "current_assets": 9020145, "current_liabilities": 4467312, "equity": 18339794, "fixed_assets": 15010501, "liabilities": 10497155, "long_term_liabilities": 6029843, "quarter": 3 }, { "assets": 24680585, "current_assets": 10649008, "current_liabilities": 5609329, "equity": 18794035, "fixed_assets": 14031577, "liabilities": 10645223, "long_term_liabilities": 5035894, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -2568, "financing_cash_flow": 128975, "investing_cash_flow": -259571, "net_cash_flow": 5325753, "operating_cash_flow": 5503966, "quarter": 1 }, { "change_in_working_capital": -63271, "financing_cash_flow": -107916, "investing_cash_flow": -322363, "net_cash_flow": 4461839, "operating_cash_flow": 5223025, "quarter": 2 }, { "change_in_working_capital": 22743, "financing_cash_flow": 150884, "investing_cash_flow": -199620, "net_cash_flow": 5897138, "operating_cash_flow": 5779145, "quarter": 3 }, { "change_in_working_capital": -63091, "financing_cash_flow": 186321, "investing_cash_flow": -138128, "net_cash_flow": 5376528, "operating_cash_flow": 5580241, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7530549459887981, "current_ratio": 1.903094607941984, "debt_to_equity_ratio": 0.5907479883968308, "profit_margin": 0.27418586925831223, "quarter": 1, "return_on_assets": 0.20647702496520995, "return_on_equity": 0.2722413318422216 }, { "asset_turnover_ratio": 0.743078693392915, "current_ratio": 2.3423092794886085, "debt_to_equity_ratio": 0.5917442022925803, "profit_margin": 0.2557126902986313, "quarter": 2, "return_on_assets": 0.19001465179109406, "return_on_equity": 0.25416050120382305 }, { "asset_turnover_ratio": 0.7332345955243983, "current_ratio": 2.0191437266973966, "debt_to_equity_ratio": 0.5723703875845061, "profit_margin": 0.2727738620794512, "quarter": 3, "return_on_assets": 0.2000072324314544, "return_on_equity": 0.2620696284811051 }, { "asset_turnover_ratio": 0.723520937611487, "current_ratio": 1.8984459638577091, "debt_to_equity_ratio": 0.5664149822004695, "profit_margin": 0.266489013782892, "quarter": 4, "return_on_assets": 0.19281038111535848, "return_on_equity": 0.2532012417769787 } ], "income_statement": [ { "depreciation": 800076, "expenses": 11102817, "income_tax": 1349137, "marketing_expense": 1580306, "net_income": 6053027, "net_profit": 4703890, "operational_expense": 7065031, "product_revenue": 4547987, "quarter": 1, "rd_expense": 1533708, "revenue": 17155844, "salaries_expense": 3775240, "service_revenue": 12607857 }, { "depreciation": 777096, "expenses": 11230928, "income_tax": 1709566, "marketing_expense": 1585191, "net_income": 6155495, "net_profit": 4445929, "operational_expense": 6283818, "product_revenue": 3522061, "quarter": 2, "rd_expense": 1253283, "revenue": 17386423, "salaries_expense": 3570754, "service_revenue": 13864362 }, { "depreciation": 972842, "expenses": 11360518, "income_tax": 1453280, "marketing_expense": 1678156, "net_income": 6259583, "net_profit": 4806303, "operational_expense": 6028035, "product_revenue": 5637943, "quarter": 3, "rd_expense": 1759363, "revenue": 17620101, "salaries_expense": 5348697, "service_revenue": 11982158 }, { "depreciation": 821568, "expenses": 11491604, "income_tax": 1606643, "marketing_expense": 1178135, "net_income": 6365316, "net_profit": 4758673, "operational_expense": 7866220, "product_revenue": 6959598, "quarter": 4, "rd_expense": 1669247, "revenue": 17856920, "salaries_expense": 5458149, "service_revenue": 10897322 } ], "market_conditions": { "gdp_growth": [ 0.04179360535098932, 0.03228476683617565, 0.03826424530975686, 0.03949398767528277 ], "inflation_rate": [ 0.010061968270056374, 0.011588763016060055, 0.003877048019977337, 0.007594917144722022 ], "interest_rate": [ 0.019524276547245693, 0.014777103331037402, 0.018451816019506913, 0.012131506682171705 ], "year": 1995 }, "random_event": { "description": "Mitchell, Daniels and Walsh Economic Slowdown Impact in 1995", "impact": -0.02, "type": "Economic Slowdown Impact" }, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 76262, "billable_hours_per_employee": 93, "client_concentration": 0.26, "client_retention_rate": 0.7, "employee_utilization_rate": 0.63, "gross_billings": 11581287, "net_revenue": 10144268, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 10849 }, { "average_project_size": 149193, "billable_hours_per_employee": 143, "client_concentration": 0.19, "client_retention_rate": 0.62, "employee_utilization_rate": 0.6, "gross_billings": 11746098, "net_revenue": 9954909, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 10647 }, { "average_project_size": 71324, "billable_hours_per_employee": 128, "client_concentration": 0.18, "client_retention_rate": 0.81, "employee_utilization_rate": 0.64, "gross_billings": 12001428, "net_revenue": 9769086, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 10448 }, { "average_project_size": 176161, "billable_hours_per_employee": 152, "client_concentration": 0.35, "client_retention_rate": 0.87, "employee_utilization_rate": 0.6, "gross_billings": 11828877, "net_revenue": 9586731, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 10253 } ], "balance_sheet": [ { "assets": 13594669, "current_assets": 5664134, "current_liabilities": 3503073, "equity": 9333732, "fixed_assets": 7930535, "liabilities": 6154679, "long_term_liabilities": 2651606, "quarter": 1 }, { "assets": 13884827, "current_assets": 5856222, "current_liabilities": 2724332, "equity": 9583534, "fixed_assets": 8028605, "liabilities": 6259330, "long_term_liabilities": 3534998, "quarter": 2 }, { "assets": 14181179, "current_assets": 6501382, "current_liabilities": 3272863, "equity": 9808389, "fixed_assets": 7679797, "liabilities": 6365761, "long_term_liabilities": 3092898, "quarter": 3 }, { "assets": 14483855, "current_assets": 6831060, "current_liabilities": 3612346, "equity": 10042216, "fixed_assets": 7652795, "liabilities": 6474002, "long_term_liabilities": 2861656, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -17875, "financing_cash_flow": 20205, "investing_cash_flow": -300291, "net_cash_flow": 1883526, "operating_cash_flow": 2366501, "quarter": 1 }, { "change_in_working_capital": 31792, "financing_cash_flow": -129834, "investing_cash_flow": -334554, "net_cash_flow": 2281648, "operating_cash_flow": 2418816, "quarter": 2 }, { "change_in_working_capital": 40939, "financing_cash_flow": -115019, "investing_cash_flow": -175411, "net_cash_flow": 2366491, "operating_cash_flow": 2590502, "quarter": 3 }, { "change_in_working_capital": -81315, "financing_cash_flow": -108804, "investing_cash_flow": -140778, "net_cash_flow": 2091809, "operating_cash_flow": 2388028, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7461945561160775, "current_ratio": 1.616904357973699, "debt_to_equity_ratio": 0.659401726983376, "profit_margin": 0.18668099068360575, "quarter": 1, "return_on_assets": 0.1393003389784628, "return_on_equity": 0.2028922621733729 }, { "asset_turnover_ratio": 0.7169631281686116, "current_ratio": 2.149599241208487, "debt_to_equity_ratio": 0.6531338022069938, "profit_margin": 0.19669059757351876, "quarter": 2, "return_on_assets": 0.14101990611766355, "return_on_equity": 0.2043126262190962 }, { "asset_turnover_ratio": 0.6888768557254654, "current_ratio": 1.9864510063513199, "debt_to_equity_ratio": 0.6490118815638327, "profit_margin": 0.2040079286844235, "quarter": 3, "return_on_assets": 0.14053634045519064, "return_on_equity": 0.2031904525809488 }, { "asset_turnover_ratio": 0.6618908432872326, "current_ratio": 1.891031479265829, "debt_to_equity_ratio": 0.644678624717891, "profit_margin": 0.21199749946045215, "quarter": 4, "return_on_assets": 0.14031920369266332, "return_on_equity": 0.20238192446766728 } ], "income_statement": [ { "depreciation": 472759, "expenses": 7491775, "income_tax": 758751, "marketing_expense": 992193, "net_income": 2652493, "net_profit": 1893742, "operational_expense": 3877698, "product_revenue": 3004623, "quarter": 1, "rd_expense": 1063084, "revenue": 10144268, "salaries_expense": 2896953, "service_revenue": 7139645 }, { "depreciation": 460779, "expenses": 7327082, "income_tax": 669790, "marketing_expense": 1461542, "net_income": 2627827, "net_profit": 1958037, "operational_expense": 4967975, "product_revenue": 2435322, "quarter": 2, "rd_expense": 1043471, "revenue": 9954909, "salaries_expense": 2804649, "service_revenue": 7519587 }, { "depreciation": 597531, "expenses": 7166010, "income_tax": 610105, "marketing_expense": 1067656, "net_income": 2603076, "net_profit": 1992971, "operational_expense": 4895224, "product_revenue": 2950747, "quarter": 3, "rd_expense": 751604, "revenue": 9769086, "salaries_expense": 3037426, "service_revenue": 6818339 }, { "depreciation": 355665, "expenses": 7008478, "income_tax": 545890, "marketing_expense": 841726, "net_income": 2578253, "net_profit": 2032363, "operational_expense": 4116402, "product_revenue": 2379283, "quarter": 4, "rd_expense": 861467, "revenue": 9586731, "salaries_expense": 2200926, "service_revenue": 7207448 } ], "market_conditions": { "gdp_growth": [ 0.033821707002450484, 0.03364802663549413, 0.029451056441519664, 0.028160871789535233 ], "inflation_rate": [ 0.010121049047547029, 0.00249372725471979, 0.004645462040298658, 0.004753249427509843 ], "interest_rate": [ 0.01571940210655108, 0.02019528017437739, 0.022875046156917402, 0.023880155419728474 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 163437, "billable_hours_per_employee": 131, "client_concentration": 0.39, "client_retention_rate": 0.81, "employee_utilization_rate": 0.76, "gross_billings": 12386308, "net_revenue": 10203104, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 10912 }, { "average_project_size": 107892, "billable_hours_per_employee": 114, "client_concentration": 0.28, "client_retention_rate": 0.89, "employee_utilization_rate": 0.78, "gross_billings": 12460690, "net_revenue": 10257597, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 10971 }, { "average_project_size": 56294, "billable_hours_per_employee": 123, "client_concentration": 0.26, "client_retention_rate": 0.64, "employee_utilization_rate": 0.67, "gross_billings": 12427401, "net_revenue": 10312381, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 11029 }, { "average_project_size": 106579, "billable_hours_per_employee": 83, "client_concentration": 0.17, "client_retention_rate": 0.75, "employee_utilization_rate": 0.72, "gross_billings": 12453077, "net_revenue": 10367458, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 11088 } ], "balance_sheet": [ { "assets": 12488217, "current_assets": 4703286, "current_liabilities": 3218825, "equity": 9643147, "fixed_assets": 7784931, "liabilities": 5849255, "long_term_liabilities": 2630430, "quarter": 1 }, { "assets": 12791221, "current_assets": 5965795, "current_liabilities": 2630085, "equity": 9930154, "fixed_assets": 6825426, "liabilities": 5959317, "long_term_liabilities": 3329232, "quarter": 2 }, { "assets": 13101577, "current_assets": 4032869, "current_liabilities": 2679345, "equity": 9983710, "fixed_assets": 9068708, "liabilities": 6071449, "long_term_liabilities": 3392104, "quarter": 3 }, { "assets": 13419463, "current_assets": 4340620, "current_liabilities": 3426202, "equity": 10266787, "fixed_assets": 9078843, "liabilities": 6185691, "long_term_liabilities": 2759489, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 29394, "financing_cash_flow": -171445, "investing_cash_flow": -328480, "net_cash_flow": 3082859, "operating_cash_flow": 3574118, "quarter": 1 }, { "change_in_working_capital": -16198, "financing_cash_flow": 135103, "investing_cash_flow": -462423, "net_cash_flow": 3279753, "operating_cash_flow": 3459744, "quarter": 2 }, { "change_in_working_capital": -92718, "financing_cash_flow": 189706, "investing_cash_flow": -386179, "net_cash_flow": 2980382, "operating_cash_flow": 3266235, "quarter": 3 }, { "change_in_working_capital": -61403, "financing_cash_flow": 100353, "investing_cash_flow": -223701, "net_cash_flow": 3162452, "operating_cash_flow": 3613803, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.817018474294609, "current_ratio": 1.461181021024753, "debt_to_equity_ratio": 0.6065711743272191, "profit_margin": 0.29443833954843546, "quarter": 1, "return_on_assets": 0.24056156295170078, "return_on_equity": 0.31153574657733624 }, { "asset_turnover_ratio": 0.8019247732487774, "current_ratio": 2.268289808124072, "debt_to_equity_ratio": 0.6001233213503033, "profit_margin": 0.30204442619455607, "quarter": 2, "return_on_assets": 0.24221690798712647, "return_on_equity": 0.31200422470789474 }, { "asset_turnover_ratio": 0.7871099028765773, "current_ratio": 1.5051697336475893, "debt_to_equity_ratio": 0.6081355528155366, "profit_margin": 0.28641125652746924, "quarter": 3, "return_on_assets": 0.2254371363080948, "return_on_equity": 0.2958401235612813 }, { "asset_turnover_ratio": 0.7725687682137504, "current_ratio": 1.2668896930186837, "debt_to_equity_ratio": 0.6024953084153787, "profit_margin": 0.29255146247035674, "quarter": 4, "return_on_assets": 0.22601612299985477, "return_on_equity": 0.29542007640754603 } ], "income_statement": [ { "depreciation": 569933, "expenses": 6174947, "income_tax": 1023972, "marketing_expense": 621196, "net_income": 4028157, "net_profit": 3004185, "operational_expense": 3947438, "product_revenue": 2864058, "quarter": 1, "rd_expense": 963434, "revenue": 10203104, "salaries_expense": 2614956, "service_revenue": 7339046 }, { "depreciation": 361494, "expenses": 6157757, "income_tax": 1001590, "marketing_expense": 1115663, "net_income": 4099840, "net_profit": 3098250, "operational_expense": 3415301, "product_revenue": 3198814, "quarter": 2, "rd_expense": 1169901, "revenue": 10257597, "salaries_expense": 2755594, "service_revenue": 7058783 }, { "depreciation": 312653, "expenses": 6140616, "income_tax": 1218183, "marketing_expense": 901223, "net_income": 4171765, "net_profit": 2953582, "operational_expense": 3290187, "product_revenue": 3973255, "quarter": 3, "rd_expense": 693946, "revenue": 10312381, "salaries_expense": 2552513, "service_revenue": 6339126 }, { "depreciation": 580788, "expenses": 6123522, "income_tax": 1210921, "marketing_expense": 628144, "net_income": 4243936, "net_profit": 3033015, "operational_expense": 3993846, "product_revenue": 4139140, "quarter": 4, "rd_expense": 939208, "revenue": 10367458, "salaries_expense": 2479250, "service_revenue": 6228318 } ], "market_conditions": { "gdp_growth": [ 0.0539861799523849, 0.03868866227541821, 0.037689690301620775, 0.05307583109505315 ], "inflation_rate": [ 0.005579081639289606, 0.0037461980236540137, 0.011228525693458356, 0.007410724418462247 ], "interest_rate": [ 0.013621981558934805, 0.016882606870948242, 0.015004001884992235, 0.01714898448415602 ], "year": 1997 }, "random_event": { "description": "Mitchell, Daniels and Walsh Expansion to New Market in 1997", "impact": -0.06, "type": "Expansion to New Market" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 87904, "billable_hours_per_employee": 89, "client_concentration": 0.13, "client_retention_rate": 0.7, "employee_utilization_rate": 0.64, "gross_billings": 10024349, "net_revenue": 8982064, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 9606 }, { "average_project_size": 157179, "billable_hours_per_employee": 108, "client_concentration": 0.15, "client_retention_rate": 0.79, "employee_utilization_rate": 0.73, "gross_billings": 10189322, "net_revenue": 8876847, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 9494 }, { "average_project_size": 92773, "billable_hours_per_employee": 108, "client_concentration": 0.34, "client_retention_rate": 0.81, "employee_utilization_rate": 0.76, "gross_billings": 11011931, "net_revenue": 8772863, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 9383 }, { "average_project_size": 75659, "billable_hours_per_employee": 120, "client_concentration": 0.14, "client_retention_rate": 0.68, "employee_utilization_rate": 0.65, "gross_billings": 10475102, "net_revenue": 8670097, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 9273 } ], "balance_sheet": [ { "assets": 11541556, "current_assets": 5116433, "current_liabilities": 2426194, "equity": 7802947, "fixed_assets": 6425123, "liabilities": 5375577, "long_term_liabilities": 2949383, "quarter": 1 }, { "assets": 11897816, "current_assets": 4047693, "current_liabilities": 3111925, "equity": 8024444, "fixed_assets": 7850123, "liabilities": 5480466, "long_term_liabilities": 2368541, "quarter": 2 }, { "assets": 12265072, "current_assets": 5913000, "current_liabilities": 2915741, "equity": 8275761, "fixed_assets": 6352072, "liabilities": 5587402, "long_term_liabilities": 2671661, "quarter": 3 }, { "assets": 12643665, "current_assets": 5140228, "current_liabilities": 2716669, "equity": 8717370, "fixed_assets": 7503437, "liabilities": 5696424, "long_term_liabilities": 2979755, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 42582, "financing_cash_flow": -148343, "investing_cash_flow": -234628, "net_cash_flow": 2079248, "operating_cash_flow": 2207245, "quarter": 1 }, { "change_in_working_capital": -19384, "financing_cash_flow": -69816, "investing_cash_flow": -355321, "net_cash_flow": 1914287, "operating_cash_flow": 2061375, "quarter": 2 }, { "change_in_working_capital": -78316, "financing_cash_flow": -61323, "investing_cash_flow": -351386, "net_cash_flow": 1972194, "operating_cash_flow": 1991942, "quarter": 3 }, { "change_in_working_capital": 75484, "financing_cash_flow": -191100, "investing_cash_flow": -429615, "net_cash_flow": 2013608, "operating_cash_flow": 2283366, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7782368339242993, "current_ratio": 2.108830950863781, "debt_to_equity_ratio": 0.6889162517700044, "profit_margin": 0.18224853441258046, "quarter": 1, "return_on_assets": 0.14183252240859032, "return_on_equity": 0.20978842993551025 }, { "asset_turnover_ratio": 0.74609045895482, "current_ratio": 1.300703905139102, "debt_to_equity_ratio": 0.6829714307932113, "profit_margin": 0.18104333667123024, "quarter": 2, "return_on_assets": 0.13507470614775013, "return_on_equity": 0.20027481031707617 }, { "asset_turnover_ratio": 0.7152720342774995, "current_ratio": 2.0279579016106024, "debt_to_equity_ratio": 0.6751526536351159, "profit_margin": 0.18216299513625142, "quarter": 3, "return_on_assets": 0.1302960961011888, "return_on_equity": 0.19310502079506647 }, { "asset_turnover_ratio": 0.6857265674153815, "current_ratio": 1.8921068411352284, "debt_to_equity_ratio": 0.6534567191710344, "profit_margin": 0.20416484383046696, "quarter": 4, "return_on_assets": 0.14000125754676354, "return_on_equity": 0.20305768827065962 } ], "income_statement": [ { "depreciation": 570277, "expenses": 6714006, "income_tax": 631090, "marketing_expense": 1332231, "net_income": 2268058, "net_profit": 1636968, "operational_expense": 3929935, "product_revenue": 2943254, "quarter": 1, "rd_expense": 780343, "revenue": 8982064, "salaries_expense": 2092552, "service_revenue": 6038810 }, { "depreciation": 454281, "expenses": 6611639, "income_tax": 658114, "marketing_expense": 1019075, "net_income": 2265208, "net_profit": 1607094, "operational_expense": 4114012, "product_revenue": 2161949, "quarter": 2, "rd_expense": 1156912, "revenue": 8876847, "salaries_expense": 2111499, "service_revenue": 6714898 }, { "depreciation": 393851, "expenses": 6510834, "income_tax": 663938, "marketing_expense": 1102967, "net_income": 2262029, "net_profit": 1598091, "operational_expense": 4196478, "product_revenue": 3442852, "quarter": 3, "rd_expense": 984523, "revenue": 8772863, "salaries_expense": 2269551, "service_revenue": 5330011 }, { "depreciation": 513237, "expenses": 6411566, "income_tax": 488402, "marketing_expense": 1241268, "net_income": 2258531, "net_profit": 1770129, "operational_expense": 3937651, "product_revenue": 2780846, "quarter": 4, "rd_expense": 1137151, "revenue": 8670097, "salaries_expense": 2863384, "service_revenue": 5889251 } ], "market_conditions": { "gdp_growth": [ 0.04606035219473185, 0.0429870614667384, 0.04113034682889806, 0.046110545358869465 ], "inflation_rate": [ 0.014481702532045598, 0.012853373981046062, 0.00935908167053681, 0.009032980040888912 ], "interest_rate": [ 0.012042243928693932, 0.013331082490324421, 0.01131128133953531, 0.006155859355730943 ], "year": 1998 }, "random_event": null, "year": 1998 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Poor", "founding_year": 2005, "industry": "Advertising", "location": "Jasminefort", "name": "Kennedy-Brennan", "num_employees": 685, "region": "Middle East & Africa", "revenue_size": "Medium", "website": "www.kennedy-brennan.com" }

[ { "advertising_kpis": [ { "average_project_size": 185139, "billable_hours_per_employee": 121, "client_concentration": 0.13, "client_retention_rate": 0.72, "employee_utilization_rate": 0.73, "gross_billings": 9313550, "net_revenue": 7640960, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 11155 }, { "average_project_size": 187882, "billable_hours_per_employee": 152, "client_concentration": 0.28, "client_retention_rate": 0.74, "employee_utilization_rate": 0.76, "gross_billings": 8855837, "net_revenue": 7495591, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 10942 }, { "average_project_size": 128445, "billable_hours_per_employee": 142, "client_concentration": 0.35, "client_retention_rate": 0.89, "employee_utilization_rate": 0.68, "gross_billings": 9107015, "net_revenue": 7352988, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 10734 }, { "average_project_size": 155807, "billable_hours_per_employee": 145, "client_concentration": 0.22, "client_retention_rate": 0.76, "employee_utilization_rate": 0.72, "gross_billings": 8566255, "net_revenue": 7213097, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 10530 } ], "balance_sheet": [ { "assets": 8878865, "current_assets": 2773117, "current_liabilities": 2585942, "equity": 5852246, "fixed_assets": 6105748, "liabilities": 4412692, "long_term_liabilities": 1826750, "quarter": 1 }, { "assets": 9059384, "current_assets": 3002557, "current_liabilities": 2487152, "equity": 5874547, "fixed_assets": 6056827, "liabilities": 4485595, "long_term_liabilities": 1998443, "quarter": 2 }, { "assets": 9243573, "current_assets": 3797222, "current_liabilities": 1969883, "equity": 5971884, "fixed_assets": 5446351, "liabilities": 4559703, "long_term_liabilities": 2589820, "quarter": 3 }, { "assets": 9431507, "current_assets": 3995623, "current_liabilities": 2731428, "equity": 6146359, "fixed_assets": 5435884, "liabilities": 4635035, "long_term_liabilities": 1903607, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 21014, "financing_cash_flow": 166798, "investing_cash_flow": -443550, "net_cash_flow": 1548466, "operating_cash_flow": 1689161, "quarter": 1 }, { "change_in_working_capital": 22495, "financing_cash_flow": -173799, "investing_cash_flow": -320787, "net_cash_flow": 1368275, "operating_cash_flow": 1691673, "quarter": 2 }, { "change_in_working_capital": 51810, "financing_cash_flow": 114034, "investing_cash_flow": -246481, "net_cash_flow": 1678014, "operating_cash_flow": 1664464, "quarter": 3 }, { "change_in_working_capital": 88613, "financing_cash_flow": 66037, "investing_cash_flow": -471607, "net_cash_flow": 1224257, "operating_cash_flow": 1836020, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.860578463576144, "current_ratio": 1.072381747154422, "debt_to_equity_ratio": 0.7540168338788219, "profit_margin": 0.18140037377502302, "quarter": 1, "return_on_assets": 0.15610925495544759, "return_on_equity": 0.2368446234146685 }, { "asset_turnover_ratio": 0.8273841797632157, "current_ratio": 1.2072269809002425, "debt_to_equity_ratio": 0.7635644076045353, "profit_margin": 0.1735364162745806, "quarter": 2, "return_on_assets": 0.14358128543839183, "return_on_equity": 0.22142269012402147 }, { "asset_turnover_ratio": 0.7954703230017224, "current_ratio": 1.9276383419725942, "debt_to_equity_ratio": 0.7635283940545395, "profit_margin": 0.17516878852515466, "quarter": 3, "return_on_assets": 0.1393415727879252, "return_on_equity": 0.21567967495684778 }, { "asset_turnover_ratio": 0.7647873240193747, "current_ratio": 1.462832994316526, "debt_to_equity_ratio": 0.7541106856921309, "profit_margin": 0.18714388562915485, "quarter": 4, "return_on_assets": 0.14312527149690923, "return_on_equity": 0.2196238455970437 } ], "income_statement": [ { "depreciation": 303088, "expenses": 5783225, "income_tax": 471662, "marketing_expense": 954230, "net_income": 1857735, "net_profit": 1386073, "operational_expense": 3489790, "product_revenue": 2893468, "quarter": 1, "rd_expense": 983669, "revenue": 7640960, "salaries_expense": 2090716, "service_revenue": 4747492 }, { "depreciation": 390915, "expenses": 5670889, "income_tax": 523944, "marketing_expense": 654201, "net_income": 1824702, "net_profit": 1300758, "operational_expense": 3662275, "product_revenue": 2593659, "quarter": 2, "rd_expense": 911817, "revenue": 7495591, "salaries_expense": 2107171, "service_revenue": 4901932 }, { "depreciation": 376450, "expenses": 5560735, "income_tax": 504239, "marketing_expense": 675880, "net_income": 1792253, "net_profit": 1288014, "operational_expense": 3486917, "product_revenue": 2012502, "quarter": 3, "rd_expense": 779833, "revenue": 7352988, "salaries_expense": 2194813, "service_revenue": 5340486 }, { "depreciation": 486133, "expenses": 5452721, "income_tax": 410489, "marketing_expense": 578339, "net_income": 1760376, "net_profit": 1349887, "operational_expense": 3413175, "product_revenue": 2255788, "quarter": 4, "rd_expense": 562692, "revenue": 7213097, "salaries_expense": 2107875, "service_revenue": 4957309 } ], "market_conditions": { "gdp_growth": [ 0.014385801617258396, -0.0001459165619236598, 0.015823161270152812, 0.012827584261345277 ], "inflation_rate": [ 0.02864625954192721, 0.027433081455924768, 0.03250255179364267, 0.027633139995553245 ], "interest_rate": [ 0.04427206971520188, 0.04922764299005591, 0.04407831022996201, 0.0431982738640791 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 62898, "billable_hours_per_employee": 96, "client_concentration": 0.19, "client_retention_rate": 0.68, "employee_utilization_rate": 0.64, "gross_billings": 22255140, "net_revenue": 17588666, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 25677 }, { "average_project_size": 126797, "billable_hours_per_employee": 109, "client_concentration": 0.39, "client_retention_rate": 0.85, "employee_utilization_rate": 0.79, "gross_billings": 19642874, "net_revenue": 17217281, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 25135 }, { "average_project_size": 85145, "billable_hours_per_employee": 118, "client_concentration": 0.13, "client_retention_rate": 0.78, "employee_utilization_rate": 0.76, "gross_billings": 20542125, "net_revenue": 16853737, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 24604 }, { "average_project_size": 93031, "billable_hours_per_employee": 133, "client_concentration": 0.31, "client_retention_rate": 0.77, "employee_utilization_rate": 0.71, "gross_billings": 18371722, "net_revenue": 16497870, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 24084 } ], "balance_sheet": [ { "assets": 24979314, "current_assets": 12400528, "current_liabilities": 7487126, "equity": 16124170, "fixed_assets": 12578786, "liabilities": 13756711, "long_term_liabilities": 6269585, "quarter": 1 }, { "assets": 25827013, "current_assets": 8765881, "current_liabilities": 5991518, "equity": 16216193, "fixed_assets": 17061132, "liabilities": 14122800, "long_term_liabilities": 8131282, "quarter": 2 }, { "assets": 26703479, "current_assets": 12661670, "current_liabilities": 6352749, "equity": 16608469, "fixed_assets": 14041809, "liabilities": 14498631, "long_term_liabilities": 8145882, "quarter": 3 }, { "assets": 27609688, "current_assets": 8596920, "current_liabilities": 7533315, "equity": 17223014, "fixed_assets": 19012768, "liabilities": 14884463, "long_term_liabilities": 7351148, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 77478, "financing_cash_flow": 37265, "investing_cash_flow": -373287, "net_cash_flow": 5657648, "operating_cash_flow": 5842110, "quarter": 1 }, { "change_in_working_capital": 48942, "financing_cash_flow": 32066, "investing_cash_flow": -248379, "net_cash_flow": 5029863, "operating_cash_flow": 5555082, "quarter": 2 }, { "change_in_working_capital": -93110, "financing_cash_flow": -150604, "investing_cash_flow": -362752, "net_cash_flow": 4880208, "operating_cash_flow": 5112029, "quarter": 3 }, { "change_in_working_capital": -44277, "financing_cash_flow": -89220, "investing_cash_flow": -248388, "net_cash_flow": 5031283, "operating_cash_flow": 5488359, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7041292647187989, "current_ratio": 1.6562467360640118, "debt_to_equity_ratio": 0.8531732796168733, "profit_margin": 0.27867758703246737, "quarter": 1, "return_on_assets": 0.19622504445078034, "return_on_equity": 0.3039887944619785 }, { "asset_turnover_ratio": 0.6666384920315795, "current_ratio": 1.4630484294631176, "debt_to_equity_ratio": 0.8709072468488751, "profit_margin": 0.26206112335623727, "quarter": 2, "return_on_assets": 0.17470003209430374, "return_on_equity": 0.2782391650124046 }, { "asset_turnover_ratio": 0.6311438670594195, "current_ratio": 1.9931009394515666, "debt_to_equity_ratio": 0.8729661355300118, "profit_margin": 0.2612845447867141, "quarter": 3, "return_on_assets": 0.1649081379995468, "return_on_equity": 0.2651431025942247 }, { "asset_turnover_ratio": 0.5975391681354748, "current_ratio": 1.1411868480210903, "debt_to_equity_ratio": 0.8642194101450535, "profit_margin": 0.2726284665838681, "quarter": 4, "return_on_assets": 0.16290618713257463, "return_on_equity": 0.2611499357777913 } ], "income_statement": [ { "depreciation": 940543, "expenses": 11453614, "income_tax": 1233485, "marketing_expense": 1897577, "net_income": 6135052, "net_profit": 4901567, "operational_expense": 6306206, "product_revenue": 5916997, "quarter": 1, "rd_expense": 2251819, "revenue": 17588666, "salaries_expense": 5554335, "service_revenue": 11671669 }, { "depreciation": 1043102, "expenses": 11220293, "income_tax": 1485008, "marketing_expense": 1452122, "net_income": 5996988, "net_profit": 4511980, "operational_expense": 6281092, "product_revenue": 6317180, "quarter": 2, "rd_expense": 1632119, "revenue": 17217281, "salaries_expense": 4977063, "service_revenue": 10900101 }, { "depreciation": 708408, "expenses": 10991725, "income_tax": 1458391, "marketing_expense": 1878279, "net_income": 5862012, "net_profit": 4403621, "operational_expense": 7648214, "product_revenue": 4548550, "quarter": 3, "rd_expense": 1120948, "revenue": 16853737, "salaries_expense": 3301458, "service_revenue": 12305187 }, { "depreciation": 990570, "expenses": 10767813, "income_tax": 1232268, "marketing_expense": 1249730, "net_income": 5730057, "net_profit": 4497789, "operational_expense": 5655074, "product_revenue": 4237191, "quarter": 4, "rd_expense": 1768090, "revenue": 16497870, "salaries_expense": 4397465, "service_revenue": 12260679 } ], "market_conditions": { "gdp_growth": [ 0.008681145268048257, -0.004161985539196633, 0.0012249257000020164, -0.009100291492849206 ], "inflation_rate": [ 0.035351370865356835, 0.03539481024615166, 0.037895384772160645, 0.03723582663225118 ], "interest_rate": [ 0.051883590817320316, 0.05690671924530452, 0.05256145244482948, 0.06025770578763344 ], "year": 2006 }, "random_event": { "description": "Kennedy-Brennan Partnership with Major Brand in 2006", "impact": 0.09, "type": "Partnership with Major Brand" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 178987, "billable_hours_per_employee": 135, "client_concentration": 0.28, "client_retention_rate": 0.73, "employee_utilization_rate": 0.64, "gross_billings": 15999513, "net_revenue": 14232893, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 20778 }, { "average_project_size": 189490, "billable_hours_per_employee": 85, "client_concentration": 0.36, "client_retention_rate": 0.68, "employee_utilization_rate": 0.63, "gross_billings": 17615744, "net_revenue": 14453790, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 21100 }, { "average_project_size": 159532, "billable_hours_per_employee": 112, "client_concentration": 0.12, "client_retention_rate": 0.69, "employee_utilization_rate": 0.63, "gross_billings": 17004174, "net_revenue": 14678116, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 21428 }, { "average_project_size": 192833, "billable_hours_per_employee": 147, "client_concentration": 0.36, "client_retention_rate": 0.65, "employee_utilization_rate": 0.78, "gross_billings": 19252741, "net_revenue": 14905924, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 21760 } ], "balance_sheet": [ { "assets": 20374350, "current_assets": 8635973, "current_liabilities": 6797665, "equity": 11393211, "fixed_assets": 11738377, "liabilities": 11493011, "long_term_liabilities": 4695346, "quarter": 1 }, { "assets": 20801495, "current_assets": 7405552, "current_liabilities": 5081122, "equity": 11609840, "fixed_assets": 13395943, "liabilities": 11764775, "long_term_liabilities": 6683653, "quarter": 2 }, { "assets": 21237596, "current_assets": 10545305, "current_liabilities": 6594103, "equity": 11775016, "fixed_assets": 10692291, "liabilities": 12042965, "long_term_liabilities": 5448862, "quarter": 3 }, { "assets": 21682839, "current_assets": 6818063, "current_liabilities": 5226293, "equity": 12035700, "fixed_assets": 14864776, "liabilities": 12327733, "long_term_liabilities": 7101440, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -17617, "financing_cash_flow": -66074, "investing_cash_flow": -435204, "net_cash_flow": 2950283, "operating_cash_flow": 3455628, "quarter": 1 }, { "change_in_working_capital": 12627, "financing_cash_flow": -115700, "investing_cash_flow": -442818, "net_cash_flow": 2426315, "operating_cash_flow": 3154117, "quarter": 2 }, { "change_in_working_capital": 76257, "financing_cash_flow": -46111, "investing_cash_flow": -491231, "net_cash_flow": 3280360, "operating_cash_flow": 3444098, "quarter": 3 }, { "change_in_working_capital": -73944, "financing_cash_flow": -82281, "investing_cash_flow": -294518, "net_cash_flow": 3065666, "operating_cash_flow": 3737773, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6985691813481166, "current_ratio": 1.2704322734350693, "debt_to_equity_ratio": 1.00875960253874, "profit_margin": 0.1764835862954917, "quarter": 1, "return_on_assets": 0.12328599439982134, "return_on_equity": 0.22047094537264342 }, { "asset_turnover_ratio": 0.6948438081012928, "current_ratio": 1.4574639223384127, "debt_to_equity_ratio": 1.0133451451527324, "profit_margin": 0.17802389546271255, "quarter": 2, "return_on_assets": 0.12369880145633763, "return_on_equity": 0.22163268399909042 }, { "asset_turnover_ratio": 0.6911383002106265, "current_ratio": 1.5992023479160091, "debt_to_equity_ratio": 1.0227557227947717, "profit_margin": 0.17579810651448727, "quarter": 3, "return_on_assets": 0.1215008045166694, "return_on_equity": 0.2191406788746614 }, { "asset_turnover_ratio": 0.6874525978816703, "current_ratio": 1.3045696060285943, "debt_to_equity_ratio": 1.024263898236081, "profit_margin": 0.17983413842711127, "quarter": 4, "return_on_assets": 0.12362744564952957, "return_on_equity": 0.2227202406174963 } ], "income_statement": [ { "depreciation": 943756, "expenses": 10873840, "income_tax": 847181, "marketing_expense": 1833649, "net_income": 3359053, "net_profit": 2511872, "operational_expense": 6334578, "product_revenue": 3466420, "quarter": 1, "rd_expense": 2077958, "revenue": 14232893, "salaries_expense": 3372869, "service_revenue": 10766473 }, { "depreciation": 580997, "expenses": 11008212, "income_tax": 872458, "marketing_expense": 2016340, "net_income": 3445578, "net_profit": 2573120, "operational_expense": 6645304, "product_revenue": 5225731, "quarter": 2, "rd_expense": 1103793, "revenue": 14453790, "salaries_expense": 3750220, "service_revenue": 9228059 }, { "depreciation": 863713, "expenses": 11144246, "income_tax": 953485, "marketing_expense": 1813691, "net_income": 3533870, "net_profit": 2580385, "operational_expense": 7766395, "product_revenue": 4752813, "quarter": 3, "rd_expense": 1674924, "revenue": 14678116, "salaries_expense": 4738503, "service_revenue": 9925303 }, { "depreciation": 1057179, "expenses": 11281960, "income_tax": 943370, "marketing_expense": 1497150, "net_income": 3623964, "net_profit": 2680594, "operational_expense": 7164374, "product_revenue": 4731230, "quarter": 4, "rd_expense": 1885232, "revenue": 14905924, "salaries_expense": 5394955, "service_revenue": 10174694 } ], "market_conditions": { "gdp_growth": [ -0.01440325688748336, -0.010659589871707042, -0.014056961026764405, -0.01011690062972464 ], "inflation_rate": [ 0.032279096610025676, 0.02931727400078394, 0.031009602764688587, 0.036084799649853276 ], "interest_rate": [ 0.046779871119805375, 0.045007245927024445, 0.04181191548859884, 0.04356084826761057 ], "year": 2007 }, "random_event": { "description": "Kennedy-Brennan Data Privacy Regulation Impact in 2007", "impact": 0.03, "type": "Data Privacy Regulation Impact" }, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 117362, "billable_hours_per_employee": 136, "client_concentration": 0.23, "client_retention_rate": 0.65, "employee_utilization_rate": 0.66, "gross_billings": 12195531, "net_revenue": 9877161, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 14419 }, { "average_project_size": 138041, "billable_hours_per_employee": 108, "client_concentration": 0.33, "client_retention_rate": 0.81, "employee_utilization_rate": 0.69, "gross_billings": 12045931, "net_revenue": 9811845, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 14324 }, { "average_project_size": 72638, "billable_hours_per_employee": 124, "client_concentration": 0.39, "client_retention_rate": 0.81, "employee_utilization_rate": 0.65, "gross_billings": 12616594, "net_revenue": 9746961, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 14229 }, { "average_project_size": 162980, "billable_hours_per_employee": 88, "client_concentration": 0.24, "client_retention_rate": 0.75, "employee_utilization_rate": 0.8, "gross_billings": 10847842, "net_revenue": 9682506, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 14135 } ], "balance_sheet": [ { "assets": 10351524, "current_assets": 3866095, "current_liabilities": 3343115, "equity": 6628474, "fixed_assets": 6485429, "liabilities": 6191143, "long_term_liabilities": 2848028, "quarter": 1 }, { "assets": 10704765, "current_assets": 3632690, "current_liabilities": 2530114, "equity": 6876815, "fixed_assets": 7072075, "liabilities": 6278054, "long_term_liabilities": 3747940, "quarter": 2 }, { "assets": 11070061, "current_assets": 5060944, "current_liabilities": 3244645, "equity": 7347080, "fixed_assets": 6009117, "liabilities": 6366184, "long_term_liabilities": 3121539, "quarter": 3 }, { "assets": 11447822, "current_assets": 4154502, "current_liabilities": 3073480, "equity": 7336795, "fixed_assets": 7293320, "liabilities": 6455551, "long_term_liabilities": 3382071, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -16020, "financing_cash_flow": -31198, "investing_cash_flow": -371997, "net_cash_flow": 2842297, "operating_cash_flow": 3050921, "quarter": 1 }, { "change_in_working_capital": 27532, "financing_cash_flow": 40536, "investing_cash_flow": -124723, "net_cash_flow": 2657441, "operating_cash_flow": 2807950, "quarter": 2 }, { "change_in_working_capital": -64357, "financing_cash_flow": -37137, "investing_cash_flow": -351031, "net_cash_flow": 2678004, "operating_cash_flow": 3072683, "quarter": 3 }, { "change_in_working_capital": 2940, "financing_cash_flow": -196757, "investing_cash_flow": -391202, "net_cash_flow": 2613084, "operating_cash_flow": 2884729, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9541745737149429, "current_ratio": 1.1564349416636879, "debt_to_equity_ratio": 0.9340223707598461, "profit_margin": 0.249878786019586, "quarter": 1, "return_on_assets": 0.2384279841306459, "return_on_equity": 0.3723470892395444 }, { "asset_turnover_ratio": 0.9165866789228909, "current_ratio": 1.435781154525053, "debt_to_equity_ratio": 0.9129304772630934, "profit_margin": 0.24970879584828337, "quarter": 2, "return_on_assets": 0.22887975588441223, "return_on_equity": 0.3562847044743824 }, { "asset_turnover_ratio": 0.8804794300591479, "current_ratio": 1.5597835818710521, "debt_to_equity_ratio": 0.866491721881346, "profit_margin": 0.2711822690169787, "quarter": 3, "return_on_assets": 0.23877040966621593, "return_on_equity": 0.35976238178977227 }, { "asset_turnover_ratio": 0.8457945974352152, "current_ratio": 1.3517257310930932, "debt_to_equity_ratio": 0.8798870624025886, "profit_margin": 0.2421402062647831, "quarter": 4, "return_on_assets": 0.2048008782806022, "return_on_equity": 0.319556972765356 } ], "income_statement": [ { "depreciation": 582828, "expenses": 6495970, "income_tax": 913098, "marketing_expense": 1074978, "net_income": 3381191, "net_profit": 2468093, "operational_expense": 3435017, "product_revenue": 1989359, "quarter": 1, "rd_expense": 1135248, "revenue": 9877161, "salaries_expense": 2382336, "service_revenue": 7887802 }, { "depreciation": 357846, "expenses": 6448925, "income_tax": 912816, "marketing_expense": 878830, "net_income": 3362920, "net_profit": 2450104, "operational_expense": 3295046, "product_revenue": 3082869, "quarter": 2, "rd_expense": 970211, "revenue": 9811845, "salaries_expense": 2397351, "service_revenue": 6728976 }, { "depreciation": 429480, "expenses": 6402222, "income_tax": 701536, "marketing_expense": 680739, "net_income": 3344739, "net_profit": 2643203, "operational_expense": 3384413, "product_revenue": 3263535, "quarter": 3, "rd_expense": 987723, "revenue": 9746961, "salaries_expense": 2518334, "service_revenue": 6483426 }, { "depreciation": 540205, "expenses": 6355857, "income_tax": 982125, "marketing_expense": 1187656, "net_income": 3326649, "net_profit": 2344524, "operational_expense": 4353503, "product_revenue": 2310707, "quarter": 4, "rd_expense": 1206007, "revenue": 9682506, "salaries_expense": 2093833, "service_revenue": 7371799 } ], "market_conditions": { "gdp_growth": [ -0.022572208741260428, -0.015280456796435133, -0.011943195067439875, -0.0056376141881936005 ], "inflation_rate": [ 0.03282260071686524, 0.03888428288251391, 0.040867058216573875, 0.03230161311936696 ], "interest_rate": [ 0.044590227701259345, 0.03781240192899051, 0.046172754044587073, 0.042210034966447554 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 95793, "billable_hours_per_employee": 109, "client_concentration": 0.25, "client_retention_rate": 0.85, "employee_utilization_rate": 0.62, "gross_billings": 18660565, "net_revenue": 14961728, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 21842 }, { "average_project_size": 96205, "billable_hours_per_employee": 116, "client_concentration": 0.32, "client_retention_rate": 0.69, "employee_utilization_rate": 0.68, "gross_billings": 16711746, "net_revenue": 15035496, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 21950 }, { "average_project_size": 136739, "billable_hours_per_employee": 141, "client_concentration": 0.23, "client_retention_rate": 0.88, "employee_utilization_rate": 0.64, "gross_billings": 16933419, "net_revenue": 15109629, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 22058 }, { "average_project_size": 173712, "billable_hours_per_employee": 135, "client_concentration": 0.3, "client_retention_rate": 0.68, "employee_utilization_rate": 0.65, "gross_billings": 18432603, "net_revenue": 15184127, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 22167 } ], "balance_sheet": [ { "assets": 15898268, "current_assets": 5402999, "current_liabilities": 3514220, "equity": 10428258, "fixed_assets": 10495269, "liabilities": 8237800, "long_term_liabilities": 4723580, "quarter": 1 }, { "assets": 16338949, "current_assets": 6315981, "current_liabilities": 4980366, "equity": 10605136, "fixed_assets": 10022968, "liabilities": 8446454, "long_term_liabilities": 3466088, "quarter": 2 }, { "assets": 16791846, "current_assets": 6553190, "current_liabilities": 5133700, "equity": 10687990, "fixed_assets": 10238656, "liabilities": 8660394, "long_term_liabilities": 3526694, "quarter": 3 }, { "assets": 17257296, "current_assets": 5323534, "current_liabilities": 3618250, "equity": 11014657, "fixed_assets": 11933762, "liabilities": 8879752, "long_term_liabilities": 5261502, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 9244, "financing_cash_flow": -53511, "investing_cash_flow": -273275, "net_cash_flow": 3170474, "operating_cash_flow": 3546288, "quarter": 1 }, { "change_in_working_capital": -540, "financing_cash_flow": 194824, "investing_cash_flow": -432442, "net_cash_flow": 3540029, "operating_cash_flow": 3781961, "quarter": 2 }, { "change_in_working_capital": -68576, "financing_cash_flow": 120447, "investing_cash_flow": -312104, "net_cash_flow": 3300413, "operating_cash_flow": 3393278, "quarter": 3 }, { "change_in_working_capital": 9487, "financing_cash_flow": -72922, "investing_cash_flow": -385885, "net_cash_flow": 2978943, "operating_cash_flow": 3523273, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9410916962778587, "current_ratio": 1.5374674892294733, "debt_to_equity_ratio": 0.7899497691752544, "profit_margin": 0.1849913325519619, "quarter": 1, "return_on_assets": 0.17409380694802729, "return_on_equity": 0.26541249746601975 }, { "asset_turnover_ratio": 0.9202241833302742, "current_ratio": 1.268176073806624, "debt_to_equity_ratio": 0.796449380752873, "profit_margin": 0.1804157973903887, "quarter": 2, "return_on_assets": 0.16602297981345068, "return_on_equity": 0.25578559294289105 }, { "asset_turnover_ratio": 0.8998194123504945, "current_ratio": 1.2765042756686211, "debt_to_equity_ratio": 0.8102921129230098, "profit_margin": 0.16919925697712365, "quarter": 3, "return_on_assets": 0.1522487759832957, "return_on_equity": 0.239197267213012 }, { "asset_turnover_ratio": 0.8798671008482442, "current_ratio": 1.4713007669453466, "debt_to_equity_ratio": 0.8061759889572594, "profit_margin": 0.17367564167502023, "quarter": 4, "return_on_assets": 0.15281148332855854, "return_on_equity": 0.23941853114445596 } ], "income_statement": [ { "depreciation": 778498, "expenses": 11233408, "income_tax": 960530, "marketing_expense": 2191288, "net_income": 3728320, "net_profit": 2767790, "operational_expense": 6738350, "product_revenue": 5430042, "quarter": 1, "rd_expense": 1412032, "revenue": 14961728, "salaries_expense": 4920376, "service_revenue": 9531686 }, { "depreciation": 1069320, "expenses": 11381057, "income_tax": 941798, "marketing_expense": 2152648, "net_income": 3654439, "net_profit": 2712641, "operational_expense": 6322494, "product_revenue": 5568774, "quarter": 2, "rd_expense": 1443060, "revenue": 15035496, "salaries_expense": 5581337, "service_revenue": 9466722 }, { "depreciation": 836740, "expenses": 11530646, "income_tax": 1022445, "marketing_expense": 2051130, "net_income": 3578983, "net_profit": 2556538, "operational_expense": 7910032, "product_revenue": 5425696, "quarter": 3, "rd_expense": 1490419, "revenue": 15109629, "salaries_expense": 3683626, "service_revenue": 9683933 }, { "depreciation": 886160, "expenses": 11682202, "income_tax": 864812, "marketing_expense": 1397075, "net_income": 3501925, "net_profit": 2637113, "operational_expense": 6229003, "product_revenue": 3081332, "quarter": 4, "rd_expense": 1686457, "revenue": 15184127, "salaries_expense": 3851092, "service_revenue": 12102795 } ], "market_conditions": { "gdp_growth": [ -0.026447447910315235, -0.012268499076024158, -0.013075784307012957, -0.016724980134829565 ], "inflation_rate": [ 0.03127381510570028, 0.03966661495206133, 0.03801196421666495, 0.03475365104042809 ], "interest_rate": [ 0.0396243128435182, 0.04555273386594894, 0.038536464693437696, 0.04591886227593223 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 102126, "billable_hours_per_employee": 129, "client_concentration": 0.34, "client_retention_rate": 0.77, "employee_utilization_rate": 0.66, "gross_billings": 14069199, "net_revenue": 11744919, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 17146 }, { "average_project_size": 82223, "billable_hours_per_employee": 119, "client_concentration": 0.33, "client_retention_rate": 0.74, "employee_utilization_rate": 0.68, "gross_billings": 14501982, "net_revenue": 11769393, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 17182 }, { "average_project_size": 175758, "billable_hours_per_employee": 123, "client_concentration": 0.19, "client_retention_rate": 0.73, "employee_utilization_rate": 0.7, "gross_billings": 14282995, "net_revenue": 11793918, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 17217 }, { "average_project_size": 130335, "billable_hours_per_employee": 100, "client_concentration": 0.1, "client_retention_rate": 0.77, "employee_utilization_rate": 0.76, "gross_billings": 14551456, "net_revenue": 11818495, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 17253 } ], "balance_sheet": [ { "assets": 14370716, "current_assets": 5807985, "current_liabilities": 3702181, "equity": 11302157, "fixed_assets": 8562731, "liabilities": 6558166, "long_term_liabilities": 2855985, "quarter": 1 }, { "assets": 14841391, "current_assets": 6634816, "current_liabilities": 3147426, "equity": 11652846, "fixed_assets": 8206575, "liabilities": 6714494, "long_term_liabilities": 3567068, "quarter": 2 }, { "assets": 15327481, "current_assets": 5727045, "current_liabilities": 3451110, "equity": 12129890, "fixed_assets": 9600436, "liabilities": 6874549, "long_term_liabilities": 3423439, "quarter": 3 }, { "assets": 15829492, "current_assets": 6962219, "current_liabilities": 4115700, "equity": 12612735, "fixed_assets": 8867273, "liabilities": 7038420, "long_term_liabilities": 2922720, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 23501, "financing_cash_flow": -53798, "investing_cash_flow": -143396, "net_cash_flow": 4154949, "operating_cash_flow": 4195055, "quarter": 1 }, { "change_in_working_capital": -60933, "financing_cash_flow": 144954, "investing_cash_flow": -320014, "net_cash_flow": 3496495, "operating_cash_flow": 3912517, "quarter": 2 }, { "change_in_working_capital": 26508, "financing_cash_flow": -192002, "investing_cash_flow": -488744, "net_cash_flow": 4069897, "operating_cash_flow": 4279995, "quarter": 3 }, { "change_in_working_capital": -94221, "financing_cash_flow": -93565, "investing_cash_flow": -321213, "net_cash_flow": 4245739, "operating_cash_flow": 4232389, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8172814075513009, "current_ratio": 1.568800931126814, "debt_to_equity_ratio": 0.5802579100608848, "profit_margin": 0.2971163104658278, "quarter": 1, "return_on_assets": 0.24282763642396107, "return_on_equity": 0.3087558419158396 }, { "asset_turnover_ratio": 0.7930114502070594, "current_ratio": 2.108013341695722, "debt_to_equity_ratio": 0.5762106527452607, "profit_margin": 0.299586308316835, "quarter": 2, "return_on_assets": 0.23757537282051258, "return_on_equity": 0.30258264805009866 }, { "asset_turnover_ratio": 0.7694622488848625, "current_ratio": 1.6594791241078957, "debt_to_equity_ratio": 0.5667445459109687, "profit_margin": 0.31176730243503475, "quarter": 3, "return_on_assets": 0.23989316966042887, "return_on_equity": 0.30313201521200933 }, { "asset_turnover_ratio": 0.7466123991850149, "current_ratio": 1.6916245110187818, "debt_to_equity_ratio": 0.5580407421546556, "profit_margin": 0.3233629154981239, "quarter": 4, "return_on_assets": 0.24142676214751554, "return_on_equity": 0.3030003405288385 } ], "income_statement": [ { "depreciation": 705448, "expenses": 7076864, "income_tax": 1178448, "marketing_expense": 1294686, "net_income": 4668055, "net_profit": 3489607, "operational_expense": 3972492, "product_revenue": 3559969, "quarter": 1, "rd_expense": 1138420, "revenue": 11744919, "salaries_expense": 2378454, "service_revenue": 8184950 }, { "depreciation": 386568, "expenses": 7048832, "income_tax": 1194612, "marketing_expense": 1021441, "net_income": 4720561, "net_profit": 3525949, "operational_expense": 3835904, "product_revenue": 4243216, "quarter": 2, "rd_expense": 927806, "revenue": 11769393, "salaries_expense": 2366723, "service_revenue": 7526177 }, { "depreciation": 603037, "expenses": 7020911, "income_tax": 1096049, "marketing_expense": 1383018, "net_income": 4773007, "net_profit": 3676958, "operational_expense": 4133212, "product_revenue": 3058560, "quarter": 3, "rd_expense": 1200085, "revenue": 11793918, "salaries_expense": 3397600, "service_revenue": 8735358 }, { "depreciation": 410726, "expenses": 6993101, "income_tax": 1003731, "marketing_expense": 746168, "net_income": 4825394, "net_profit": 3821663, "operational_expense": 4345473, "product_revenue": 3271898, "quarter": 4, "rd_expense": 1072898, "revenue": 11818495, "salaries_expense": 2589262, "service_revenue": 8546597 } ], "market_conditions": { "gdp_growth": [ 0.009191649454560821, -0.0009381315624363406, -0.0007640122072272021, 0.005644635108135855 ], "inflation_rate": [ 0.032840606552707104, 0.031216691064398835, 0.03170591841575453, 0.02725485966035722 ], "interest_rate": [ 0.05346102069443282, 0.05278769697979934, 0.05248027239188765, 0.04673164490090012 ], "year": 2010 }, "random_event": null, "year": 2010 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Poor", "founding_year": 1994, "industry": "Advertising", "location": "West Charles", "name": "Nguyen Inc", "num_employees": 223, "region": "Europe", "revenue_size": "Large", "website": "www.nguyeninc.com" }

[ { "advertising_kpis": [ { "average_project_size": 147378, "billable_hours_per_employee": 148, "client_concentration": 0.15, "client_retention_rate": 0.72, "employee_utilization_rate": 0.77, "gross_billings": 59728259, "net_revenue": 49303509, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 221092 }, { "average_project_size": 54237, "billable_hours_per_employee": 141, "client_concentration": 0.1, "client_retention_rate": 0.68, "employee_utilization_rate": 0.65, "gross_billings": 56478564, "net_revenue": 49264792, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 220918 }, { "average_project_size": 144683, "billable_hours_per_employee": 159, "client_concentration": 0.24, "client_retention_rate": 0.75, "employee_utilization_rate": 0.71, "gross_billings": 56860898, "net_revenue": 49226106, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 220745 }, { "average_project_size": 152236, "billable_hours_per_employee": 133, "client_concentration": 0.22, "client_retention_rate": 0.62, "employee_utilization_rate": 0.61, "gross_billings": 59937970, "net_revenue": 49187450, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 220572 } ], "balance_sheet": [ { "assets": 61303797, "current_assets": 24176166, "current_liabilities": 12104145, "equity": 43959025, "fixed_assets": 37127631, "liabilities": 25480057, "long_term_liabilities": 13375912, "quarter": 1 }, { "assets": 62859845, "current_assets": 24567649, "current_liabilities": 12271307, "equity": 45179687, "fixed_assets": 38292196, "liabilities": 26067191, "long_term_liabilities": 13795884, "quarter": 2 }, { "assets": 64455390, "current_assets": 23140823, "current_liabilities": 12363451, "equity": 46003436, "fixed_assets": 41314567, "liabilities": 26667854, "long_term_liabilities": 14304403, "quarter": 3 }, { "assets": 66091434, "current_assets": 25303393, "current_liabilities": 12214607, "equity": 46697101, "fixed_assets": 40788041, "liabilities": 27282358, "long_term_liabilities": 15067751, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 83080, "financing_cash_flow": -185065, "investing_cash_flow": -394359, "net_cash_flow": 10504061, "operating_cash_flow": 10946210, "quarter": 1 }, { "change_in_working_capital": -74778, "financing_cash_flow": -11297, "investing_cash_flow": -183954, "net_cash_flow": 11075572, "operating_cash_flow": 11560480, "quarter": 2 }, { "change_in_working_capital": 91601, "financing_cash_flow": 193650, "investing_cash_flow": -153601, "net_cash_flow": 10887655, "operating_cash_flow": 11300888, "quarter": 3 }, { "change_in_working_capital": -71019, "financing_cash_flow": 44271, "investing_cash_flow": -435432, "net_cash_flow": 9652589, "operating_cash_flow": 9918576, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8042488624318002, "current_ratio": 1.9973460331151023, "debt_to_equity_ratio": 0.579631986833193, "profit_margin": 0.16500417850583413, "quarter": 1, "return_on_assets": 0.1327044228598108, "return_on_equity": 0.18506518286062987 }, { "asset_turnover_ratio": 0.7837243633037911, "current_ratio": 2.0020401249842417, "debt_to_equity_ratio": 0.5769670560134691, "profit_margin": 0.17024395434370249, "quarter": 2, "return_on_assets": 0.13342433472433793, "return_on_equity": 0.18563725330810724 }, { "asset_turnover_ratio": 0.7637236544531032, "current_ratio": 1.8717122751568311, "debt_to_equity_ratio": 0.5796926560007387, "profit_margin": 0.1669012779519875, "quarter": 3, "return_on_assets": 0.12746645393038503, "return_on_equity": 0.17859318160495663 }, { "asset_turnover_ratio": 0.7442333601053353, "current_ratio": 2.07156832798632, "debt_to_equity_ratio": 0.5842409360701, "profit_margin": 0.16036661790761667, "quarter": 4, "return_on_assets": 0.11935018689411399, "return_on_equity": 0.1689189442402431 } ], "income_statement": [ { "depreciation": 2810925, "expenses": 38517819, "income_tax": 2650405, "marketing_expense": 6422402, "net_income": 10785690, "net_profit": 8135285, "operational_expense": 24683562, "product_revenue": 14349627, "quarter": 1, "rd_expense": 7402105, "revenue": 49303509, "salaries_expense": 18827475, "service_revenue": 34953882 }, { "depreciation": 3173447, "expenses": 38614426, "income_tax": 2263333, "marketing_expense": 6737444, "net_income": 10650366, "net_profit": 8387033, "operational_expense": 21090534, "product_revenue": 11832714, "quarter": 2, "rd_expense": 4536570, "revenue": 49264792, "salaries_expense": 15955613, "service_revenue": 37432078 }, { "depreciation": 3084988, "expenses": 38711276, "income_tax": 2298930, "marketing_expense": 6301843, "net_income": 10514830, "net_profit": 8215900, "operational_expense": 19949326, "product_revenue": 14796775, "quarter": 3, "rd_expense": 7003959, "revenue": 49226106, "salaries_expense": 13523475, "service_revenue": 34429331 }, { "depreciation": 2030551, "expenses": 38808369, "income_tax": 2491056, "marketing_expense": 7213965, "net_income": 10379081, "net_profit": 7888025, "operational_expense": 26743594, "product_revenue": 16871889, "quarter": 4, "rd_expense": 6475516, "revenue": 49187450, "salaries_expense": 16291501, "service_revenue": 32315561 } ], "market_conditions": { "gdp_growth": [ 0.02124223715972031, 0.01231656142718892, 0.010449550554846188, 0.012726727816801873 ], "inflation_rate": [ 0.021699328271147924, 0.014728586394154116, 0.020590567849955256, 0.024106719843885238 ], "interest_rate": [ 0.020706270168996257, 0.02516324606407633, 0.02378613089409128, 0.019703364164392237 ], "year": 1994 }, "random_event": { "description": "Nguyen Inc Technology Adoption in 1994", "impact": -0.08, "type": "Technology Adoption" }, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 92189, "billable_hours_per_employee": 135, "client_concentration": 0.3, "client_retention_rate": 0.8, "employee_utilization_rate": 0.71, "gross_billings": 70498750, "net_revenue": 55125057, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 247198 }, { "average_project_size": 144107, "billable_hours_per_employee": 142, "client_concentration": 0.33, "client_retention_rate": 0.82, "employee_utilization_rate": 0.74, "gross_billings": 66243972, "net_revenue": 55630423, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 249464 }, { "average_project_size": 171761, "billable_hours_per_employee": 116, "client_concentration": 0.14, "client_retention_rate": 0.85, "employee_utilization_rate": 0.71, "gross_billings": 65958601, "net_revenue": 56140423, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 251751 }, { "average_project_size": 119367, "billable_hours_per_employee": 123, "client_concentration": 0.14, "client_retention_rate": 0.88, "employee_utilization_rate": 0.74, "gross_billings": 67015965, "net_revenue": 56655098, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 254059 } ], "balance_sheet": [ { "assets": 57583617, "current_assets": 28770943, "current_liabilities": 15812486, "equity": 36872823, "fixed_assets": 28812674, "liabilities": 29894378, "long_term_liabilities": 14081892, "quarter": 1 }, { "assets": 59265277, "current_assets": 18419275, "current_liabilities": 15415358, "equity": 38676446, "fixed_assets": 40846002, "liabilities": 30161487, "long_term_liabilities": 14746129, "quarter": 2 }, { "assets": 60996049, "current_assets": 21135422, "current_liabilities": 13744349, "equity": 39731806, "fixed_assets": 39860627, "liabilities": 30430983, "long_term_liabilities": 16686634, "quarter": 3 }, { "assets": 62777365, "current_assets": 30432135, "current_liabilities": 17437618, "equity": 42654118, "fixed_assets": 32345230, "liabilities": 30702888, "long_term_liabilities": 13265270, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -94476, "financing_cash_flow": -129539, "investing_cash_flow": -251176, "net_cash_flow": 12239287, "operating_cash_flow": 12210394, "quarter": 1 }, { "change_in_working_capital": -44904, "financing_cash_flow": 109660, "investing_cash_flow": -252408, "net_cash_flow": 12710285, "operating_cash_flow": 12969024, "quarter": 2 }, { "change_in_working_capital": -22924, "financing_cash_flow": 115290, "investing_cash_flow": -436497, "net_cash_flow": 12421244, "operating_cash_flow": 12624388, "quarter": 3 }, { "change_in_working_capital": 874, "financing_cash_flow": 24361, "investing_cash_flow": -414050, "net_cash_flow": 12647714, "operating_cash_flow": 12869146, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9573045229166484, "current_ratio": 1.8195078876275368, "debt_to_equity_ratio": 0.8107428606700388, "profit_margin": 0.16659545585594587, "quarter": 1, "return_on_assets": 0.1594825833882578, "return_on_equity": 0.2490610496516635 }, { "asset_turnover_ratio": 0.9386680669694668, "current_ratio": 1.1948652116934293, "debt_to_equity_ratio": 0.779841224294497, "profit_margin": 0.17207591608641912, "quarter": 2, "return_on_assets": 0.1615221675248392, "return_on_equity": 0.24750609195064097 }, { "asset_turnover_ratio": 0.9203944176777745, "current_ratio": 1.5377535887658267, "debt_to_equity_ratio": 0.7659098858984663, "profit_margin": 0.1632823464832105, "quarter": 3, "return_on_assets": 0.15028416020847515, "return_on_equity": 0.23071541223170172 }, { "asset_turnover_ratio": 0.9024765215934119, "current_ratio": 1.7452002331969882, "debt_to_equity_ratio": 0.7198106405576128, "profit_margin": 0.18673767010340359, "quarter": 4, "return_on_assets": 0.16852636296537774, "return_on_equity": 0.248033284851887 } ], "income_statement": [ { "depreciation": 3026810, "expenses": 42923827, "income_tax": 3017646, "marketing_expense": 5688593, "net_income": 12201230, "net_profit": 9183584, "operational_expense": 27299360, "product_revenue": 16410610, "quarter": 1, "rd_expense": 6105844, "revenue": 55125057, "salaries_expense": 19891772, "service_revenue": 38714447 }, { "depreciation": 3396368, "expenses": 43043214, "income_tax": 3014553, "marketing_expense": 5820958, "net_income": 12587209, "net_profit": 9572656, "operational_expense": 27395499, "product_revenue": 12340535, "quarter": 2, "rd_expense": 6036505, "revenue": 55630423, "salaries_expense": 14342684, "service_revenue": 43289888 }, { "depreciation": 3457648, "expenses": 43162933, "income_tax": 3810750, "marketing_expense": 8182664, "net_income": 12977490, "net_profit": 9166740, "operational_expense": 21950810, "product_revenue": 20370810, "quarter": 3, "rd_expense": 6162027, "revenue": 56140423, "salaries_expense": 17402629, "service_revenue": 35769613 }, { "depreciation": 2289505, "expenses": 43282985, "income_tax": 2792472, "marketing_expense": 6692250, "net_income": 13372113, "net_profit": 10579641, "operational_expense": 24609900, "product_revenue": 11999104, "quarter": 4, "rd_expense": 7874539, "revenue": 56655098, "salaries_expense": 13983104, "service_revenue": 44655994 } ], "market_conditions": { "gdp_growth": [ 0.014735265362412153, 0.02168683662866136, 0.013845052460976342, 0.00943586667311607 ], "inflation_rate": [ 0.020973392904802417, 0.018777436405033862, 0.014795166185321324, 0.013056473043888992 ], "interest_rate": [ 0.032263356713060985, 0.0314108792286099, 0.03670168626936867, 0.03800719980391843 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 113413, "billable_hours_per_employee": 151, "client_concentration": 0.11, "client_retention_rate": 0.73, "employee_utilization_rate": 0.74, "gross_billings": 30934714, "net_revenue": 27204205, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 121992 }, { "average_project_size": 102901, "billable_hours_per_employee": 146, "client_concentration": 0.13, "client_retention_rate": 0.84, "employee_utilization_rate": 0.77, "gross_billings": 30543824, "net_revenue": 26769381, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 120042 }, { "average_project_size": 160552, "billable_hours_per_employee": 97, "client_concentration": 0.25, "client_retention_rate": 0.65, "employee_utilization_rate": 0.71, "gross_billings": 32137931, "net_revenue": 26341507, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 118123 }, { "average_project_size": 67222, "billable_hours_per_employee": 100, "client_concentration": 0.32, "client_retention_rate": 0.78, "employee_utilization_rate": 0.64, "gross_billings": 29870770, "net_revenue": 25920472, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 116235 } ], "balance_sheet": [ { "assets": 32491229, "current_assets": 10581601, "current_liabilities": 8629276, "equity": 20978043, "fixed_assets": 21909628, "liabilities": 16509098, "long_term_liabilities": 7879822, "quarter": 1 }, { "assets": 33607034, "current_assets": 15020395, "current_liabilities": 7377363, "equity": 21861475, "fixed_assets": 18586639, "liabilities": 16795033, "long_term_liabilities": 9417670, "quarter": 2 }, { "assets": 34761158, "current_assets": 13737656, "current_liabilities": 9290909, "equity": 22197860, "fixed_assets": 21023502, "liabilities": 17085921, "long_term_liabilities": 7795012, "quarter": 3 }, { "assets": 35954916, "current_assets": 14140087, "current_liabilities": 10175759, "equity": 22876713, "fixed_assets": 21814829, "liabilities": 17381846, "long_term_liabilities": 7206087, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -3494, "financing_cash_flow": -165671, "investing_cash_flow": -399642, "net_cash_flow": 5568776, "operating_cash_flow": 6033084, "quarter": 1 }, { "change_in_working_capital": 39865, "financing_cash_flow": -58357, "investing_cash_flow": -328099, "net_cash_flow": 6327001, "operating_cash_flow": 6465340, "quarter": 2 }, { "change_in_working_capital": -39711, "financing_cash_flow": -67867, "investing_cash_flow": -141103, "net_cash_flow": 6521059, "operating_cash_flow": 6483282, "quarter": 3 }, { "change_in_working_capital": -85496, "financing_cash_flow": -811, "investing_cash_flow": -114136, "net_cash_flow": 5280880, "operating_cash_flow": 5553080, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8372784236631985, "current_ratio": 1.2262443570005177, "debt_to_equity_ratio": 0.7869703575304904, "profit_margin": 0.18364484461133856, "quarter": 1, "return_on_assets": 0.1537618660100546, "return_on_equity": 0.2381495738186827 }, { "asset_turnover_ratio": 0.79654101578854, "current_ratio": 2.036011376964913, "debt_to_equity_ratio": 0.7682479338653956, "profit_margin": 0.1886287172646988, "quarter": 2, "return_on_assets": 0.15025051005691248, "return_on_equity": 0.23097590624603326 }, { "asset_turnover_ratio": 0.7577856583488962, "current_ratio": 1.478612695485447, "debt_to_equity_ratio": 0.769710278378186, "profit_margin": 0.17169188535796376, "quarter": 3, "return_on_assets": 0.1301056483791478, "return_on_equity": 0.20374139669319474 }, { "asset_turnover_ratio": 0.720915938171014, "current_ratio": 1.3895854844832705, "debt_to_equity_ratio": 0.7598052220176911, "profit_margin": 0.16603258613500557, "quarter": 4, "return_on_assets": 0.11969553760047721, "return_on_equity": 0.18812331124668127 } ], "income_statement": [ { "depreciation": 1037172, "expenses": 20422849, "income_tax": 1785444, "marketing_expense": 3240119, "net_income": 6781356, "net_profit": 4995912, "operational_expense": 12346771, "product_revenue": 9725124, "quarter": 1, "rd_expense": 4018935, "revenue": 27204205, "salaries_expense": 8230975, "service_revenue": 17479081 }, { "depreciation": 1415866, "expenses": 20332860, "income_tax": 1387047, "marketing_expense": 3542365, "net_income": 6436521, "net_profit": 5049474, "operational_expense": 12145932, "product_revenue": 8992710, "quarter": 2, "rd_expense": 2178938, "revenue": 26769381, "salaries_expense": 8252616, "service_revenue": 17776671 }, { "depreciation": 1960659, "expenses": 20243267, "income_tax": 1575617, "marketing_expense": 2133436, "net_income": 6098240, "net_profit": 4522623, "operational_expense": 10285889, "product_revenue": 5804677, "quarter": 3, "rd_expense": 2434144, "revenue": 26341507, "salaries_expense": 8321443, "service_revenue": 20536830 }, { "depreciation": 1249437, "expenses": 20154069, "income_tax": 1462760, "marketing_expense": 2883780, "net_income": 5766403, "net_profit": 4303643, "operational_expense": 10194674, "product_revenue": 9295061, "quarter": 4, "rd_expense": 3870668, "revenue": 25920472, "salaries_expense": 6633263, "service_revenue": 16625411 } ], "market_conditions": { "gdp_growth": [ 0.007965826896693553, 0.013787291154140291, 0.021931499563664948, 0.002856544489761789 ], "inflation_rate": [ 0.011605830862583356, 0.01697632033039181, 0.011750877192109354, 0.008579400971195635 ], "interest_rate": [ 0.026943571871302096, 0.02810902680392601, 0.025689435608771245, 0.02276693543230684 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 111151, "billable_hours_per_employee": 155, "client_concentration": 0.33, "client_retention_rate": 0.82, "employee_utilization_rate": 0.68, "gross_billings": 49426449, "net_revenue": 42661309, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 191306 }, { "average_project_size": 56741, "billable_hours_per_employee": 93, "client_concentration": 0.34, "client_retention_rate": 0.72, "employee_utilization_rate": 0.62, "gross_billings": 50400530, "net_revenue": 42701141, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 191485 }, { "average_project_size": 57956, "billable_hours_per_employee": 149, "client_concentration": 0.25, "client_retention_rate": 0.86, "employee_utilization_rate": 0.73, "gross_billings": 50876398, "net_revenue": 42741011, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 191664 }, { "average_project_size": 72614, "billable_hours_per_employee": 119, "client_concentration": 0.21, "client_retention_rate": 0.63, "employee_utilization_rate": 0.76, "gross_billings": 48774534, "net_revenue": 42780918, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 191843 } ], "balance_sheet": [ { "assets": 62177985, "current_assets": 29501035, "current_liabilities": 17528906, "equity": 33656964, "fixed_assets": 32676950, "liabilities": 37192654, "long_term_liabilities": 19663748, "quarter": 1 }, { "assets": 63618941, "current_assets": 19629096, "current_liabilities": 20558905, "equity": 33664926, "fixed_assets": 43989845, "liabilities": 38182366, "long_term_liabilities": 17623461, "quarter": 2 }, { "assets": 65093290, "current_assets": 23091683, "current_liabilities": 17323306, "equity": 34190741, "fixed_assets": 42001607, "liabilities": 39198415, "long_term_liabilities": 21875109, "quarter": 3 }, { "assets": 66601807, "current_assets": 31123549, "current_liabilities": 19594316, "equity": 34581676, "fixed_assets": 35478258, "liabilities": 40241501, "long_term_liabilities": 20647185, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -57196, "financing_cash_flow": 51547, "investing_cash_flow": -124945, "net_cash_flow": 10379579, "operating_cash_flow": 11108381, "quarter": 1 }, { "change_in_working_capital": 96208, "financing_cash_flow": -2955, "investing_cash_flow": -265452, "net_cash_flow": 10319452, "operating_cash_flow": 10797948, "quarter": 2 }, { "change_in_working_capital": 68354, "financing_cash_flow": -47928, "investing_cash_flow": -166546, "net_cash_flow": 10614210, "operating_cash_flow": 10822883, "quarter": 3 }, { "change_in_working_capital": -11509, "financing_cash_flow": -148759, "investing_cash_flow": -113161, "net_cash_flow": 10816452, "operating_cash_flow": 11086285, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6861159781874565, "current_ratio": 1.6829935079804752, "debt_to_equity_ratio": 1.1050507704735342, "profit_margin": 0.20326692272850794, "quarter": 1, "return_on_assets": 0.13946468352102437, "return_on_equity": 0.257647510928199 }, { "asset_turnover_ratio": 0.6712016944764925, "current_ratio": 0.9547734181368123, "debt_to_equity_ratio": 1.1341883240735477, "profit_margin": 0.1926962794741246, "quarter": 2, "return_on_assets": 0.12933806930234817, "return_on_equity": 0.24441910254013333 }, { "asset_turnover_ratio": 0.656611626175294, "current_ratio": 1.3329836117886504, "debt_to_equity_ratio": 1.1464628684122407, "profit_margin": 0.1940961574353026, "quarter": 3, "return_on_assets": 0.12744579356796992, "return_on_equity": 0.24263487006613865 }, { "asset_turnover_ratio": 0.6423386981076955, "current_ratio": 1.5883968085438656, "debt_to_equity_ratio": 1.1636654336822774, "profit_margin": 0.1921737630782023, "quarter": 4, "return_on_assets": 0.12344064478610918, "return_on_equity": 0.23773775452641452 } ], "income_statement": [ { "depreciation": 2436748, "expenses": 31340721, "income_tax": 2648955, "marketing_expense": 4698087, "net_income": 11320588, "net_profit": 8671633, "operational_expense": 15751822, "product_revenue": 15693255, "quarter": 1, "rd_expense": 4319073, "revenue": 42661309, "salaries_expense": 11517577, "service_revenue": 26968054 }, { "depreciation": 2569597, "expenses": 31441537, "income_tax": 3031253, "marketing_expense": 6134774, "net_income": 11259604, "net_profit": 8228351, "operational_expense": 16608091, "product_revenue": 15514771, "quarter": 2, "rd_expense": 5590576, "revenue": 42701141, "salaries_expense": 11363824, "service_revenue": 27186370 }, { "depreciation": 2527017, "expenses": 31542677, "income_tax": 2902468, "marketing_expense": 5157291, "net_income": 11198334, "net_profit": 8295866, "operational_expense": 20376985, "product_revenue": 11360422, "quarter": 3, "rd_expense": 4590467, "revenue": 42741011, "salaries_expense": 13103907, "service_revenue": 31380589 }, { "depreciation": 2864915, "expenses": 31644143, "income_tax": 2915405, "marketing_expense": 4921378, "net_income": 11136775, "net_profit": 8221370, "operational_expense": 17005213, "product_revenue": 14851589, "quarter": 4, "rd_expense": 4681312, "revenue": 42780918, "salaries_expense": 13523110, "service_revenue": 27929329 } ], "market_conditions": { "gdp_growth": [ 0.01058995502774747, 0.009515611040345118, 0.019817683127441813, 0.019913979759166454 ], "inflation_rate": [ 0.018929864237673524, 0.013621176650338955, 0.013077702142466797, 0.01295703891514611 ], "interest_rate": [ 0.0306843786045857, 0.02806077918331194, 0.033718784902492485, 0.033750570418834606 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 163209, "billable_hours_per_employee": 117, "client_concentration": 0.35, "client_retention_rate": 0.61, "employee_utilization_rate": 0.74, "gross_billings": 22563811, "net_revenue": 20164051, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 90422 }, { "average_project_size": 119791, "billable_hours_per_employee": 151, "client_concentration": 0.18, "client_retention_rate": 0.83, "employee_utilization_rate": 0.74, "gross_billings": 26004815, "net_revenue": 20239976, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 90762 }, { "average_project_size": 116066, "billable_hours_per_employee": 113, "client_concentration": 0.34, "client_retention_rate": 0.77, "employee_utilization_rate": 0.71, "gross_billings": 24915869, "net_revenue": 20316188, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 91104 }, { "average_project_size": 107654, "billable_hours_per_employee": 112, "client_concentration": 0.24, "client_retention_rate": 0.77, "employee_utilization_rate": 0.68, "gross_billings": 26440625, "net_revenue": 20392686, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 91447 } ], "balance_sheet": [ { "assets": 21523266, "current_assets": 9338969, "current_liabilities": 4373317, "equity": 16809039, "fixed_assets": 12184297, "liabilities": 9453326, "long_term_liabilities": 5080009, "quarter": 1 }, { "assets": 22244284, "current_assets": 10069256, "current_liabilities": 4638496, "equity": 17421771, "fixed_assets": 12175028, "liabilities": 9633349, "long_term_liabilities": 4994853, "quarter": 2 }, { "assets": 22989456, "current_assets": 8964416, "current_liabilities": 5225630, "equity": 18486311, "fixed_assets": 14025040, "liabilities": 9816799, "long_term_liabilities": 4591169, "quarter": 3 }, { "assets": 23759590, "current_assets": 8481920, "current_liabilities": 5618347, "equity": 19220607, "fixed_assets": 15277670, "liabilities": 10003743, "long_term_liabilities": 4385396, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -40316, "financing_cash_flow": -142509, "investing_cash_flow": -190482, "net_cash_flow": 5758645, "operating_cash_flow": 6068876, "quarter": 1 }, { "change_in_working_capital": -29839, "financing_cash_flow": -168754, "investing_cash_flow": -250143, "net_cash_flow": 5627760, "operating_cash_flow": 5849727, "quarter": 2 }, { "change_in_working_capital": 72364, "financing_cash_flow": -186917, "investing_cash_flow": -458388, "net_cash_flow": 6577746, "operating_cash_flow": 6578232, "quarter": 3 }, { "change_in_working_capital": 57618, "financing_cash_flow": -46112, "investing_cash_flow": -112688, "net_cash_flow": 6348066, "operating_cash_flow": 6716419, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9368490358294136, "current_ratio": 2.135442960114714, "debt_to_equity_ratio": 0.5623953873865127, "profit_margin": 0.2350271282293424, "quarter": 1, "return_on_assets": 0.2201849384754154, "return_on_equity": 0.2819375337281328 }, { "asset_turnover_ratio": 0.9098955938523353, "current_ratio": 2.1708019151035165, "debt_to_equity_ratio": 0.5529488936572522, "profit_margin": 0.2376898075373212, "quarter": 2, "return_on_assets": 0.21627290858181814, "return_on_equity": 0.27613932016440806 }, { "asset_turnover_ratio": 0.8837176486472755, "current_ratio": 1.7154708618865093, "debt_to_equity_ratio": 0.5310307178106005, "profit_margin": 0.26154778642528803, "quarter": 3, "return_on_assets": 0.23113439482865536, "return_on_equity": 0.2874372285525219 }, { "asset_turnover_ratio": 0.8582928409118171, "current_ratio": 1.5096824742224002, "debt_to_equity_ratio": 0.5204696709110175, "profit_margin": 0.26797646960287624, "quarter": 4, "return_on_assets": 0.23000228539297185, "return_on_equity": 0.2843177637418007 } ], "income_statement": [ { "depreciation": 1329777, "expenses": 13428490, "income_tax": 1996462, "marketing_expense": 1598193, "net_income": 6735561, "net_profit": 4739099, "operational_expense": 6743291, "product_revenue": 4545763, "quarter": 1, "rd_expense": 2676284, "revenue": 20164051, "salaries_expense": 4924628, "service_revenue": 15618288 }, { "depreciation": 1038891, "expenses": 13472734, "income_tax": 1956406, "marketing_expense": 2375714, "net_income": 6767242, "net_profit": 4810836, "operational_expense": 8577586, "product_revenue": 5719569, "quarter": 2, "rd_expense": 2680760, "revenue": 20239976, "salaries_expense": 6717770, "service_revenue": 14520407 }, { "depreciation": 1264578, "expenses": 13517124, "income_tax": 1485410, "marketing_expense": 1856992, "net_income": 6799064, "net_profit": 5313654, "operational_expense": 9071261, "product_revenue": 4913811, "quarter": 3, "rd_expense": 2017036, "revenue": 20316188, "salaries_expense": 4738372, "service_revenue": 15402377 }, { "depreciation": 1251659, "expenses": 13561660, "income_tax": 1366266, "marketing_expense": 1991810, "net_income": 6831026, "net_profit": 5464760, "operational_expense": 7754950, "product_revenue": 5593311, "quarter": 4, "rd_expense": 1501630, "revenue": 20392686, "salaries_expense": 4645975, "service_revenue": 14799375 } ], "market_conditions": { "gdp_growth": [ 0.009446894084921916, 0.015301702338914295, 0.0013490121762610423, 0.005222115789629962 ], "inflation_rate": [ 0.01811110533316118, 0.01237722339347762, 0.019098390321003817, 0.016293083112830162 ], "interest_rate": [ 0.03756395143277811, 0.038154040754512786, 0.03176125014530338, 0.03459474912128723 ], "year": 1998 }, "random_event": { "description": "Nguyen Inc New Ad Campaign Launch in 1998", "impact": 0.06, "type": "New Ad Campaign Launch" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 86438, "billable_hours_per_employee": 94, "client_concentration": 0.26, "client_retention_rate": 0.75, "employee_utilization_rate": 0.66, "gross_billings": 51206178, "net_revenue": 43239987, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 193901 }, { "average_project_size": 74557, "billable_hours_per_employee": 121, "client_concentration": 0.35, "client_retention_rate": 0.71, "employee_utilization_rate": 0.62, "gross_billings": 51771093, "net_revenue": 43403205, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 194633 }, { "average_project_size": 121535, "billable_hours_per_employee": 89, "client_concentration": 0.32, "client_retention_rate": 0.69, "employee_utilization_rate": 0.67, "gross_billings": 55361398, "net_revenue": 43567040, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 195368 }, { "average_project_size": 143012, "billable_hours_per_employee": 95, "client_concentration": 0.24, "client_retention_rate": 0.67, "employee_utilization_rate": 0.68, "gross_billings": 48639403, "net_revenue": 43731493, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 196105 } ], "balance_sheet": [ { "assets": 59043077, "current_assets": 21645681, "current_liabilities": 16081014, "equity": 33476168, "fixed_assets": 37397396, "liabilities": 34306827, "long_term_liabilities": 18225813, "quarter": 1 }, { "assets": 59861322, "current_assets": 24216192, "current_liabilities": 20681386, "equity": 34441471, "fixed_assets": 35645130, "liabilities": 34590836, "long_term_liabilities": 13909450, "quarter": 2 }, { "assets": 60690906, "current_assets": 28643351, "current_liabilities": 14925186, "equity": 34610950, "fixed_assets": 32047555, "liabilities": 34877197, "long_term_liabilities": 19952011, "quarter": 3 }, { "assets": 61531987, "current_assets": 21719522, "current_liabilities": 18832010, "equity": 35846157, "fixed_assets": 39812465, "liabilities": 35165928, "long_term_liabilities": 16333918, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -56209, "financing_cash_flow": 141092, "investing_cash_flow": -137301, "net_cash_flow": 10813663, "operating_cash_flow": 11177460, "quarter": 1 }, { "change_in_working_capital": -12688, "financing_cash_flow": 123480, "investing_cash_flow": -176505, "net_cash_flow": 11130546, "operating_cash_flow": 11806828, "quarter": 2 }, { "change_in_working_capital": 31331, "financing_cash_flow": -141480, "investing_cash_flow": -424602, "net_cash_flow": 10439620, "operating_cash_flow": 10748342, "quarter": 3 }, { "change_in_working_capital": 42542, "financing_cash_flow": -67979, "investing_cash_flow": -423486, "net_cash_flow": 11754479, "operating_cash_flow": 12180099, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7323464358065214, "current_ratio": 1.3460395594456918, "debt_to_equity_ratio": 1.0248134434024827, "profit_margin": 0.20212582395087214, "quarter": 1, "return_on_assets": 0.14802612675487764, "return_on_equity": 0.2610788068694123 }, { "asset_turnover_ratio": 0.7250625871576976, "current_ratio": 1.170917268310741, "debt_to_equity_ratio": 1.0043367776016303, "profit_margin": 0.21129741455728904, "quarter": 2, "return_on_assets": 0.15320385005864054, "return_on_equity": 0.2662773898362239 }, { "asset_turnover_ratio": 0.7178512049235185, "current_ratio": 1.919128579034124, "debt_to_equity_ratio": 1.007692565503114, "profit_margin": 0.20192422987653053, "quarter": 3, "return_on_assets": 0.14495155172012097, "return_on_equity": 0.2541750804297484 }, { "asset_turnover_ratio": 0.7107115360991024, "current_ratio": 1.1533299950456697, "debt_to_equity_ratio": 0.9810236561760303, "profit_margin": 0.21677965579633882, "quarter": 4, "return_on_assets": 0.15406780216605065, "return_on_equity": 0.2644662299503961 } ], "income_statement": [ { "depreciation": 2437542, "expenses": 31217812, "income_tax": 3282257, "marketing_expense": 5288483, "net_income": 12022175, "net_profit": 8739918, "operational_expense": 17884412, "product_revenue": 10494234, "quarter": 1, "rd_expense": 3880293, "revenue": 43239987, "salaries_expense": 15262785, "service_revenue": 32745753 }, { "depreciation": 2635843, "expenses": 31415548, "income_tax": 2816672, "marketing_expense": 5780520, "net_income": 11987657, "net_profit": 9170985, "operational_expense": 21555471, "product_revenue": 14683044, "quarter": 2, "rd_expense": 5253013, "revenue": 43403205, "salaries_expense": 11274543, "service_revenue": 28720161 }, { "depreciation": 1951101, "expenses": 31614538, "income_tax": 3155261, "marketing_expense": 3535729, "net_income": 11952502, "net_profit": 8797241, "operational_expense": 20592849, "product_revenue": 17218220, "quarter": 3, "rd_expense": 5063678, "revenue": 43567040, "salaries_expense": 10560070, "service_revenue": 26348820 }, { "depreciation": 2700001, "expenses": 31814788, "income_tax": 2436607, "marketing_expense": 3655413, "net_income": 11916705, "net_profit": 9480098, "operational_expense": 18169305, "product_revenue": 16527450, "quarter": 4, "rd_expense": 4939233, "revenue": 43731493, "salaries_expense": 12600631, "service_revenue": 27204043 } ], "market_conditions": { "gdp_growth": [ 0.006283305895030936, 0.02258763669456494, 0.006730833732751063, 0.006576905216930039 ], "inflation_rate": [ 0.020830285467644948, 0.015598268549768167, 0.014245924053940344, 0.018559980327567747 ], "interest_rate": [ 0.03402381097919533, 0.031328218044520524, 0.036866594454514484, 0.039264080884961604 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 198177, "billable_hours_per_employee": 155, "client_concentration": 0.34, "client_retention_rate": 0.72, "employee_utilization_rate": 0.79, "gross_billings": 74418549, "net_revenue": 60125174, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 269620 }, { "average_project_size": 148562, "billable_hours_per_employee": 144, "client_concentration": 0.32, "client_retention_rate": 0.84, "employee_utilization_rate": 0.68, "gross_billings": 73411423, "net_revenue": 58584447, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 262711 }, { "average_project_size": 122968, "billable_hours_per_employee": 99, "client_concentration": 0.39, "client_retention_rate": 0.85, "employee_utilization_rate": 0.73, "gross_billings": 67199928, "net_revenue": 57083201, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 255978 }, { "average_project_size": 114444, "billable_hours_per_employee": 132, "client_concentration": 0.22, "client_retention_rate": 0.62, "employee_utilization_rate": 0.79, "gross_billings": 70118142, "net_revenue": 55620426, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 249419 } ], "balance_sheet": [ { "assets": 68094252, "current_assets": 25033647, "current_liabilities": 15013258, "equity": 56640402, "fixed_assets": 43060605, "liabilities": 28786997, "long_term_liabilities": 13773739, "quarter": 1 }, { "assets": 69454972, "current_assets": 33212129, "current_liabilities": 14857062, "equity": 58396800, "fixed_assets": 36242843, "liabilities": 29158116, "long_term_liabilities": 14301054, "quarter": 2 }, { "assets": 70842883, "current_assets": 26744211, "current_liabilities": 12702584, "equity": 58385582, "fixed_assets": 44098672, "liabilities": 29534020, "long_term_liabilities": 16831436, "quarter": 3 }, { "assets": 72258528, "current_assets": 29267035, "current_liabilities": 15951707, "equity": 58268744, "fixed_assets": 42991493, "liabilities": 29914769, "long_term_liabilities": 13963062, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 7904, "financing_cash_flow": 81640, "investing_cash_flow": -350880, "net_cash_flow": 20516339, "operating_cash_flow": 20499426, "quarter": 1 }, { "change_in_working_capital": 25274, "financing_cash_flow": -131357, "investing_cash_flow": -372930, "net_cash_flow": 20148177, "operating_cash_flow": 20155757, "quarter": 2 }, { "change_in_working_capital": 62015, "financing_cash_flow": 182079, "investing_cash_flow": -279104, "net_cash_flow": 18390641, "operating_cash_flow": 18882773, "quarter": 3 }, { "change_in_working_capital": -89031, "financing_cash_flow": -191662, "investing_cash_flow": -402515, "net_cash_flow": 18278271, "operating_cash_flow": 18429338, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8829698870912042, "current_ratio": 1.6674360088929399, "debt_to_equity_ratio": 0.5082413963092988, "profit_margin": 0.2882843549026569, "quarter": 1, "return_on_assets": 0.25454640429855957, "return_on_equity": 0.30602090359457546 }, { "asset_turnover_ratio": 0.8434881666930915, "current_ratio": 2.2354439255890566, "debt_to_equity_ratio": 0.49931016768042086, "profit_margin": 0.3089547640519676, "quarter": 2, "return_on_assets": 0.26059968752129076, "return_on_equity": 0.309947531371582 }, { "asset_turnover_ratio": 0.8057718514928309, "current_ratio": 2.1054150084738663, "debt_to_equity_ratio": 0.5058444052163427, "profit_margin": 0.2991548949751434, "quarter": 3, "return_on_assets": 0.2410505936072647, "return_on_equity": 0.2924817808615833 }, { "asset_turnover_ratio": 0.7697420296189814, "current_ratio": 1.8347274683518195, "debt_to_equity_ratio": 0.5133930636980951, "profit_margin": 0.28631540865940147, "quarter": 4, "return_on_assets": 0.2203890037726758, "return_on_equity": 0.2733023557192171 } ], "income_statement": [ { "depreciation": 3166279, "expenses": 36562239, "income_tax": 6229788, "marketing_expense": 4866787, "net_income": 23562935, "net_profit": 17333147, "operational_expense": 24345524, "product_revenue": 21709989, "quarter": 1, "rd_expense": 5680876, "revenue": 60125174, "salaries_expense": 11584146, "service_revenue": 38415185 }, { "depreciation": 2055813, "expenses": 35920408, "income_tax": 4564095, "marketing_expense": 6048921, "net_income": 22664039, "net_profit": 18099944, "operational_expense": 18751658, "product_revenue": 16307234, "quarter": 2, "rd_expense": 4482517, "revenue": 58584447, "salaries_expense": 11911812, "service_revenue": 42277213 }, { "depreciation": 1806054, "expenses": 35289844, "income_tax": 4716638, "marketing_expense": 3533926, "net_income": 21793357, "net_profit": 17076719, "operational_expense": 19411936, "product_revenue": 22223500, "quarter": 3, "rd_expense": 3637366, "revenue": 57083201, "salaries_expense": 11266011, "service_revenue": 34859701 }, { "depreciation": 2504353, "expenses": 34670350, "income_tax": 5025091, "marketing_expense": 6905791, "net_income": 20950076, "net_profit": 15924985, "operational_expense": 23026520, "product_revenue": 20667758, "quarter": 4, "rd_expense": 4572260, "revenue": 55620426, "salaries_expense": 13872350, "service_revenue": 34952668 } ], "market_conditions": { "gdp_growth": [ 0.0192149643267202, 0.03139705625534524, 0.036370081954506035, 0.03422796116447923 ], "inflation_rate": [ 0.008978918918425605, 0.0077910276652296195, 0.010057098742920505, 0.012146886255714242 ], "interest_rate": [ 0.03589456697025209, 0.03482522074580522, 0.03093861159806201, 0.03311981881809556 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 84857, "billable_hours_per_employee": 99, "client_concentration": 0.29, "client_retention_rate": 0.74, "employee_utilization_rate": 0.61, "gross_billings": 95524736, "net_revenue": 81383892, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 364950 }, { "average_project_size": 194368, "billable_hours_per_employee": 113, "client_concentration": 0.23, "client_retention_rate": 0.76, "employee_utilization_rate": 0.7, "gross_billings": 99956140, "net_revenue": 80035193, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 358902 }, { "average_project_size": 143833, "billable_hours_per_employee": 126, "client_concentration": 0.17, "client_retention_rate": 0.79, "employee_utilization_rate": 0.74, "gross_billings": 97071352, "net_revenue": 78708845, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 352954 }, { "average_project_size": 82145, "billable_hours_per_employee": 157, "client_concentration": 0.34, "client_retention_rate": 0.89, "employee_utilization_rate": 0.74, "gross_billings": 89760419, "net_revenue": 77404477, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 347105 } ], "balance_sheet": [ { "assets": 114537775, "current_assets": 44837066, "current_liabilities": 29921490, "equity": 70998400, "fixed_assets": 69700709, "liabilities": 55519534, "long_term_liabilities": 25598044, "quarter": 1 }, { "assets": 118153140, "current_assets": 38055701, "current_liabilities": 25540029, "equity": 73119539, "fixed_assets": 80097439, "liabilities": 56801444, "long_term_liabilities": 31261415, "quarter": 2 }, { "assets": 121882623, "current_assets": 51171047, "current_liabilities": 24639890, "equity": 75729567, "fixed_assets": 70711576, "liabilities": 58112952, "long_term_liabilities": 33473062, "quarter": 3 }, { "assets": 125729827, "current_assets": 44470909, "current_liabilities": 32678108, "equity": 77735498, "fixed_assets": 81258918, "liabilities": 59454742, "long_term_liabilities": 26776634, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -59358, "financing_cash_flow": 132525, "investing_cash_flow": -184509, "net_cash_flow": 15479246, "operating_cash_flow": 15765056, "quarter": 1 }, { "change_in_working_capital": 44404, "financing_cash_flow": 167651, "investing_cash_flow": -168410, "net_cash_flow": 17389643, "operating_cash_flow": 17417327, "quarter": 2 }, { "change_in_working_capital": -20902, "financing_cash_flow": -139764, "investing_cash_flow": -285540, "net_cash_flow": 17977047, "operating_cash_flow": 17978697, "quarter": 3 }, { "change_in_working_capital": 87357, "financing_cash_flow": -114814, "investing_cash_flow": -107870, "net_cash_flow": 16302120, "operating_cash_flow": 16604036, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7105419325632962, "current_ratio": 1.4984904160855625, "debt_to_equity_ratio": 0.7819828897552621, "profit_margin": 0.14720553054896907, "quarter": 1, "return_on_assets": 0.10459570216026984, "return_on_equity": 0.16873843635912922 }, { "asset_turnover_ratio": 0.6773852391904269, "current_ratio": 1.4900414169459244, "debt_to_equity_ratio": 0.7768298976830256, "profit_margin": 0.1470333556889155, "quarter": 2, "return_on_assets": 0.09959822481230715, "return_on_equity": 0.16093978655964994 }, { "asset_turnover_ratio": 0.6457757723182573, "current_ratio": 2.076756308571183, "debt_to_equity_ratio": 0.7673746767890539, "profit_margin": 0.1519511053681451, "quarter": 3, "return_on_assets": 0.0981263424237268, "return_on_equity": 0.15792901602091558 }, { "asset_turnover_ratio": 0.615641322722889, "current_ratio": 1.3608777166658486, "debt_to_equity_ratio": 0.7648338729366602, "profit_margin": 0.148058787348954, "quarter": 4, "return_on_assets": 0.09115110768425698, "return_on_equity": 0.14742830875027005 } ], "income_statement": [ { "depreciation": 3784897, "expenses": 64971842, "income_tax": 4431891, "marketing_expense": 9692426, "net_income": 16412050, "net_profit": 11980159, "operational_expense": 37958830, "product_revenue": 19153476, "quarter": 1, "rd_expense": 7144304, "revenue": 81383892, "salaries_expense": 27240928, "service_revenue": 62230416 }, { "depreciation": 5649484, "expenses": 64146396, "income_tax": 4120954, "marketing_expense": 7153620, "net_income": 15888797, "net_profit": 11767843, "operational_expense": 33307801, "product_revenue": 30603030, "quarter": 2, "rd_expense": 8403600, "revenue": 80035193, "salaries_expense": 22643167, "service_revenue": 49432163 }, { "depreciation": 6018801, "expenses": 63331437, "income_tax": 3417512, "marketing_expense": 7991180, "net_income": 15377408, "net_profit": 11959896, "operational_expense": 39751065, "product_revenue": 27321611, "quarter": 3, "rd_expense": 11112979, "revenue": 78708845, "salaries_expense": 22804211, "service_revenue": 51387234 }, { "depreciation": 5143623, "expenses": 62526832, "income_tax": 3417232, "marketing_expense": 7751738, "net_income": 14877645, "net_profit": 11460413, "operational_expense": 39039446, "product_revenue": 17715586, "quarter": 4, "rd_expense": 12482463, "revenue": 77404477, "salaries_expense": 26837530, "service_revenue": 59688891 } ], "market_conditions": { "gdp_growth": [ 0.015700235667717492, 0.02013630603383592, 0.031127709945127036, 0.017188474078114954 ], "inflation_rate": [ 0.013294420188140553, 0.006036738140425961, 0.013330287454203772, 0.012960182638556035 ], "interest_rate": [ 0.02455290608302121, 0.02794887903342756, 0.027200835263892657, 0.029365565983528918 ], "year": 2001 }, "random_event": { "description": "Nguyen Inc Introduction of New Service in 2001", "impact": -0.03, "type": "Introduction of New Service" }, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 61566, "billable_hours_per_employee": 118, "client_concentration": 0.15, "client_retention_rate": 0.72, "employee_utilization_rate": 0.66, "gross_billings": 48314313, "net_revenue": 41338098, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 185373 }, { "average_project_size": 132016, "billable_hours_per_employee": 128, "client_concentration": 0.31, "client_retention_rate": 0.64, "employee_utilization_rate": 0.61, "gross_billings": 48206739, "net_revenue": 40595388, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 182042 }, { "average_project_size": 85412, "billable_hours_per_employee": 129, "client_concentration": 0.2, "client_retention_rate": 0.89, "employee_utilization_rate": 0.6, "gross_billings": 48189788, "net_revenue": 39866022, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 178771 }, { "average_project_size": 78139, "billable_hours_per_employee": 150, "client_concentration": 0.26, "client_retention_rate": 0.78, "employee_utilization_rate": 0.79, "gross_billings": 43091095, "net_revenue": 39149760, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 175559 } ], "balance_sheet": [ { "assets": 52997067, "current_assets": 25641237, "current_liabilities": 16780760, "equity": 30943181, "fixed_assets": 27355830, "liabilities": 31510405, "long_term_liabilities": 14729645, "quarter": 1 }, { "assets": 54267615, "current_assets": 26306937, "current_liabilities": 16157620, "equity": 32236684, "fixed_assets": 27960678, "liabilities": 32317007, "long_term_liabilities": 16159387, "quarter": 2 }, { "assets": 55568623, "current_assets": 18000684, "current_liabilities": 17362105, "equity": 31957878, "fixed_assets": 37567939, "liabilities": 33144257, "long_term_liabilities": 15782152, "quarter": 3 }, { "assets": 56900822, "current_assets": 25069143, "current_liabilities": 19504351, "equity": 32990597, "fixed_assets": 31831679, "liabilities": 33992683, "long_term_liabilities": 14488332, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 65148, "financing_cash_flow": -184162, "investing_cash_flow": -470296, "net_cash_flow": 11052035, "operating_cash_flow": 11451649, "quarter": 1 }, { "change_in_working_capital": -80848, "financing_cash_flow": -171629, "investing_cash_flow": -346244, "net_cash_flow": 12646632, "operating_cash_flow": 12802850, "quarter": 2 }, { "change_in_working_capital": -85480, "financing_cash_flow": 27531, "investing_cash_flow": -474180, "net_cash_flow": 11499293, "operating_cash_flow": 11697290, "quarter": 3 }, { "change_in_working_capital": -46501, "financing_cash_flow": 8361, "investing_cash_flow": -152495, "net_cash_flow": 12732843, "operating_cash_flow": 12629212, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7800072785159978, "current_ratio": 1.5280140470395858, "debt_to_equity_ratio": 1.0183311470142646, "profit_margin": 0.22876037983169908, "quarter": 1, "return_on_assets": 0.17843476130480956, "return_on_equity": 0.30560914212407575 }, { "asset_turnover_ratio": 0.7480591877863068, "current_ratio": 1.628144305906439, "debt_to_equity_ratio": 1.0024916644652409, "profit_margin": 0.25338040863164063, "quarter": 2, "return_on_assets": 0.1895435426819476, "return_on_equity": 0.3190798408421908 }, { "asset_turnover_ratio": 0.7174196488547143, "current_ratio": 1.0367800448159943, "debt_to_equity_ratio": 1.037123209494698, "profit_margin": 0.2391387833980526, "quarter": 3, "return_on_assets": 0.1715628620129745, "return_on_equity": 0.2983149256655902 }, { "asset_turnover_ratio": 0.6880350515850193, "current_ratio": 1.2853102879454947, "debt_to_equity_ratio": 1.030374897429107, "profit_margin": 0.25753562729375606, "quarter": 4, "return_on_assets": 0.17719353861003975, "return_on_equity": 0.30561611237286795 } ], "income_statement": [ { "depreciation": 1995130, "expenses": 28343314, "income_tax": 3538265, "marketing_expense": 4485003, "net_income": 12994784, "net_profit": 9456519, "operational_expense": 17745776, "product_revenue": 9485213, "quarter": 1, "rd_expense": 5280076, "revenue": 41338098, "salaries_expense": 11213433, "service_revenue": 31852885 }, { "depreciation": 2516774, "expenses": 27720000, "income_tax": 2589312, "marketing_expense": 2958615, "net_income": 12875388, "net_profit": 10286076, "operational_expense": 18883195, "product_revenue": 14551905, "quarter": 2, "rd_expense": 3044195, "revenue": 40595388, "salaries_expense": 8761241, "service_revenue": 26043483 }, { "depreciation": 2163778, "expenses": 27110394, "income_tax": 3222116, "marketing_expense": 4098988, "net_income": 12755628, "net_profit": 9533512, "operational_expense": 17516237, "product_revenue": 14790187, "quarter": 3, "rd_expense": 4301806, "revenue": 39866022, "salaries_expense": 12159988, "service_revenue": 25075835 }, { "depreciation": 2546754, "expenses": 26514195, "income_tax": 2553107, "marketing_expense": 4009587, "net_income": 12635565, "net_profit": 10082458, "operational_expense": 18368443, "product_revenue": 8131305, "quarter": 4, "rd_expense": 3068992, "revenue": 39149760, "salaries_expense": 11508142, "service_revenue": 31018455 } ], "market_conditions": { "gdp_growth": [ 0.026505093232436445, 0.02630811156895007, 0.036806969202738134, 0.03438697073020938 ], "inflation_rate": [ 0.011152565817117885, 0.00923782550430897, 0.012563286021745505, 0.009571216990435172 ], "interest_rate": [ 0.01863046515332483, 0.02709810207888658, 0.01842079932845686, 0.022971147257084386 ], "year": 2002 }, "random_event": null, "year": 2002 } ]

{ "advertising_type": "Branding Services", "financial_health": "Poor", "founding_year": 2009, "industry": "Advertising", "location": "East Shawn", "name": "Cooper-Flowers", "num_employees": 620, "region": "North America", "revenue_size": "Medium", "website": "www.cooper-flowers.com" }

[ { "advertising_kpis": [ { "average_project_size": 108205, "billable_hours_per_employee": 112, "client_concentration": 0.16, "client_retention_rate": 0.63, "employee_utilization_rate": 0.68, "gross_billings": 20221997, "net_revenue": 16844035, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 27168 }, { "average_project_size": 105140, "billable_hours_per_employee": 101, "client_concentration": 0.37, "client_retention_rate": 0.86, "employee_utilization_rate": 0.77, "gross_billings": 18535200, "net_revenue": 16666200, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 26881 }, { "average_project_size": 80731, "billable_hours_per_employee": 127, "client_concentration": 0.26, "client_retention_rate": 0.84, "employee_utilization_rate": 0.74, "gross_billings": 20755969, "net_revenue": 16490243, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 26597 }, { "average_project_size": 147945, "billable_hours_per_employee": 128, "client_concentration": 0.21, "client_retention_rate": 0.89, "employee_utilization_rate": 0.63, "gross_billings": 20276706, "net_revenue": 16316144, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 26316 } ], "balance_sheet": [ { "assets": 19782927, "current_assets": 9732743, "current_liabilities": 5632660, "equity": 13314563, "fixed_assets": 10050184, "liabilities": 10037350, "long_term_liabilities": 4404690, "quarter": 1 }, { "assets": 20166367, "current_assets": 6565223, "current_liabilities": 6008319, "equity": 13216491, "fixed_assets": 13601144, "liabilities": 10282861, "long_term_liabilities": 4274542, "quarter": 2 }, { "assets": 20557239, "current_assets": 10071384, "current_liabilities": 4407935, "equity": 13091431, "fixed_assets": 10485855, "liabilities": 10534378, "long_term_liabilities": 6126443, "quarter": 3 }, { "assets": 20955687, "current_assets": 6786386, "current_liabilities": 5291977, "equity": 13312078, "fixed_assets": 14169301, "liabilities": 10792047, "long_term_liabilities": 5500070, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 69803, "financing_cash_flow": -103932, "investing_cash_flow": -484800, "net_cash_flow": 4284355, "operating_cash_flow": 4401033, "quarter": 1 }, { "change_in_working_capital": -32814, "financing_cash_flow": 40419, "investing_cash_flow": -187579, "net_cash_flow": 4318400, "operating_cash_flow": 4343173, "quarter": 2 }, { "change_in_working_capital": 64711, "financing_cash_flow": -92591, "investing_cash_flow": -311679, "net_cash_flow": 3974924, "operating_cash_flow": 4251104, "quarter": 3 }, { "change_in_working_capital": 63398, "financing_cash_flow": 141752, "investing_cash_flow": -387197, "net_cash_flow": 3760868, "operating_cash_flow": 4152995, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8514430144740462, "current_ratio": 1.7279123895282158, "debt_to_equity_ratio": 0.7538625188074141, "profit_margin": 0.21188426644803338, "quarter": 1, "return_on_assets": 0.18040737854413555, "return_on_equity": 0.26805130592720167 }, { "asset_turnover_ratio": 0.8264354209164199, "current_ratio": 1.0926888202840095, "debt_to_equity_ratio": 0.7780326109252448, "profit_margin": 0.19998469957158801, "quarter": 2, "return_on_assets": 0.1652744393672891, "return_on_equity": 0.25218380582258937 }, { "asset_turnover_ratio": 0.8021623429099598, "current_ratio": 2.2848304251310423, "debt_to_equity_ratio": 0.8046773496342761, "profit_margin": 0.1860839770523697, "quarter": 3, "return_on_assets": 0.14926955901033206, "return_on_equity": 0.23439530789262075 }, { "asset_turnover_ratio": 0.7786021999660522, "current_ratio": 1.2823914389650597, "debt_to_equity_ratio": 0.810695895862389, "profit_margin": 0.19296458771141026, "quarter": 4, "return_on_assets": 0.15024265250764626, "return_on_equity": 0.23650988222875496 } ], "income_statement": [ { "depreciation": 832047, "expenses": 12318287, "income_tax": 956762, "marketing_expense": 2182609, "net_income": 4525748, "net_profit": 3568986, "operational_expense": 7679946, "product_revenue": 5573755, "quarter": 1, "rd_expense": 2009708, "revenue": 16844035, "salaries_expense": 4615145, "service_revenue": 11270280 }, { "depreciation": 1010188, "expenses": 12239660, "income_tax": 1093555, "marketing_expense": 1397885, "net_income": 4426540, "net_profit": 3332985, "operational_expense": 6898123, "product_revenue": 4111821, "quarter": 2, "rd_expense": 1557681, "revenue": 16666200, "salaries_expense": 5856928, "service_revenue": 12554379 }, { "depreciation": 1182534, "expenses": 12161535, "income_tax": 1260138, "marketing_expense": 1557223, "net_income": 4328708, "net_profit": 3068570, "operational_expense": 6248730, "product_revenue": 3543532, "quarter": 3, "rd_expense": 1585236, "revenue": 16490243, "salaries_expense": 6020143, "service_revenue": 12946711 }, { "depreciation": 1004557, "expenses": 12083909, "income_tax": 1083797, "marketing_expense": 2349495, "net_income": 4232235, "net_profit": 3148438, "operational_expense": 7153807, "product_revenue": 3972349, "quarter": 4, "rd_expense": 2089877, "revenue": 16316144, "salaries_expense": 3696343, "service_revenue": 12343795 } ], "market_conditions": { "gdp_growth": [ -0.002864571859358945, -0.011856336947777452, -0.00007512013141340243, -0.000039186871686039404 ], "inflation_rate": [ 0.0374901379922743, 0.03391936619843113, 0.03724943793217991, 0.032766037255214306 ], "interest_rate": [ 0.04634211621735107, 0.04283782211296827, 0.04424709892391956, 0.04596704297326144 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 116604, "billable_hours_per_employee": 131, "client_concentration": 0.33, "client_retention_rate": 0.73, "employee_utilization_rate": 0.76, "gross_billings": 12046648, "net_revenue": 10737337, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 17318 }, { "average_project_size": 69485, "billable_hours_per_employee": 135, "client_concentration": 0.33, "client_retention_rate": 0.74, "employee_utilization_rate": 0.69, "gross_billings": 13412790, "net_revenue": 10782839, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 17392 }, { "average_project_size": 143585, "billable_hours_per_employee": 106, "client_concentration": 0.23, "client_retention_rate": 0.61, "employee_utilization_rate": 0.66, "gross_billings": 13600962, "net_revenue": 10828534, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 17465 }, { "average_project_size": 187484, "billable_hours_per_employee": 88, "client_concentration": 0.29, "client_retention_rate": 0.66, "employee_utilization_rate": 0.72, "gross_billings": 12501845, "net_revenue": 10874424, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 17539 } ], "balance_sheet": [ { "assets": 15904364, "current_assets": 7563520, "current_liabilities": 3755982, "equity": 8742713, "fixed_assets": 8340844, "liabilities": 9212619, "long_term_liabilities": 5456637, "quarter": 1 }, { "assets": 16301302, "current_assets": 5707406, "current_liabilities": 5191181, "equity": 8913595, "fixed_assets": 10593896, "liabilities": 9382510, "long_term_liabilities": 4191329, "quarter": 2 }, { "assets": 16708147, "current_assets": 6487836, "current_liabilities": 3963822, "equity": 9170481, "fixed_assets": 10220311, "liabilities": 9555533, "long_term_liabilities": 5591711, "quarter": 3 }, { "assets": 17125145, "current_assets": 7931429, "current_liabilities": 5351069, "equity": 9388618, "fixed_assets": 9193716, "liabilities": 9731747, "long_term_liabilities": 4380678, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -28517, "financing_cash_flow": 162766, "investing_cash_flow": -276548, "net_cash_flow": 2325612, "operating_cash_flow": 2495977, "quarter": 1 }, { "change_in_working_capital": 75725, "financing_cash_flow": -133445, "investing_cash_flow": -316424, "net_cash_flow": 2330052, "operating_cash_flow": 2694298, "quarter": 2 }, { "change_in_working_capital": 36052, "financing_cash_flow": 40966, "investing_cash_flow": -395501, "net_cash_flow": 2533703, "operating_cash_flow": 2604205, "quarter": 3 }, { "change_in_working_capital": -69850, "financing_cash_flow": -35097, "investing_cash_flow": -387685, "net_cash_flow": 1839806, "operating_cash_flow": 2481432, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6751189170469187, "current_ratio": 2.013726370360667, "debt_to_equity_ratio": 1.0537483044450848, "profit_margin": 0.1910127250360122, "quarter": 1, "return_on_assets": 0.1289563040684934, "return_on_equity": 0.23459171083392535 }, { "asset_turnover_ratio": 0.6614710285104834, "current_ratio": 1.0994426894381066, "debt_to_equity_ratio": 1.0526067204085445, "profit_margin": 0.18499793978190715, "quarter": 2, "return_on_assets": 0.1223707774998586, "return_on_equity": 0.22379331795981308 }, { "asset_turnover_ratio": 0.6480990381518669, "current_ratio": 1.636762700242342, "debt_to_equity_ratio": 1.0419882010551027, "profit_margin": 0.18634720083069417, "quarter": 3, "return_on_assets": 0.12077144162066565, "return_on_equity": 0.2200393850660614 }, { "asset_turnover_ratio": 0.6349974846928303, "current_ratio": 1.4822139277217319, "debt_to_equity_ratio": 1.0365473384900739, "profit_margin": 0.18347822376615075, "quarter": 4, "return_on_assets": 0.11650821058741401, "return_on_equity": 0.212514770544504 } ], "income_statement": [ { "depreciation": 445009, "expenses": 8058110, "income_tax": 628259, "marketing_expense": 832401, "net_income": 2679227, "net_profit": 2050968, "operational_expense": 4262878, "product_revenue": 2903302, "quarter": 1, "rd_expense": 1218686, "revenue": 10737337, "salaries_expense": 3401664, "service_revenue": 7834035 }, { "depreciation": 699495, "expenses": 8102538, "income_tax": 685498, "marketing_expense": 988384, "net_income": 2680301, "net_profit": 1994803, "operational_expense": 4836998, "product_revenue": 3822418, "quarter": 2, "rd_expense": 1587293, "revenue": 10782839, "salaries_expense": 2649866, "service_revenue": 6960421 }, { "depreciation": 586338, "expenses": 8147211, "income_tax": 663456, "marketing_expense": 1145026, "net_income": 2681323, "net_profit": 2017867, "operational_expense": 4283789, "product_revenue": 2570648, "quarter": 3, "rd_expense": 1132967, "revenue": 10828534, "salaries_expense": 3037997, "service_revenue": 8257886 }, { "depreciation": 486212, "expenses": 8192131, "income_tax": 687073, "marketing_expense": 966919, "net_income": 2682293, "net_profit": 1995220, "operational_expense": 4312127, "product_revenue": 4245748, "quarter": 4, "rd_expense": 1430283, "revenue": 10874424, "salaries_expense": 2912360, "service_revenue": 6628676 } ], "market_conditions": { "gdp_growth": [ 0.014733572264718742, 0.003948104599144215, 0.007883094618251858, 0.0009132629548249645 ], "inflation_rate": [ 0.021341792433703825, 0.0260999739705827, 0.026369037310265412, 0.025062519249970504 ], "interest_rate": [ 0.05486735639282758, 0.06215556858922356, 0.056663325620509415, 0.05521604792643115 ], "year": 2010 }, "random_event": { "description": "Cooper-Flowers Award Nomination in 2010", "impact": -0.01, "type": "Award Nomination" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 60169, "billable_hours_per_employee": 142, "client_concentration": 0.24, "client_retention_rate": 0.85, "employee_utilization_rate": 0.77, "gross_billings": 23342475, "net_revenue": 18114864, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 29218 }, { "average_project_size": 101331, "billable_hours_per_employee": 155, "client_concentration": 0.28, "client_retention_rate": 0.79, "employee_utilization_rate": 0.61, "gross_billings": 19947526, "net_revenue": 18063689, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 29135 }, { "average_project_size": 185255, "billable_hours_per_employee": 116, "client_concentration": 0.22, "client_retention_rate": 0.83, "employee_utilization_rate": 0.74, "gross_billings": 20863535, "net_revenue": 18012659, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 29053 }, { "average_project_size": 152048, "billable_hours_per_employee": 146, "client_concentration": 0.34, "client_retention_rate": 0.87, "employee_utilization_rate": 0.61, "gross_billings": 21222904, "net_revenue": 17961774, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 28971 } ], "balance_sheet": [ { "assets": 23820608, "current_assets": 11188012, "current_liabilities": 6427570, "equity": 14604401, "fixed_assets": 12632596, "liabilities": 13253594, "long_term_liabilities": 6826024, "quarter": 1 }, { "assets": 24566025, "current_assets": 8272591, "current_liabilities": 6176039, "equity": 15038572, "fixed_assets": 16293434, "liabilities": 13598162, "long_term_liabilities": 7422123, "quarter": 2 }, { "assets": 25334768, "current_assets": 9970909, "current_liabilities": 7002815, "equity": 15355080, "fixed_assets": 15363859, "liabilities": 13951688, "long_term_liabilities": 6948873, "quarter": 3 }, { "assets": 26127568, "current_assets": 9968669, "current_liabilities": 5875089, "equity": 15858605, "fixed_assets": 16158899, "liabilities": 14314404, "long_term_liabilities": 8439315, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -26859, "financing_cash_flow": -118611, "investing_cash_flow": -491248, "net_cash_flow": 4768999, "operating_cash_flow": 5098871, "quarter": 1 }, { "change_in_working_capital": -91451, "financing_cash_flow": 136374, "investing_cash_flow": -492969, "net_cash_flow": 4163352, "operating_cash_flow": 4760097, "quarter": 2 }, { "change_in_working_capital": -35058, "financing_cash_flow": -138589, "investing_cash_flow": -282449, "net_cash_flow": 4859395, "operating_cash_flow": 5053459, "quarter": 3 }, { "change_in_working_capital": -35396, "financing_cash_flow": 153097, "investing_cash_flow": -230382, "net_cash_flow": 4356957, "operating_cash_flow": 4797183, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7604702617162417, "current_ratio": 1.7406285734733344, "debt_to_equity_ratio": 0.9075068535847516, "profit_margin": 0.22287702518771324, "quarter": 1, "return_on_assets": 0.16949134967503768, "return_on_equity": 0.27645002352373094 }, { "asset_turnover_ratio": 0.7353118381993017, "current_ratio": 1.3394654729349993, "debt_to_equity_ratio": 0.9042189644069929, "profit_margin": 0.2253531379996633, "quarter": 2, "return_on_assets": 0.16570483014651333, "return_on_equity": 0.27068454371864564 }, { "asset_turnover_ratio": 0.7109857489123248, "current_ratio": 1.4238429831432073, "debt_to_equity_ratio": 0.9086040580706841, "profit_margin": 0.22051158576865304, "quarter": 3, "return_on_assets": 0.15678059495157012, "return_on_equity": 0.25867660735079206 }, { "asset_turnover_ratio": 0.6874644436864541, "current_ratio": 1.6967690191586884, "debt_to_equity_ratio": 0.9026269334534784, "profit_margin": 0.2252250251005274, "quarter": 4, "return_on_assets": 0.15483419658500172, "return_on_equity": 0.2550943793606058 } ], "income_statement": [ { "depreciation": 1061484, "expenses": 12766452, "income_tax": 1311025, "marketing_expense": 1354658, "net_income": 5348412, "net_profit": 4037387, "operational_expense": 8783404, "product_revenue": 6815157, "quarter": 1, "rd_expense": 2541222, "revenue": 18114864, "salaries_expense": 3904118, "service_revenue": 11299707 }, { "depreciation": 689388, "expenses": 12746602, "income_tax": 1246378, "marketing_expense": 1315377, "net_income": 5317087, "net_profit": 4070709, "operational_expense": 6638182, "product_revenue": 6783330, "quarter": 2, "rd_expense": 2535265, "revenue": 18063689, "salaries_expense": 3913906, "service_revenue": 11280359 }, { "depreciation": 1081459, "expenses": 12726783, "income_tax": 1313876, "marketing_expense": 1493904, "net_income": 5285876, "net_profit": 3972000, "operational_expense": 7280998, "product_revenue": 6705955, "quarter": 3, "rd_expense": 2497422, "revenue": 18012659, "salaries_expense": 4627110, "service_revenue": 11306704 }, { "depreciation": 751742, "expenses": 12706994, "income_tax": 1209339, "marketing_expense": 2403840, "net_income": 5254780, "net_profit": 4045441, "operational_expense": 6445995, "product_revenue": 3671005, "quarter": 4, "rd_expense": 1339767, "revenue": 17961774, "salaries_expense": 4517088, "service_revenue": 14290769 } ], "market_conditions": { "gdp_growth": [ -0.003907621253540791, 0.0073951046524564305, -0.0015575729380089484, -0.008992977479595248 ], "inflation_rate": [ 0.030739349297182472, 0.03799369904161169, 0.03743144877390811, 0.03732229522333258 ], "interest_rate": [ 0.05327333175342613, 0.061108468496690285, 0.05248199559951613, 0.0527227581460917 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 137038, "billable_hours_per_employee": 102, "client_concentration": 0.18, "client_retention_rate": 0.76, "employee_utilization_rate": 0.79, "gross_billings": 6851010, "net_revenue": 6001189, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 9679 }, { "average_project_size": 53621, "billable_hours_per_employee": 98, "client_concentration": 0.27, "client_retention_rate": 0.81, "employee_utilization_rate": 0.65, "gross_billings": 7449848, "net_revenue": 5952729, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 9601 }, { "average_project_size": 149758, "billable_hours_per_employee": 138, "client_concentration": 0.1, "client_retention_rate": 0.81, "employee_utilization_rate": 0.76, "gross_billings": 7344940, "net_revenue": 5904661, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 9524 }, { "average_project_size": 159712, "billable_hours_per_employee": 139, "client_concentration": 0.34, "client_retention_rate": 0.66, "employee_utilization_rate": 0.64, "gross_billings": 6900727, "net_revenue": 5856981, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 9447 } ], "balance_sheet": [ { "assets": 8162098, "current_assets": 2879648, "current_liabilities": 2042663, "equity": 5741143, "fixed_assets": 5282450, "liabilities": 3537338, "long_term_liabilities": 1494675, "quarter": 1 }, { "assets": 8435257, "current_assets": 3171949, "current_liabilities": 2015844, "equity": 5972957, "fixed_assets": 5263308, "liabilities": 3628161, "long_term_liabilities": 1612317, "quarter": 2 }, { "assets": 8717558, "current_assets": 3286159, "current_liabilities": 2055512, "equity": 6192377, "fixed_assets": 5431399, "liabilities": 3721317, "long_term_liabilities": 1665805, "quarter": 3 }, { "assets": 9009307, "current_assets": 2894635, "current_liabilities": 1768097, "equity": 6306956, "fixed_assets": 6114672, "liabilities": 3816864, "long_term_liabilities": 2048767, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -41583, "financing_cash_flow": -36822, "investing_cash_flow": -439063, "net_cash_flow": 1068856, "operating_cash_flow": 1461619, "quarter": 1 }, { "change_in_working_capital": 92059, "financing_cash_flow": -112189, "investing_cash_flow": -473443, "net_cash_flow": 1049759, "operating_cash_flow": 1572815, "quarter": 2 }, { "change_in_working_capital": 66259, "financing_cash_flow": 109458, "investing_cash_flow": -248652, "net_cash_flow": 1029351, "operating_cash_flow": 1421407, "quarter": 3 }, { "change_in_working_capital": 69552, "financing_cash_flow": -44878, "investing_cash_flow": -171707, "net_cash_flow": 937687, "operating_cash_flow": 1538421, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7352507896866712, "current_ratio": 1.4097518778183185, "debt_to_equity_ratio": 0.6161382846586473, "profit_margin": 0.1860269689889787, "quarter": 1, "return_on_assets": 0.1367764758521645, "return_on_equity": 0.19445309061279262 }, { "asset_turnover_ratio": 0.7056962224150373, "current_ratio": 1.5735091604310651, "debt_to_equity_ratio": 0.607431294080972, "profit_margin": 0.19585319607191928, "quarter": 2, "return_on_assets": 0.13821286061586505, "return_on_equity": 0.19518992016851955 }, { "asset_turnover_ratio": 0.6773297063237205, "current_ratio": 1.5987058212260499, "debt_to_equity_ratio": 0.6009512986693155, "profit_margin": 0.20257488109816973, "quarter": 3, "return_on_assets": 0.1372099847227859, "return_on_equity": 0.19316265789372966 }, { "asset_turnover_ratio": 0.6501033875302507, "current_ratio": 1.6371471700930436, "debt_to_equity_ratio": 0.6051832294374656, "profit_margin": 0.19028796576256607, "quarter": 4, "return_on_assets": 0.12370685114848456, "return_on_equity": 0.17671171322584145 } ], "income_statement": [ { "depreciation": 345236, "expenses": 4447608, "income_tax": 437198, "marketing_expense": 467094, "net_income": 1553581, "net_profit": 1116383, "operational_expense": 3064385, "product_revenue": 2031659, "quarter": 1, "rd_expense": 878492, "revenue": 6001189, "salaries_expense": 1921567, "service_revenue": 3969530 }, { "depreciation": 406954, "expenses": 4421840, "income_tax": 365028, "marketing_expense": 842381, "net_income": 1530889, "net_profit": 1165861, "operational_expense": 2852477, "product_revenue": 1418834, "quarter": 2, "rd_expense": 598020, "revenue": 5952729, "salaries_expense": 1774706, "service_revenue": 4533895 }, { "depreciation": 225271, "expenses": 4396221, "income_tax": 312304, "marketing_expense": 557005, "net_income": 1508440, "net_profit": 1196136, "operational_expense": 2922532, "product_revenue": 1832138, "quarter": 3, "rd_expense": 614530, "revenue": 5904661, "salaries_expense": 1601164, "service_revenue": 4072523 }, { "depreciation": 423908, "expenses": 4370751, "income_tax": 371717, "marketing_expense": 457479, "net_income": 1486230, "net_profit": 1114513, "operational_expense": 2844209, "product_revenue": 2342570, "quarter": 4, "rd_expense": 633077, "revenue": 5856981, "salaries_expense": 1645009, "service_revenue": 3514411 } ], "market_conditions": { "gdp_growth": [ 0.0008651976144793388, -0.0011222209435569602, -0.0034205612411396585, 0.0054440811245415315 ], "inflation_rate": [ 0.025115457239221237, 0.026270660715992145, 0.01847578732584802, 0.025979045436364295 ], "interest_rate": [ 0.04556339297580691, 0.04738350363507035, 0.044675694617348806, 0.04957352548227747 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 165964, "billable_hours_per_employee": 109, "client_concentration": 0.26, "client_retention_rate": 0.69, "employee_utilization_rate": 0.7, "gross_billings": 15027234, "net_revenue": 11655352, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 18799 }, { "average_project_size": 141150, "billable_hours_per_employee": 92, "client_concentration": 0.11, "client_retention_rate": 0.63, "employee_utilization_rate": 0.74, "gross_billings": 14788558, "net_revenue": 11702398, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 18875 }, { "average_project_size": 191021, "billable_hours_per_employee": 141, "client_concentration": 0.21, "client_retention_rate": 0.87, "employee_utilization_rate": 0.74, "gross_billings": 13462433, "net_revenue": 11749635, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 18951 }, { "average_project_size": 103074, "billable_hours_per_employee": 150, "client_concentration": 0.16, "client_retention_rate": 0.81, "employee_utilization_rate": 0.74, "gross_billings": 15092024, "net_revenue": 11797063, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 19028 } ], "balance_sheet": [ { "assets": 14904151, "current_assets": 5054593, "current_liabilities": 2817426, "equity": 10920651, "fixed_assets": 9849558, "liabilities": 6914905, "long_term_liabilities": 4097479, "quarter": 1 }, { "assets": 15300828, "current_assets": 5338865, "current_liabilities": 3485968, "equity": 10975932, "fixed_assets": 9961963, "liabilities": 7068195, "long_term_liabilities": 3582227, "quarter": 2 }, { "assets": 15708063, "current_assets": 5882963, "current_liabilities": 3386251, "equity": 11468956, "fixed_assets": 9825100, "liabilities": 7224883, "long_term_liabilities": 3838632, "quarter": 3 }, { "assets": 16126136, "current_assets": 5358214, "current_liabilities": 4427149, "equity": 11597567, "fixed_assets": 10767922, "liabilities": 7385044, "long_term_liabilities": 2957895, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 10970, "financing_cash_flow": -186090, "investing_cash_flow": -436647, "net_cash_flow": 3230131, "operating_cash_flow": 3554979, "quarter": 1 }, { "change_in_working_capital": -53942, "financing_cash_flow": -138258, "investing_cash_flow": -385280, "net_cash_flow": 2788385, "operating_cash_flow": 3231885, "quarter": 2 }, { "change_in_working_capital": 70926, "financing_cash_flow": 106539, "investing_cash_flow": -319718, "net_cash_flow": 3091531, "operating_cash_flow": 3451183, "quarter": 3 }, { "change_in_working_capital": 89757, "financing_cash_flow": -35925, "investing_cash_flow": -244834, "net_cash_flow": 3149201, "operating_cash_flow": 3444994, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7820205256911312, "current_ratio": 1.7940464097371147, "debt_to_equity_ratio": 0.6331953104260909, "profit_margin": 0.25150720458721454, "quarter": 1, "return_on_assets": 0.1966837963464004, "return_on_equity": 0.2684276788993623 }, { "asset_turnover_ratio": 0.7648212240540185, "current_ratio": 1.5315301230533385, "debt_to_equity_ratio": 0.6439721929764142, "profit_margin": 0.2344219535175611, "quarter": 2, "return_on_assets": 0.1792908854344353, "return_on_equity": 0.24993768182966147 }, { "asset_turnover_ratio": 0.7480002467522571, "current_ratio": 1.737308604707684, "debt_to_equity_ratio": 0.629951235317321, "profit_margin": 0.25411648957605915, "quarter": 3, "return_on_assets": 0.19007919690670963, "return_on_equity": 0.260335465582046 }, { "asset_turnover_ratio": 0.7315492688391069, "current_ratio": 1.2103080334544873, "debt_to_equity_ratio": 0.6367752822639438, "profit_margin": 0.24213441938896146, "quarter": 4, "return_on_assets": 0.17713325746477643, "return_on_equity": 0.24629950402528392 } ], "income_statement": [ { "depreciation": 623574, "expenses": 7804495, "income_tax": 919452, "marketing_expense": 832842, "net_income": 3850857, "net_profit": 2931405, "operational_expense": 4605898, "product_revenue": 2371375, "quarter": 1, "rd_expense": 819598, "revenue": 11655352, "salaries_expense": 3368803, "service_revenue": 9283977 }, { "depreciation": 488586, "expenses": 7847165, "income_tax": 1111934, "marketing_expense": 1151640, "net_income": 3855233, "net_profit": 2743299, "operational_expense": 4844731, "product_revenue": 2867466, "quarter": 2, "rd_expense": 1273295, "revenue": 11702398, "salaries_expense": 2662498, "service_revenue": 8834932 }, { "depreciation": 465407, "expenses": 7890069, "income_tax": 873790, "marketing_expense": 1438099, "net_income": 3859566, "net_profit": 2985776, "operational_expense": 4199011, "product_revenue": 2995131, "quarter": 3, "rd_expense": 1301951, "revenue": 11749635, "salaries_expense": 3565751, "service_revenue": 8754504 }, { "depreciation": 588519, "expenses": 7933207, "income_tax": 1007381, "marketing_expense": 1017656, "net_income": 3863856, "net_profit": 2856475, "operational_expense": 4697116, "product_revenue": 3837879, "quarter": 4, "rd_expense": 1413125, "revenue": 11797063, "salaries_expense": 2831086, "service_revenue": 7959184 } ], "market_conditions": { "gdp_growth": [ -0.009190728799029055, -0.02588801199190548, -0.016989879629958647, -0.01986662751812408 ], "inflation_rate": [ 0.024388618999898276, 0.02674913230804217, 0.024420923115641598, 0.0246696867340968 ], "interest_rate": [ 0.048181846103427184, 0.039661652311566584, 0.044497524100111645, 0.03948076237675522 ], "year": 2013 }, "random_event": { "description": "Cooper-Flowers Technology Adoption in 2013", "impact": -0.07, "type": "Technology Adoption" }, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 195028, "billable_hours_per_employee": 104, "client_concentration": 0.25, "client_retention_rate": 0.71, "employee_utilization_rate": 0.79, "gross_billings": 6465501, "net_revenue": 5457278, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 8802 }, { "average_project_size": 70094, "billable_hours_per_employee": 109, "client_concentration": 0.39, "client_retention_rate": 0.62, "employee_utilization_rate": 0.64, "gross_billings": 5876405, "net_revenue": 5321344, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 8583 }, { "average_project_size": 166634, "billable_hours_per_employee": 93, "client_concentration": 0.18, "client_retention_rate": 0.75, "employee_utilization_rate": 0.77, "gross_billings": 6672123, "net_revenue": 5188797, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 8369 }, { "average_project_size": 54307, "billable_hours_per_employee": 113, "client_concentration": 0.3, "client_retention_rate": 0.84, "employee_utilization_rate": 0.7, "gross_billings": 5976723, "net_revenue": 5059551, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 8161 } ], "balance_sheet": [ { "assets": 6263956, "current_assets": 2219711, "current_liabilities": 1384034, "equity": 5057267, "fixed_assets": 4044245, "liabilities": 2821924, "long_term_liabilities": 1437890, "quarter": 1 }, { "assets": 6407303, "current_assets": 2387574, "current_liabilities": 1264001, "equity": 5095676, "fixed_assets": 4019729, "liabilities": 2883959, "long_term_liabilities": 1619958, "quarter": 2 }, { "assets": 6553930, "current_assets": 2774545, "current_liabilities": 1420604, "equity": 5239184, "fixed_assets": 3779385, "liabilities": 2947358, "long_term_liabilities": 1526754, "quarter": 3 }, { "assets": 6703913, "current_assets": 2976354, "current_liabilities": 1756621, "equity": 5117393, "fixed_assets": 3727559, "liabilities": 3012151, "long_term_liabilities": 1255530, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 28822, "financing_cash_flow": 119795, "investing_cash_flow": -336063, "net_cash_flow": 1609069, "operating_cash_flow": 1857343, "quarter": 1 }, { "change_in_working_capital": 2840, "financing_cash_flow": -10682, "investing_cash_flow": -407568, "net_cash_flow": 1404784, "operating_cash_flow": 1744877, "quarter": 2 }, { "change_in_working_capital": 49735, "financing_cash_flow": -62928, "investing_cash_flow": -474683, "net_cash_flow": 1976341, "operating_cash_flow": 1930483, "quarter": 3 }, { "change_in_working_capital": 70536, "financing_cash_flow": 12288, "investing_cash_flow": -363908, "net_cash_flow": 1258611, "operating_cash_flow": 1693446, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8712190826372344, "current_ratio": 1.6037980280831252, "debt_to_equity_ratio": 0.5579938729752651, "profit_margin": 0.29597814148372137, "quarter": 1, "return_on_assets": 0.2578618049041213, "return_on_equity": 0.3193889110462232 }, { "asset_turnover_ratio": 0.8305123075965035, "current_ratio": 1.888901986628175, "debt_to_equity_ratio": 0.5659620038636679, "profit_margin": 0.2954764811295793, "quarter": 2, "return_on_assets": 0.24539685418342164, "return_on_equity": 0.3085620043346555 }, { "asset_turnover_ratio": 0.7917077234575285, "current_ratio": 1.9530741853465146, "debt_to_equity_ratio": 0.562560505605453, "profit_margin": 0.3146417175310578, "quarter": 3, "return_on_assets": 0.2491042778912805, "return_on_equity": 0.3116157019871797 }, { "asset_turnover_ratio": 0.7547160889468584, "current_ratio": 1.6943632120986827, "debt_to_equity_ratio": 0.5886104506728328, "profit_margin": 0.2817702598511212, "quarter": 4, "return_on_assets": 0.21265654849637816, "return_on_equity": 0.27858540471681575 } ], "income_statement": [ { "depreciation": 242108, "expenses": 3298005, "income_tax": 544038, "marketing_expense": 640061, "net_income": 2159273, "net_profit": 1615235, "operational_expense": 1795931, "product_revenue": 1639352, "quarter": 1, "rd_expense": 635433, "revenue": 5457278, "salaries_expense": 1302624, "service_revenue": 3817926 }, { "depreciation": 172545, "expenses": 3214766, "income_tax": 534246, "marketing_expense": 432592, "net_income": 2106578, "net_profit": 1572332, "operational_expense": 1929216, "product_revenue": 1956380, "quarter": 2, "rd_expense": 464840, "revenue": 5321344, "salaries_expense": 1550499, "service_revenue": 3364964 }, { "depreciation": 297871, "expenses": 3133628, "income_tax": 422557, "marketing_expense": 357004, "net_income": 2055169, "net_profit": 1632612, "operational_expense": 1801824, "product_revenue": 2030313, "quarter": 3, "rd_expense": 319300, "revenue": 5188797, "salaries_expense": 1007120, "service_revenue": 3158484 }, { "depreciation": 267815, "expenses": 3054537, "income_tax": 579383, "marketing_expense": 422130, "net_income": 2005014, "net_profit": 1425631, "operational_expense": 1842763, "product_revenue": 1992586, "quarter": 4, "rd_expense": 577322, "revenue": 5059551, "salaries_expense": 1507507, "service_revenue": 3066965 } ], "market_conditions": { "gdp_growth": [ -0.006680575256903094, -0.013608889231136699, -0.01829684215019419, 0.0015778365593298437 ], "inflation_rate": [ 0.03419902511491719, 0.037766850039579976, 0.03457520163453511, 0.03437241988791162 ], "interest_rate": [ 0.04255637445022187, 0.040911126818330285, 0.04702279830396657, 0.04466162976548804 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 191812, "billable_hours_per_employee": 94, "client_concentration": 0.3, "client_retention_rate": 0.81, "employee_utilization_rate": 0.64, "gross_billings": 7666949, "net_revenue": 6831024, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 11018 }, { "average_project_size": 173566, "billable_hours_per_employee": 151, "client_concentration": 0.33, "client_retention_rate": 0.82, "employee_utilization_rate": 0.77, "gross_billings": 7784114, "net_revenue": 6720804, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 10840 }, { "average_project_size": 140912, "billable_hours_per_employee": 151, "client_concentration": 0.39, "client_retention_rate": 0.71, "employee_utilization_rate": 0.69, "gross_billings": 7970575, "net_revenue": 6612363, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 10665 }, { "average_project_size": 103842, "billable_hours_per_employee": 138, "client_concentration": 0.25, "client_retention_rate": 0.64, "employee_utilization_rate": 0.73, "gross_billings": 8221822, "net_revenue": 6505672, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 10493 } ], "balance_sheet": [ { "assets": 8200546, "current_assets": 4008288, "current_liabilities": 1707046, "equity": 6344384, "fixed_assets": 4192258, "liabilities": 3391228, "long_term_liabilities": 1684182, "quarter": 1 }, { "assets": 8451283, "current_assets": 3944295, "current_liabilities": 1904995, "equity": 6529477, "fixed_assets": 4506988, "liabilities": 3475927, "long_term_liabilities": 1570932, "quarter": 2 }, { "assets": 8709686, "current_assets": 4077928, "current_liabilities": 1704437, "equity": 6730504, "fixed_assets": 4631758, "liabilities": 3562742, "long_term_liabilities": 1858305, "quarter": 3 }, { "assets": 8975991, "current_assets": 3847715, "current_liabilities": 1956917, "equity": 6892836, "fixed_assets": 5128276, "liabilities": 3651725, "long_term_liabilities": 1694808, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -85419, "financing_cash_flow": -73666, "investing_cash_flow": -463848, "net_cash_flow": 1575926, "operating_cash_flow": 1963444, "quarter": 1 }, { "change_in_working_capital": 29429, "financing_cash_flow": -40245, "investing_cash_flow": -414098, "net_cash_flow": 1609382, "operating_cash_flow": 1908702, "quarter": 2 }, { "change_in_working_capital": -82878, "financing_cash_flow": 79670, "investing_cash_flow": -127549, "net_cash_flow": 1556878, "operating_cash_flow": 1818017, "quarter": 3 }, { "change_in_working_capital": -99462, "financing_cash_flow": -151573, "investing_cash_flow": -384944, "net_cash_flow": 1764141, "operating_cash_flow": 2018317, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8329962419575477, "current_ratio": 2.348084351564047, "debt_to_equity_ratio": 0.5345243919661862, "profit_margin": 0.22471974919133647, "quarter": 1, "return_on_assets": 0.18719070657002596, "return_on_equity": 0.2419566659269048 }, { "asset_turnover_ratio": 0.7952406752915504, "current_ratio": 2.0705014973792584, "debt_to_equity_ratio": 0.5323438615374555, "profit_margin": 0.23124033969745286, "quarter": 2, "return_on_assets": 0.18389172389564992, "return_on_equity": 0.23801615351428607 }, { "asset_turnover_ratio": 0.7591964853842033, "current_ratio": 2.392536655798953, "debt_to_equity_ratio": 0.5293425276918341, "profit_margin": 0.23948473488221986, "quarter": 3, "return_on_assets": 0.18181596902574904, "return_on_equity": 0.23528104284612267 }, { "asset_turnover_ratio": 0.7247859317149493, "current_ratio": 1.9662126702358864, "debt_to_equity_ratio": 0.5297855628655607, "profit_margin": 0.24110806692990364, "quarter": 4, "return_on_assets": 0.17475173493378057, "return_on_equity": 0.22756525760949484 } ], "income_statement": [ { "depreciation": 428378, "expenses": 4811687, "income_tax": 484271, "marketing_expense": 688937, "net_income": 2019337, "net_profit": 1535066, "operational_expense": 3208479, "product_revenue": 1386713, "quarter": 1, "rd_expense": 620057, "revenue": 6831024, "salaries_expense": 1652083, "service_revenue": 5444311 }, { "depreciation": 354581, "expenses": 4716412, "income_tax": 450271, "marketing_expense": 897856, "net_income": 2004392, "net_profit": 1554121, "operational_expense": 2731382, "product_revenue": 2663997, "quarter": 2, "rd_expense": 675680, "revenue": 6720804, "salaries_expense": 1794434, "service_revenue": 4056807 }, { "depreciation": 234457, "expenses": 4623025, "income_tax": 405778, "marketing_expense": 701003, "net_income": 1989338, "net_profit": 1583560, "operational_expense": 2748165, "product_revenue": 1959406, "quarter": 3, "rd_expense": 761797, "revenue": 6612363, "salaries_expense": 1527759, "service_revenue": 4652957 }, { "depreciation": 449747, "expenses": 4531486, "income_tax": 405616, "marketing_expense": 564754, "net_income": 1974186, "net_profit": 1568570, "operational_expense": 2764244, "product_revenue": 1964886, "quarter": 4, "rd_expense": 905242, "revenue": 6505672, "salaries_expense": 1659570, "service_revenue": 4540786 } ], "market_conditions": { "gdp_growth": [ 0.0035402696094674925, 0.0008933405488677024, 0.0035794725899466334, -0.004480940986923436 ], "inflation_rate": [ 0.016724346926678152, 0.017691880241376585, 0.02429365944666285, 0.020056024925792736 ], "interest_rate": [ 0.055042096104512564, 0.05305620136075685, 0.050864850651757054, 0.04608206037966255 ], "year": 2015 }, "random_event": null, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 88451, "billable_hours_per_employee": 104, "client_concentration": 0.14, "client_retention_rate": 0.65, "employee_utilization_rate": 0.75, "gross_billings": 12571664, "net_revenue": 9804660, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 15814 }, { "average_project_size": 137783, "billable_hours_per_employee": 93, "client_concentration": 0.15, "client_retention_rate": 0.77, "employee_utilization_rate": 0.61, "gross_billings": 11969799, "net_revenue": 9800736, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 15808 }, { "average_project_size": 56764, "billable_hours_per_employee": 101, "client_concentration": 0.19, "client_retention_rate": 0.72, "employee_utilization_rate": 0.68, "gross_billings": 11465661, "net_revenue": 9796815, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 15801 }, { "average_project_size": 103366, "billable_hours_per_employee": 96, "client_concentration": 0.2, "client_retention_rate": 0.89, "employee_utilization_rate": 0.7, "gross_billings": 11250978, "net_revenue": 9792895, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 15795 } ], "balance_sheet": [ { "assets": 12995368, "current_assets": 5193099, "current_liabilities": 3824114, "equity": 8336281, "fixed_assets": 7802269, "liabilities": 6998969, "long_term_liabilities": 3174855, "quarter": 1 }, { "assets": 13262848, "current_assets": 5319599, "current_liabilities": 4079453, "equity": 8619058, "fixed_assets": 7943249, "liabilities": 7156883, "long_term_liabilities": 3077430, "quarter": 2 }, { "assets": 13535833, "current_assets": 5304137, "current_liabilities": 3792388, "equity": 8652078, "fixed_assets": 8231696, "liabilities": 7318361, "long_term_liabilities": 3525973, "quarter": 3 }, { "assets": 13814436, "current_assets": 5060200, "current_liabilities": 3701422, "equity": 8878201, "fixed_assets": 8754236, "liabilities": 7483481, "long_term_liabilities": 3782059, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -55034, "financing_cash_flow": -104865, "investing_cash_flow": -253250, "net_cash_flow": 2243103, "operating_cash_flow": 2910074, "quarter": 1 }, { "change_in_working_capital": 62919, "financing_cash_flow": 36929, "investing_cash_flow": -209822, "net_cash_flow": 2395493, "operating_cash_flow": 2978681, "quarter": 2 }, { "change_in_working_capital": -74099, "financing_cash_flow": -33374, "investing_cash_flow": -144062, "net_cash_flow": 2616359, "operating_cash_flow": 2842662, "quarter": 3 }, { "change_in_working_capital": 28739, "financing_cash_flow": -182860, "investing_cash_flow": -150832, "net_cash_flow": 2728160, "operating_cash_flow": 3009425, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.754473440074956, "current_ratio": 1.3579874972346535, "debt_to_equity_ratio": 0.839579304008586, "profit_margin": 0.23864998888283734, "quarter": 1, "return_on_assets": 0.1800550780862843, "return_on_equity": 0.2806865555515703 }, { "asset_turnover_ratio": 0.7389616468499074, "current_ratio": 1.3039981095504716, "debt_to_equity_ratio": 0.8303555910634317, "profit_margin": 0.2564188036490321, "quarter": 2, "return_on_assets": 0.18948366142777176, "return_on_equity": 0.2915739747893563 }, { "asset_turnover_ratio": 0.7237689028817067, "current_ratio": 1.3986271974281113, "debt_to_equity_ratio": 0.8458500952025629, "profit_margin": 0.24850994940702667, "quarter": 3, "return_on_assets": 0.17986377343751211, "return_on_equity": 0.28138974244106446 }, { "asset_turnover_ratio": 0.7088885134362344, "current_ratio": 1.3670962132931614, "debt_to_equity_ratio": 0.8429051110692357, "profit_margin": 0.26011164216505944, "quarter": 4, "return_on_assets": 0.18439015534184675, "return_on_equity": 0.28691015218060506 } ], "income_statement": [ { "depreciation": 570192, "expenses": 6533936, "income_tax": 930842, "marketing_expense": 1290903, "net_income": 3270724, "net_profit": 2339882, "operational_expense": 4478735, "product_revenue": 2927720, "quarter": 1, "rd_expense": 826624, "revenue": 9804660, "salaries_expense": 2714645, "service_revenue": 6876940 }, { "depreciation": 465588, "expenses": 6505563, "income_tax": 782080, "marketing_expense": 1078283, "net_income": 3295173, "net_profit": 2513093, "operational_expense": 4498523, "product_revenue": 3785296, "quarter": 2, "rd_expense": 652564, "revenue": 9800736, "salaries_expense": 2654668, "service_revenue": 6015440 }, { "depreciation": 408056, "expenses": 6477314, "income_tax": 884895, "marketing_expense": 1103809, "net_income": 3319501, "net_profit": 2434606, "operational_expense": 3480981, "product_revenue": 2145009, "quarter": 3, "rd_expense": 1154095, "revenue": 9796815, "salaries_expense": 1949394, "service_revenue": 7651806 }, { "depreciation": 462179, "expenses": 6449188, "income_tax": 796461, "marketing_expense": 975823, "net_income": 3343707, "net_profit": 2547246, "operational_expense": 4328668, "product_revenue": 3819539, "quarter": 4, "rd_expense": 1185443, "revenue": 9792895, "salaries_expense": 2315920, "service_revenue": 5973356 } ], "market_conditions": { "gdp_growth": [ -0.021915587612585347, -0.009451790238378976, -0.021101389289176917, -0.018321684626167484 ], "inflation_rate": [ 0.025561544382370932, 0.026897957972548403, 0.03244526204113817, 0.03237598276904376 ], "interest_rate": [ 0.05749969435724575, 0.062463073113847446, 0.06248892757960469, 0.0626798108188176 ], "year": 2016 }, "random_event": { "description": "Cooper-Flowers Partnership with Major Brand in 2016", "impact": -0.08, "type": "Partnership with Major Brand" }, "year": 2016 } ]

{ "advertising_type": "Branding Services", "financial_health": "Distressed", "founding_year": 2010, "industry": "Advertising", "location": "South Jeffery", "name": "Williams Ltd", "num_employees": 581, "region": "Europe", "revenue_size": "Small", "website": "www.williamsltd.com" }

[ { "advertising_kpis": [ { "average_project_size": 158876, "billable_hours_per_employee": 147, "client_concentration": 0.2, "client_retention_rate": 0.8, "employee_utilization_rate": 0.78, "gross_billings": 5173239, "net_revenue": 4596800, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 7912 }, { "average_project_size": 186765, "billable_hours_per_employee": 147, "client_concentration": 0.31, "client_retention_rate": 0.83, "employee_utilization_rate": 0.63, "gross_billings": 5569650, "net_revenue": 4584641, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 7891 }, { "average_project_size": 69494, "billable_hours_per_employee": 142, "client_concentration": 0.2, "client_retention_rate": 0.89, "employee_utilization_rate": 0.66, "gross_billings": 5179424, "net_revenue": 4572514, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 7870 }, { "average_project_size": 160701, "billable_hours_per_employee": 112, "client_concentration": 0.17, "client_retention_rate": 0.67, "employee_utilization_rate": 0.76, "gross_billings": 5416924, "net_revenue": 4560419, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 7849 } ], "balance_sheet": [ { "assets": 6682089, "current_assets": 3039784, "current_liabilities": 1665748, "equity": 4555130, "fixed_assets": 3642305, "liabilities": 2939293, "long_term_liabilities": 1273545, "quarter": 1 }, { "assets": 6913548, "current_assets": 2436943, "current_liabilities": 1274991, "equity": 4661574, "fixed_assets": 4476605, "liabilities": 2990722, "long_term_liabilities": 1715731, "quarter": 2 }, { "assets": 7153025, "current_assets": 2306371, "current_liabilities": 1602427, "equity": 4905326, "fixed_assets": 4846654, "liabilities": 3043052, "long_term_liabilities": 1440625, "quarter": 3 }, { "assets": 7400798, "current_assets": 3668090, "current_liabilities": 1497003, "equity": 5055381, "fixed_assets": 3732708, "liabilities": 3096297, "long_term_liabilities": 1599294, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 43942, "financing_cash_flow": 96536, "investing_cash_flow": -255885, "net_cash_flow": 957588, "operating_cash_flow": 1001924, "quarter": 1 }, { "change_in_working_capital": -67088, "financing_cash_flow": 116310, "investing_cash_flow": -452027, "net_cash_flow": 957085, "operating_cash_flow": 1060965, "quarter": 2 }, { "change_in_working_capital": -81611, "financing_cash_flow": -29494, "investing_cash_flow": -145314, "net_cash_flow": 1085443, "operating_cash_flow": 1081596, "quarter": 3 }, { "change_in_working_capital": 27877, "financing_cash_flow": -169671, "investing_cash_flow": -372280, "net_cash_flow": 781352, "operating_cash_flow": 1089955, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6879285804184889, "current_ratio": 1.8248762718010167, "debt_to_equity_ratio": 0.6452709362850237, "profit_margin": 0.17671728158719108, "quarter": 1, "return_on_assets": 0.12156886865769073, "return_on_equity": 0.17833387850621168 }, { "asset_turnover_ratio": 0.6631386662824934, "current_ratio": 1.911341334958443, "debt_to_equity_ratio": 0.6415691352320053, "profit_margin": 0.16113540842129187, "quarter": 2, "return_on_assets": 0.10685511983138035, "return_on_equity": 0.15847608554535442 }, { "asset_turnover_ratio": 0.639241999014403, "current_ratio": 1.4392986388771531, "debt_to_equity_ratio": 0.6203567306230003, "profit_margin": 0.1739421683564009, "quarter": 3, "return_on_assets": 0.11119113941304554, "return_on_equity": 0.16214070175967918 }, { "asset_turnover_ratio": 0.6162063874733509, "current_ratio": 2.4502890107768653, "debt_to_equity_ratio": 0.612475498879313, "profit_margin": 0.16465153750126907, "quarter": 4, "return_on_assets": 0.10145932911558997, "return_on_equity": 0.14853084268030442 } ], "income_statement": [ { "depreciation": 189590, "expenses": 3555284, "income_tax": 229182, "marketing_expense": 364596, "net_income": 1041516, "net_profit": 812334, "operational_expense": 2479520, "product_revenue": 1633686, "quarter": 1, "rd_expense": 393005, "revenue": 4596800, "salaries_expense": 1183879, "service_revenue": 2963114 }, { "depreciation": 322217, "expenses": 3534128, "income_tax": 311765, "marketing_expense": 474721, "net_income": 1050513, "net_profit": 738748, "operational_expense": 2184369, "product_revenue": 1483667, "quarter": 2, "rd_expense": 681849, "revenue": 4584641, "salaries_expense": 1290570, "service_revenue": 3100974 }, { "depreciation": 286243, "expenses": 3513098, "income_tax": 264063, "marketing_expense": 672171, "net_income": 1059416, "net_profit": 795353, "operational_expense": 2131439, "product_revenue": 1302969, "quarter": 3, "rd_expense": 638444, "revenue": 4572514, "salaries_expense": 1238397, "service_revenue": 3269545 }, { "depreciation": 339075, "expenses": 3492194, "income_tax": 317345, "marketing_expense": 458753, "net_income": 1068225, "net_profit": 750880, "operational_expense": 1875056, "product_revenue": 924694, "quarter": 4, "rd_expense": 489512, "revenue": 4560419, "salaries_expense": 1235333, "service_revenue": 3635725 } ], "market_conditions": { "gdp_growth": [ 0.017148565726862262, 0.02100511311932299, 0.016848576736126566, 0.012090823742821805 ], "inflation_rate": [ 0.017564336231015082, 0.011702456356385707, 0.008780719796749055, 0.016325203648910082 ], "interest_rate": [ 0.02401480025287638, 0.02386317757089145, 0.023486071263170625, 0.02788549114272159 ], "year": 2010 }, "random_event": { "description": "Williams Ltd Award Nomination in 2010", "impact": 0.01, "type": "Award Nomination" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 53604, "billable_hours_per_employee": 99, "client_concentration": 0.35, "client_retention_rate": 0.89, "employee_utilization_rate": 0.75, "gross_billings": 3703896, "net_revenue": 2902612, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 4996 }, { "average_project_size": 59104, "billable_hours_per_employee": 148, "client_concentration": 0.27, "client_retention_rate": 0.7, "employee_utilization_rate": 0.63, "gross_billings": 3714963, "net_revenue": 2914934, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 5017 }, { "average_project_size": 115224, "billable_hours_per_employee": 126, "client_concentration": 0.36, "client_retention_rate": 0.86, "employee_utilization_rate": 0.66, "gross_billings": 3223857, "net_revenue": 2927309, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 5038 }, { "average_project_size": 60092, "billable_hours_per_employee": 155, "client_concentration": 0.28, "client_retention_rate": 0.76, "employee_utilization_rate": 0.62, "gross_billings": 3762122, "net_revenue": 2939736, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 5060 } ], "balance_sheet": [ { "assets": 4315241, "current_assets": 1890739, "current_liabilities": 1236326, "equity": 2527771, "fixed_assets": 2424502, "liabilities": 2400280, "long_term_liabilities": 1163954, "quarter": 1 }, { "assets": 4462580, "current_assets": 2193898, "current_liabilities": 1010223, "equity": 2633339, "fixed_assets": 2268682, "liabilities": 2457137, "long_term_liabilities": 1446914, "quarter": 2 }, { "assets": 4614949, "current_assets": 1983494, "current_liabilities": 1127349, "equity": 2734317, "fixed_assets": 2631455, "liabilities": 2515341, "long_term_liabilities": 1387992, "quarter": 3 }, { "assets": 4772521, "current_assets": 1640260, "current_liabilities": 1463497, "equity": 2812752, "fixed_assets": 3132261, "liabilities": 2574924, "long_term_liabilities": 1111427, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 85725, "financing_cash_flow": 149789, "investing_cash_flow": -165369, "net_cash_flow": 448291, "operating_cash_flow": 803468, "quarter": 1 }, { "change_in_working_capital": -45672, "financing_cash_flow": 86645, "investing_cash_flow": -205689, "net_cash_flow": 475905, "operating_cash_flow": 835478, "quarter": 2 }, { "change_in_working_capital": -58027, "financing_cash_flow": -107507, "investing_cash_flow": -394955, "net_cash_flow": 881848, "operating_cash_flow": 837414, "quarter": 3 }, { "change_in_working_capital": -54926, "financing_cash_flow": -112458, "investing_cash_flow": -242515, "net_cash_flow": 511175, "operating_cash_flow": 816703, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6726419219691322, "current_ratio": 1.5293207454991644, "debt_to_equity_ratio": 0.9495638647646484, "profit_margin": 0.21112363622833502, "quarter": 1, "return_on_assets": 0.14201060844573918, "return_on_equity": 0.24243097970504449 }, { "asset_turnover_ratio": 0.653194788664853, "current_ratio": 2.1716967441842048, "debt_to_equity_ratio": 0.933087992089131, "profit_margin": 0.2154065923962601, "quarter": 2, "return_on_assets": 0.14070246359729124, "return_on_equity": 0.23844100588644304 }, { "asset_turnover_ratio": 0.6343101516398123, "current_ratio": 1.7594320835872477, "debt_to_equity_ratio": 0.919915649867956, "profit_margin": 0.21682336917626394, "quarter": 3, "return_on_assets": 0.13753326418125097, "return_on_equity": 0.23212707231824253 }, { "asset_turnover_ratio": 0.6159713074075526, "current_ratio": 1.1207812520285316, "debt_to_equity_ratio": 0.9154465093260977, "profit_margin": 0.2092551848193171, "quarter": 4, "return_on_assets": 0.1288951897749638, "return_on_equity": 0.218702182062265 } ], "income_statement": [ { "depreciation": 190658, "expenses": 2108069, "income_tax": 181733, "marketing_expense": 300213, "net_income": 794543, "net_profit": 612810, "operational_expense": 1292037, "product_revenue": 1152244, "quarter": 1, "rd_expense": 223488, "revenue": 2902612, "salaries_expense": 669991, "service_revenue": 1750368 }, { "depreciation": 207582, "expenses": 2119580, "income_tax": 167458, "marketing_expense": 292051, "net_income": 795354, "net_profit": 627896, "operational_expense": 1395757, "product_revenue": 904912, "quarter": 2, "rd_expense": 381026, "revenue": 2914934, "salaries_expense": 889835, "service_revenue": 2010022 }, { "depreciation": 202705, "expenses": 2131155, "income_tax": 161445, "marketing_expense": 407676, "net_income": 796154, "net_profit": 634709, "operational_expense": 1130975, "product_revenue": 1025975, "quarter": 3, "rd_expense": 391075, "revenue": 2927309, "salaries_expense": 678307, "service_revenue": 1901334 }, { "depreciation": 201548, "expenses": 2142793, "income_tax": 181788, "marketing_expense": 284119, "net_income": 796943, "net_profit": 615155, "operational_expense": 1233909, "product_revenue": 1152995, "quarter": 4, "rd_expense": 365412, "revenue": 2939736, "salaries_expense": 969708, "service_revenue": 1786741 } ], "market_conditions": { "gdp_growth": [ 0.0174334715766677, 0.0206144841465424, 0.02126645402540795, 0.026498305967652423 ], "inflation_rate": [ 0.01978633258725299, 0.01820955837085575, 0.02090298339923998, 0.018140863950466695 ], "interest_rate": [ 0.035057636420865075, 0.03251599313895218, 0.03510827125721453, 0.03109800031237668 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 187457, "billable_hours_per_employee": 150, "client_concentration": 0.33, "client_retention_rate": 0.61, "employee_utilization_rate": 0.66, "gross_billings": 4741333, "net_revenue": 4309603, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 7418 }, { "average_project_size": 192214, "billable_hours_per_employee": 156, "client_concentration": 0.32, "client_retention_rate": 0.64, "employee_utilization_rate": 0.63, "gross_billings": 5463182, "net_revenue": 4321870, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 7439 }, { "average_project_size": 110854, "billable_hours_per_employee": 133, "client_concentration": 0.2, "client_retention_rate": 0.67, "employee_utilization_rate": 0.8, "gross_billings": 5541811, "net_revenue": 4334171, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 7460 }, { "average_project_size": 174306, "billable_hours_per_employee": 98, "client_concentration": 0.2, "client_retention_rate": 0.78, "employee_utilization_rate": 0.76, "gross_billings": 5287589, "net_revenue": 4346508, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 7481 } ], "balance_sheet": [ { "assets": 6255986, "current_assets": 3092303, "current_liabilities": 1683154, "equity": 4026785, "fixed_assets": 3163683, "liabilities": 2922101, "long_term_liabilities": 1238947, "quarter": 1 }, { "assets": 6333543, "current_assets": 1986039, "current_liabilities": 1462455, "equity": 4037281, "fixed_assets": 4347504, "liabilities": 2951032, "long_term_liabilities": 1488577, "quarter": 2 }, { "assets": 6412061, "current_assets": 2870553, "current_liabilities": 1465725, "equity": 4075914, "fixed_assets": 3541508, "liabilities": 2980250, "long_term_liabilities": 1514525, "quarter": 3 }, { "assets": 6491553, "current_assets": 3017377, "current_liabilities": 1557751, "equity": 4130730, "fixed_assets": 3474176, "liabilities": 3009757, "long_term_liabilities": 1452006, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 5934, "financing_cash_flow": 177418, "investing_cash_flow": -154616, "net_cash_flow": 871902, "operating_cash_flow": 1014761, "quarter": 1 }, { "change_in_working_capital": 80389, "financing_cash_flow": 174344, "investing_cash_flow": -496102, "net_cash_flow": 661192, "operating_cash_flow": 935758, "quarter": 2 }, { "change_in_working_capital": -85405, "financing_cash_flow": -176180, "investing_cash_flow": -303400, "net_cash_flow": 456444, "operating_cash_flow": 828504, "quarter": 3 }, { "change_in_working_capital": -1348, "financing_cash_flow": 35575, "investing_cash_flow": -478007, "net_cash_flow": 375247, "operating_cash_flow": 876096, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6888767014504188, "current_ratio": 1.8372074094230237, "debt_to_equity_ratio": 0.7256660089873187, "profit_margin": 0.1607804709621745, "quarter": 1, "return_on_assets": 0.1107579204940676, "return_on_equity": 0.17207275779561113 }, { "asset_turnover_ratio": 0.6823779360146446, "current_ratio": 1.3580171697590695, "debt_to_equity_ratio": 0.7309454060789923, "profit_margin": 0.1515015490979599, "quarter": 2, "return_on_assets": 0.10338131437648722, "return_on_equity": 0.1621809331577366 }, { "asset_turnover_ratio": 0.6759403879657414, "current_ratio": 1.9584526428900373, "debt_to_equity_ratio": 0.7311856923379639, "profit_margin": 0.14861042630759147, "quarter": 3, "return_on_assets": 0.1004517892141076, "return_on_equity": 0.15802664138644731 }, { "asset_turnover_ratio": 0.6695636621930068, "current_ratio": 1.937008546295268, "debt_to_equity_ratio": 0.7286259329464768, "profit_margin": 0.14930008181280238, "quarter": 4, "return_on_assets": 0.09996590954429549, "return_on_equity": 0.15709910839004243 } ], "income_statement": [ { "depreciation": 321861, "expenses": 3413256, "income_tax": 203447, "marketing_expense": 435117, "net_income": 896347, "net_profit": 692900, "operational_expense": 2257832, "product_revenue": 1249877, "quarter": 1, "rd_expense": 443692, "revenue": 4309603, "salaries_expense": 1581638, "service_revenue": 3059726 }, { "depreciation": 280988, "expenses": 3443295, "income_tax": 223805, "marketing_expense": 426539, "net_income": 878575, "net_profit": 654770, "operational_expense": 1969838, "product_revenue": 1652791, "quarter": 2, "rd_expense": 344842, "revenue": 4321870, "salaries_expense": 1601117, "service_revenue": 2669079 }, { "depreciation": 184401, "expenses": 3473598, "income_tax": 216470, "marketing_expense": 437690, "net_income": 860573, "net_profit": 644103, "operational_expense": 2160737, "product_revenue": 1197577, "quarter": 3, "rd_expense": 681850, "revenue": 4334171, "salaries_expense": 1663800, "service_revenue": 3136594 }, { "depreciation": 227162, "expenses": 3504168, "income_tax": 193406, "marketing_expense": 696203, "net_income": 842340, "net_profit": 648934, "operational_expense": 1954185, "product_revenue": 1024882, "quarter": 4, "rd_expense": 522059, "revenue": 4346508, "salaries_expense": 1395584, "service_revenue": 3321626 } ], "market_conditions": { "gdp_growth": [ 0.019195356288856137, 0.02567972201877068, 0.02431493805492129, 0.01520534920818019 ], "inflation_rate": [ 0.009920285062596824, 0.017783172670329386, 0.01488894997317115, 0.018015494404995783 ], "interest_rate": [ 0.04343607487903161, 0.03792959530278242, 0.03647139019554536, 0.03801262059204453 ], "year": 2012 }, "random_event": { "description": "Williams Ltd New Ad Campaign Launch in 2012", "impact": 0.02, "type": "New Ad Campaign Launch" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 189175, "billable_hours_per_employee": 105, "client_concentration": 0.18, "client_retention_rate": 0.7, "employee_utilization_rate": 0.6, "gross_billings": 2690313, "net_revenue": 2210085, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 3804 }, { "average_project_size": 79204, "billable_hours_per_employee": 159, "client_concentration": 0.18, "client_retention_rate": 0.67, "employee_utilization_rate": 0.73, "gross_billings": 2518819, "net_revenue": 2164858, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 3726 }, { "average_project_size": 150990, "billable_hours_per_employee": 127, "client_concentration": 0.25, "client_retention_rate": 0.85, "employee_utilization_rate": 0.79, "gross_billings": 2639078, "net_revenue": 2120558, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 3650 }, { "average_project_size": 195573, "billable_hours_per_employee": 82, "client_concentration": 0.37, "client_retention_rate": 0.87, "employee_utilization_rate": 0.71, "gross_billings": 2612296, "net_revenue": 2077163, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 3575 } ], "balance_sheet": [ { "assets": 2453069, "current_assets": 1090766, "current_liabilities": 615036, "equity": 1754333, "fixed_assets": 1362303, "liabilities": 1139905, "long_term_liabilities": 524869, "quarter": 1 }, { "assets": 2528273, "current_assets": 821302, "current_liabilities": 544055, "equity": 1788543, "fixed_assets": 1706971, "liabilities": 1168201, "long_term_liabilities": 624146, "quarter": 2 }, { "assets": 2605783, "current_assets": 1174597, "current_liabilities": 517404, "equity": 1851154, "fixed_assets": 1431186, "liabilities": 1197200, "long_term_liabilities": 679796, "quarter": 3 }, { "assets": 2685668, "current_assets": 972000, "current_liabilities": 710530, "equity": 1907177, "fixed_assets": 1713668, "liabilities": 1226918, "long_term_liabilities": 516388, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 16994, "financing_cash_flow": -168486, "investing_cash_flow": -289612, "net_cash_flow": 245791, "operating_cash_flow": 570752, "quarter": 1 }, { "change_in_working_capital": -10944, "financing_cash_flow": 113280, "investing_cash_flow": -439039, "net_cash_flow": 120414, "operating_cash_flow": 561006, "quarter": 2 }, { "change_in_working_capital": -70032, "financing_cash_flow": -198490, "investing_cash_flow": -384564, "net_cash_flow": 415376, "operating_cash_flow": 521421, "quarter": 3 }, { "change_in_working_capital": -33827, "financing_cash_flow": -179387, "investing_cash_flow": -491600, "net_cash_flow": 245093, "operating_cash_flow": 567615, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9009469362663668, "current_ratio": 1.773499437431305, "debt_to_equity_ratio": 0.6497654664194312, "profit_margin": 0.19961630435028516, "quarter": 1, "return_on_assets": 0.17984369783320403, "return_on_equity": 0.25147392199770513 }, { "asset_turnover_ratio": 0.8562595890554541, "current_ratio": 1.5095936991664445, "debt_to_equity_ratio": 0.6531579056248578, "profit_margin": 0.19792106456866917, "quarter": 2, "return_on_assets": 0.16947180941298665, "return_on_equity": 0.23956427102954753 }, { "asset_turnover_ratio": 0.8137891758446502, "current_ratio": 2.2701737906935393, "debt_to_equity_ratio": 0.6467317143792467, "profit_margin": 0.20870497293636864, "quarter": 3, "return_on_assets": 0.16984184792056745, "return_on_equity": 0.2390784343171881 }, { "asset_turnover_ratio": 0.773425084559968, "current_ratio": 1.3679929067034466, "debt_to_equity_ratio": 0.6433162732142848, "profit_margin": 0.21588435765512864, "quarter": 4, "return_on_assets": 0.16697037757459224, "return_on_equity": 0.2351260527995042 } ], "income_statement": [ { "depreciation": 129583, "expenses": 1582100, "income_tax": 186816, "marketing_expense": 255336, "net_income": 627985, "net_profit": 441169, "operational_expense": 876690, "product_revenue": 739921, "quarter": 1, "rd_expense": 289800, "revenue": 2210085, "salaries_expense": 644759, "service_revenue": 1470164 }, { "depreciation": 132535, "expenses": 1557585, "income_tax": 178802, "marketing_expense": 309821, "net_income": 607273, "net_profit": 428471, "operational_expense": 784558, "product_revenue": 688798, "quarter": 2, "rd_expense": 269482, "revenue": 2164858, "salaries_expense": 708969, "service_revenue": 1476060 }, { "depreciation": 78850, "expenses": 1533451, "income_tax": 144536, "marketing_expense": 204634, "net_income": 587107, "net_profit": 442571, "operational_expense": 783448, "product_revenue": 491364, "quarter": 3, "rd_expense": 269881, "revenue": 2120558, "salaries_expense": 753771, "service_revenue": 1629194 }, { "depreciation": 119188, "expenses": 1509691, "income_tax": 119045, "marketing_expense": 266847, "net_income": 567472, "net_profit": 448427, "operational_expense": 800873, "product_revenue": 464283, "quarter": 4, "rd_expense": 215855, "revenue": 2077163, "salaries_expense": 573406, "service_revenue": 1612880 } ], "market_conditions": { "gdp_growth": [ 0.024725399279847973, 0.023983021621617626, 0.02670690017621527, 0.018150740463653503 ], "inflation_rate": [ 0.019883260630227183, 0.015472141703491791, 0.01833187524423569, 0.016872258110386645 ], "interest_rate": [ 0.033212563369761444, 0.032760193260382854, 0.035859385434617586, 0.03724249515240832 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 66672, "billable_hours_per_employee": 104, "client_concentration": 0.15, "client_retention_rate": 0.66, "employee_utilization_rate": 0.67, "gross_billings": 4398388, "net_revenue": 3846120, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 6620 }, { "average_project_size": 136012, "billable_hours_per_employee": 150, "client_concentration": 0.35, "client_retention_rate": 0.67, "employee_utilization_rate": 0.69, "gross_billings": 4360672, "net_revenue": 3788491, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 6521 }, { "average_project_size": 185729, "billable_hours_per_employee": 80, "client_concentration": 0.29, "client_retention_rate": 0.79, "employee_utilization_rate": 0.79, "gross_billings": 4748811, "net_revenue": 3731725, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 6423 }, { "average_project_size": 104936, "billable_hours_per_employee": 137, "client_concentration": 0.26, "client_retention_rate": 0.81, "employee_utilization_rate": 0.69, "gross_billings": 4116038, "net_revenue": 3675810, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 6327 } ], "balance_sheet": [ { "assets": 4057910, "current_assets": 1286270, "current_liabilities": 1056305, "equity": 3313144, "fixed_assets": 2771640, "liabilities": 1779394, "long_term_liabilities": 723089, "quarter": 1 }, { "assets": 4185304, "current_assets": 1575111, "current_liabilities": 1071229, "equity": 3535599, "fixed_assets": 2610193, "liabilities": 1802314, "long_term_liabilities": 731085, "quarter": 2 }, { "assets": 4316697, "current_assets": 1501666, "current_liabilities": 950769, "equity": 3486363, "fixed_assets": 2815031, "liabilities": 1825529, "long_term_liabilities": 874760, "quarter": 3 }, { "assets": 4452215, "current_assets": 1782258, "current_liabilities": 842414, "equity": 3707054, "fixed_assets": 2669957, "liabilities": 1849043, "long_term_liabilities": 1006629, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 96872, "financing_cash_flow": 195596, "investing_cash_flow": -495123, "net_cash_flow": 770508, "operating_cash_flow": 1213815, "quarter": 1 }, { "change_in_working_capital": 70563, "financing_cash_flow": 154127, "investing_cash_flow": -204314, "net_cash_flow": 989656, "operating_cash_flow": 1320819, "quarter": 2 }, { "change_in_working_capital": -21135, "financing_cash_flow": 58100, "investing_cash_flow": -353250, "net_cash_flow": 1366787, "operating_cash_flow": 1219068, "quarter": 3 }, { "change_in_working_capital": 40557, "financing_cash_flow": -54509, "investing_cash_flow": -369231, "net_cash_flow": 1001030, "operating_cash_flow": 1218121, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9478081081147685, "current_ratio": 1.217707006972418, "debt_to_equity_ratio": 0.5370711324349319, "profit_margin": 0.2690056472496958, "quarter": 1, "return_on_assets": 0.2549657335919229, "return_on_equity": 0.3122798163919226 }, { "asset_turnover_ratio": 0.905188965962807, "current_ratio": 1.470377482312372, "debt_to_equity_ratio": 0.5097619950678796, "profit_margin": 0.30423960357831126, "quarter": 2, "return_on_assets": 0.27539433216798587, "return_on_equity": 0.3260010538525438 }, { "asset_turnover_ratio": 0.8644862032243634, "current_ratio": 1.579422551639778, "debt_to_equity_ratio": 0.5236198869710355, "profit_margin": 0.26668497812673764, "quarter": 3, "return_on_assets": 0.23054548419775583, "return_on_equity": 0.28545363750131586 }, { "asset_turnover_ratio": 0.8256137675291961, "current_ratio": 2.1156557227206574, "debt_to_equity_ratio": 0.4987904141671527, "profit_margin": 0.30030986367630536, "quarter": 4, "return_on_assets": 0.24793995797597376, "return_on_equity": 0.2977787752754613 } ], "income_statement": [ { "depreciation": 179187, "expenses": 2368170, "income_tax": 443322, "marketing_expense": 321748, "net_income": 1477950, "net_profit": 1034628, "operational_expense": 1329024, "product_revenue": 1057828, "quarter": 1, "rd_expense": 315491, "revenue": 3846120, "salaries_expense": 853884, "service_revenue": 2788292 }, { "depreciation": 168210, "expenses": 2339559, "income_tax": 296323, "marketing_expense": 335351, "net_income": 1448932, "net_profit": 1152609, "operational_expense": 1324311, "product_revenue": 1171690, "quarter": 2, "rd_expense": 285686, "revenue": 3788491, "salaries_expense": 750473, "service_revenue": 2616801 }, { "depreciation": 223873, "expenses": 2311295, "income_tax": 425235, "marketing_expense": 297070, "net_income": 1420430, "net_profit": 995195, "operational_expense": 1210107, "product_revenue": 1383244, "quarter": 3, "rd_expense": 407266, "revenue": 3731725, "salaries_expense": 1077548, "service_revenue": 2348481 }, { "depreciation": 114239, "expenses": 2283371, "income_tax": 288557, "marketing_expense": 423896, "net_income": 1392439, "net_profit": 1103882, "operational_expense": 1489207, "product_revenue": 1036601, "quarter": 4, "rd_expense": 276401, "revenue": 3675810, "salaries_expense": 837881, "service_revenue": 2639209 } ], "market_conditions": { "gdp_growth": [ 0.013530957024703937, 0.015975218017837405, 0.018761891390456874, 0.017651225040600984 ], "inflation_rate": [ 0.011538586610840701, 0.016083380616305182, 0.01587571415924096, 0.02037894500788258 ], "interest_rate": [ 0.02384977830198037, 0.019824099184673104, 0.024125744887259725, 0.0212977160884894 ], "year": 2014 }, "random_event": null, "year": 2014 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Distressed", "founding_year": 1990, "industry": "Advertising", "location": "Campbellshire", "name": "Phelps Inc", "num_employees": 549, "region": "Middle East & Africa", "revenue_size": "Medium", "website": "www.phelpsinc.com" }

[ { "advertising_kpis": [ { "average_project_size": 98977, "billable_hours_per_employee": 121, "client_concentration": 0.11, "client_retention_rate": 0.76, "employee_utilization_rate": 0.69, "gross_billings": 16543833, "net_revenue": 13322360, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 24267 }, { "average_project_size": 166280, "billable_hours_per_employee": 142, "client_concentration": 0.29, "client_retention_rate": 0.83, "employee_utilization_rate": 0.67, "gross_billings": 14738860, "net_revenue": 13281900, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 24193 }, { "average_project_size": 193453, "billable_hours_per_employee": 105, "client_concentration": 0.38, "client_retention_rate": 0.79, "employee_utilization_rate": 0.61, "gross_billings": 14926909, "net_revenue": 13241563, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 24119 }, { "average_project_size": 82716, "billable_hours_per_employee": 109, "client_concentration": 0.15, "client_retention_rate": 0.84, "employee_utilization_rate": 0.79, "gross_billings": 15473871, "net_revenue": 13201349, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 24046 } ], "balance_sheet": [ { "assets": 19521428, "current_assets": 9535217, "current_liabilities": 5266483, "equity": 12848044, "fixed_assets": 9986211, "liabilities": 10596867, "long_term_liabilities": 5330384, "quarter": 1 }, { "assets": 20068277, "current_assets": 7474583, "current_liabilities": 4538551, "equity": 12777656, "fixed_assets": 12593694, "liabilities": 10772797, "long_term_liabilities": 6234246, "quarter": 2 }, { "assets": 20630445, "current_assets": 8190901, "current_liabilities": 5146444, "equity": 13380479, "fixed_assets": 12439544, "liabilities": 10951648, "long_term_liabilities": 5805204, "quarter": 3 }, { "assets": 21208360, "current_assets": 6722478, "current_liabilities": 5505431, "equity": 13837753, "fixed_assets": 14485882, "liabilities": 11133468, "long_term_liabilities": 5628037, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 38515, "financing_cash_flow": 49017, "investing_cash_flow": -337949, "net_cash_flow": 4315993, "operating_cash_flow": 4377844, "quarter": 1 }, { "change_in_working_capital": -52006, "financing_cash_flow": 112737, "investing_cash_flow": -230069, "net_cash_flow": 3685560, "operating_cash_flow": 3967817, "quarter": 2 }, { "change_in_working_capital": 25903, "financing_cash_flow": 168899, "investing_cash_flow": -478783, "net_cash_flow": 4409308, "operating_cash_flow": 4519946, "quarter": 3 }, { "change_in_working_capital": 53072, "financing_cash_flow": -22968, "investing_cash_flow": -499898, "net_cash_flow": 4185998, "operating_cash_flow": 4272782, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6824480258308973, "current_ratio": 1.8105473804814332, "debt_to_equity_ratio": 0.8247844574629415, "profit_margin": 0.2945036014640049, "quarter": 1, "return_on_assets": 0.20098340141919946, "return_on_equity": 0.30537590002026765 }, { "asset_turnover_ratio": 0.661835592562331, "current_ratio": 1.6469095532913478, "debt_to_equity_ratio": 0.8430964959457353, "profit_margin": 0.26217453828142057, "quarter": 2, "return_on_assets": 0.17351644089823953, "return_on_equity": 0.2725207189800696 }, { "asset_turnover_ratio": 0.6418457284852557, "current_ratio": 1.591565166161334, "debt_to_equity_ratio": 0.8184795178109842, "profit_margin": 0.2795502313435355, "quarter": 3, "return_on_assets": 0.1794281218849133, "return_on_equity": 0.2766479436199556 }, { "asset_turnover_ratio": 0.6224596809937214, "current_ratio": 1.2210629830797988, "debt_to_equity_ratio": 0.8045719561550203, "profit_margin": 0.2850360974473139, "quarter": 4, "return_on_assets": 0.1774234782887503, "return_on_equity": 0.271927169100359 } ], "income_statement": [ { "depreciation": 454361, "expenses": 8390580, "income_tax": 1008297, "marketing_expense": 1656642, "net_income": 4931780, "net_profit": 3923483, "operational_expense": 5570362, "product_revenue": 3471675, "quarter": 1, "rd_expense": 1404004, "revenue": 13322360, "salaries_expense": 3720899, "service_revenue": 9850685 }, { "depreciation": 485641, "expenses": 8334549, "income_tax": 1465175, "marketing_expense": 1169747, "net_income": 4947351, "net_profit": 3482176, "operational_expense": 5694148, "product_revenue": 5074235, "quarter": 2, "rd_expense": 931089, "revenue": 13281900, "salaries_expense": 3331182, "service_revenue": 8207665 }, { "depreciation": 818264, "expenses": 8278893, "income_tax": 1260988, "marketing_expense": 843674, "net_income": 4962670, "net_profit": 3701682, "operational_expense": 4514322, "product_revenue": 3449652, "quarter": 3, "rd_expense": 1541740, "revenue": 13241563, "salaries_expense": 3193427, "service_revenue": 9791911 }, { "depreciation": 509921, "expenses": 8223608, "income_tax": 1214880, "marketing_expense": 958181, "net_income": 4977741, "net_profit": 3762861, "operational_expense": 4577941, "product_revenue": 4863963, "quarter": 4, "rd_expense": 1039984, "revenue": 13201349, "salaries_expense": 4096253, "service_revenue": 8337386 } ], "market_conditions": { "gdp_growth": [ -0.010766182354625375, -0.01791409120557943, -0.021288851809844984, -0.02495702631783275 ], "inflation_rate": [ 0.02707303318880577, 0.030217244562617897, 0.02684090887082082, 0.023398954338489625 ], "interest_rate": [ 0.05064544692983459, 0.04540789695196235, 0.04385048267458946, 0.0442994382194763 ], "year": 1990 }, "random_event": { "description": "Phelps Inc Partnership with Major Brand in 1990", "impact": 0.02, "type": "Partnership with Major Brand" }, "year": 1990 }, { "advertising_kpis": [ { "average_project_size": 97770, "billable_hours_per_employee": 80, "client_concentration": 0.27, "client_retention_rate": 0.66, "employee_utilization_rate": 0.77, "gross_billings": 19179134, "net_revenue": 16155393, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 29427 }, { "average_project_size": 73324, "billable_hours_per_employee": 153, "client_concentration": 0.18, "client_retention_rate": 0.64, "employee_utilization_rate": 0.68, "gross_billings": 18851317, "net_revenue": 16210659, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 29528 }, { "average_project_size": 177869, "billable_hours_per_employee": 151, "client_concentration": 0.3, "client_retention_rate": 0.88, "employee_utilization_rate": 0.74, "gross_billings": 20442163, "net_revenue": 16266115, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 29629 }, { "average_project_size": 127402, "billable_hours_per_employee": 144, "client_concentration": 0.18, "client_retention_rate": 0.87, "employee_utilization_rate": 0.69, "gross_billings": 17955812, "net_revenue": 16321760, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 29730 } ], "balance_sheet": [ { "assets": 17598602, "current_assets": 7659298, "current_liabilities": 4194628, "equity": 14106661, "fixed_assets": 9939304, "liabilities": 8626304, "long_term_liabilities": 4431676, "quarter": 1 }, { "assets": 18142349, "current_assets": 7240276, "current_liabilities": 3959702, "equity": 14044343, "fixed_assets": 10902073, "liabilities": 8704099, "long_term_liabilities": 4744397, "quarter": 2 }, { "assets": 18702896, "current_assets": 7411437, "current_liabilities": 5245285, "equity": 14657372, "fixed_assets": 11291459, "liabilities": 8782596, "long_term_liabilities": 3537311, "quarter": 3 }, { "assets": 19280762, "current_assets": 7557874, "current_liabilities": 4105118, "equity": 15673486, "fixed_assets": 11722888, "liabilities": 8861801, "long_term_liabilities": 4756683, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 53536, "financing_cash_flow": 14785, "investing_cash_flow": -463994, "net_cash_flow": 5720954, "operating_cash_flow": 6098040, "quarter": 1 }, { "change_in_working_capital": -901, "financing_cash_flow": 177143, "investing_cash_flow": -350563, "net_cash_flow": 4875412, "operating_cash_flow": 5435473, "quarter": 2 }, { "change_in_working_capital": 34724, "financing_cash_flow": -197224, "investing_cash_flow": -426589, "net_cash_flow": 5198985, "operating_cash_flow": 5576021, "quarter": 3 }, { "change_in_working_capital": 95106, "financing_cash_flow": -72164, "investing_cash_flow": -380594, "net_cash_flow": 5330624, "operating_cash_flow": 5804410, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9179929746692379, "current_ratio": 1.8259778936296616, "debt_to_equity_ratio": 0.6115057276842479, "profit_margin": 0.3178110863660203, "quarter": 1, "return_on_assets": 0.29174834455600507, "return_on_equity": 0.3639672775860992 }, { "asset_turnover_ratio": 0.8935259155250513, "current_ratio": 1.8284901237517368, "debt_to_equity_ratio": 0.6197583610710733, "profit_margin": 0.28413977494684206, "quarter": 2, "return_on_assets": 0.25388625254645913, "return_on_equity": 0.3279678515399403 }, { "asset_turnover_ratio": 0.8697110329865493, "current_ratio": 1.4129712684820748, "debt_to_equity_ratio": 0.5991930886382634, "profit_margin": 0.2912233191514999, "quarter": 3, "return_on_assets": 0.2532801337290225, "return_on_equity": 0.32318699423061653 }, { "asset_turnover_ratio": 0.8465308580646346, "current_ratio": 1.8410856886452471, "debt_to_equity_ratio": 0.5654007666195, "profit_margin": 0.3219337252845281, "quarter": 4, "return_on_assets": 0.27252683270505595, "return_on_equity": 0.3352492865977613 } ], "income_statement": [ { "depreciation": 963677, "expenses": 9734873, "income_tax": 1286157, "marketing_expense": 1137635, "net_income": 6420520, "net_profit": 5134363, "operational_expense": 4986860, "product_revenue": 3509690, "quarter": 1, "rd_expense": 1034605, "revenue": 16155393, "salaries_expense": 3084218, "service_revenue": 12645703 }, { "depreciation": 829380, "expenses": 9736775, "income_tax": 1867791, "marketing_expense": 1814104, "net_income": 6473884, "net_profit": 4606093, "operational_expense": 6109418, "product_revenue": 4262725, "quarter": 2, "rd_expense": 1327362, "revenue": 16210659, "salaries_expense": 3890221, "service_revenue": 11947934 }, { "depreciation": 838949, "expenses": 9738677, "income_tax": 1790366, "marketing_expense": 1779740, "net_income": 6527438, "net_profit": 4737072, "operational_expense": 5910445, "product_revenue": 3294726, "quarter": 3, "rd_expense": 1833948, "revenue": 16266115, "salaries_expense": 4670611, "service_revenue": 12971389 }, { "depreciation": 549885, "expenses": 9740580, "income_tax": 1326655, "marketing_expense": 1662307, "net_income": 6581180, "net_profit": 5254525, "operational_expense": 6577449, "product_revenue": 4581524, "quarter": 4, "rd_expense": 1453245, "revenue": 16321760, "salaries_expense": 3151732, "service_revenue": 11740236 } ], "market_conditions": { "gdp_growth": [ 0.0056687378869537345, -0.0003058634007946492, -0.008305702485855866, -0.0008153800608315196 ], "inflation_rate": [ 0.037274093075882614, 0.037228076240464494, 0.043463989796055535, 0.04313132718149554 ], "interest_rate": [ 0.04608130387345255, 0.04393510116469956, 0.03954124461663863, 0.04404828969532857 ], "year": 1991 }, "random_event": null, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 105869, "billable_hours_per_employee": 111, "client_concentration": 0.32, "client_retention_rate": 0.7, "employee_utilization_rate": 0.64, "gross_billings": 18711891, "net_revenue": 16720660, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 30457 }, { "average_project_size": 86821, "billable_hours_per_employee": 144, "client_concentration": 0.15, "client_retention_rate": 0.67, "employee_utilization_rate": 0.74, "gross_billings": 19078799, "net_revenue": 16829677, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 30655 }, { "average_project_size": 51475, "billable_hours_per_employee": 122, "client_concentration": 0.31, "client_retention_rate": 0.8, "employee_utilization_rate": 0.78, "gross_billings": 21565911, "net_revenue": 16939406, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 30855 }, { "average_project_size": 127718, "billable_hours_per_employee": 127, "client_concentration": 0.25, "client_retention_rate": 0.68, "employee_utilization_rate": 0.69, "gross_billings": 20357542, "net_revenue": 17049850, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 31056 } ], "balance_sheet": [ { "assets": 18959777, "current_assets": 7675837, "current_liabilities": 4341948, "equity": 13621237, "fixed_assets": 11283940, "liabilities": 10098976, "long_term_liabilities": 5757028, "quarter": 1 }, { "assets": 19499117, "current_assets": 8308505, "current_liabilities": 4897744, "equity": 13806185, "fixed_assets": 11190612, "liabilities": 10368528, "long_term_liabilities": 5470784, "quarter": 2 }, { "assets": 20053799, "current_assets": 7028910, "current_liabilities": 5005307, "equity": 13854464, "fixed_assets": 13024889, "liabilities": 10645274, "long_term_liabilities": 5639967, "quarter": 3 }, { "assets": 20624261, "current_assets": 7685034, "current_liabilities": 5146146, "equity": 14110482, "fixed_assets": 12939227, "liabilities": 10929407, "long_term_liabilities": 5783261, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 7124, "financing_cash_flow": -171712, "investing_cash_flow": -148101, "net_cash_flow": 5430358, "operating_cash_flow": 5598854, "quarter": 1 }, { "change_in_working_capital": -58781, "financing_cash_flow": 76482, "investing_cash_flow": -240721, "net_cash_flow": 4918949, "operating_cash_flow": 5280038, "quarter": 2 }, { "change_in_working_capital": 46984, "financing_cash_flow": 1785, "investing_cash_flow": -124610, "net_cash_flow": 4724916, "operating_cash_flow": 4999944, "quarter": 3 }, { "change_in_working_capital": 9061, "financing_cash_flow": -25648, "investing_cash_flow": -298448, "net_cash_flow": 4693183, "operating_cash_flow": 5163372, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.88190172278925, "current_ratio": 1.767832548892801, "debt_to_equity_ratio": 0.7414140140135584, "profit_margin": 0.2847038334611194, "quarter": 1, "return_on_assets": 0.2510808012140649, "return_on_equity": 0.34948632051553025 }, { "asset_turnover_ratio": 0.8630994418875481, "current_ratio": 1.69639429908954, "debt_to_equity_ratio": 0.7510060165063701, "profit_margin": 0.27781852260147355, "quarter": 2, "return_on_assets": 0.23978501180335499, "return_on_equity": 0.3386595210769666 }, { "asset_turnover_ratio": 0.8446981043342461, "current_ratio": 1.404291485017802, "debt_to_equity_ratio": 0.7683641893327667, "profit_margin": 0.2624613283370149, "quarter": 3, "return_on_assets": 0.22170058650732463, "return_on_equity": 0.3209029955976644 }, { "asset_turnover_ratio": 0.8266890144572938, "current_ratio": 1.4933571647598027, "debt_to_equity_ratio": 0.774559437445156, "profit_margin": 0.2589833928157726, "quarter": 4, "return_on_assets": 0.2140987257676772, "return_on_equity": 0.3129324710523709 } ], "income_statement": [ { "depreciation": 838418, "expenses": 10484659, "income_tax": 1475565, "marketing_expense": 1400932, "net_income": 6236001, "net_profit": 4760436, "operational_expense": 6694119, "product_revenue": 5272393, "quarter": 1, "rd_expense": 1377313, "revenue": 16720660, "salaries_expense": 4908850, "service_revenue": 11448267 }, { "depreciation": 604442, "expenses": 10581661, "income_tax": 1572420, "marketing_expense": 1804481, "net_income": 6248016, "net_profit": 4675596, "operational_expense": 6672586, "product_revenue": 5844894, "quarter": 2, "rd_expense": 1478271, "revenue": 16829677, "salaries_expense": 3762627, "service_revenue": 10984783 }, { "depreciation": 554005, "expenses": 10679560, "income_tax": 1813907, "marketing_expense": 1311223, "net_income": 6259846, "net_profit": 4445939, "operational_expense": 7252013, "product_revenue": 3474708, "quarter": 3, "rd_expense": 1736913, "revenue": 16939406, "salaries_expense": 4738803, "service_revenue": 13464698 }, { "depreciation": 747744, "expenses": 10778365, "income_tax": 1855857, "marketing_expense": 1576395, "net_income": 6271485, "net_profit": 4415628, "operational_expense": 5632699, "product_revenue": 6669051, "quarter": 4, "rd_expense": 1153415, "revenue": 17049850, "salaries_expense": 3611526, "service_revenue": 10380799 } ], "market_conditions": { "gdp_growth": [ -0.01057567584147853, -0.007361085747161947, -0.0027526679017143077, -0.007779339004058706 ], "inflation_rate": [ 0.026408602683283523, 0.028196209572718428, 0.031141072701206203, 0.02536567223804446 ], "interest_rate": [ 0.046352452175432046, 0.050552998384928015, 0.04979575769582103, 0.04633353408865373 ], "year": 1992 }, "random_event": null, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 117166, "billable_hours_per_employee": 110, "client_concentration": 0.11, "client_retention_rate": 0.8, "employee_utilization_rate": 0.69, "gross_billings": 9309566, "net_revenue": 8146146, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 14838 }, { "average_project_size": 55320, "billable_hours_per_employee": 145, "client_concentration": 0.37, "client_retention_rate": 0.84, "employee_utilization_rate": 0.74, "gross_billings": 10646088, "net_revenue": 8217837, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 14969 }, { "average_project_size": 155927, "billable_hours_per_employee": 94, "client_concentration": 0.36, "client_retention_rate": 0.68, "employee_utilization_rate": 0.69, "gross_billings": 10544901, "net_revenue": 8290160, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 15100 }, { "average_project_size": 185859, "billable_hours_per_employee": 156, "client_concentration": 0.13, "client_retention_rate": 0.69, "employee_utilization_rate": 0.72, "gross_billings": 10111716, "net_revenue": 8363119, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 15233 } ], "balance_sheet": [ { "assets": 11334698, "current_assets": 4658315, "current_liabilities": 2646411, "equity": 6333389, "fixed_assets": 6676383, "liabilities": 6392568, "long_term_liabilities": 3746157, "quarter": 1 }, { "assets": 11573079, "current_assets": 4851753, "current_liabilities": 2813554, "equity": 6440875, "fixed_assets": 6721326, "liabilities": 6452922, "long_term_liabilities": 3639368, "quarter": 2 }, { "assets": 11816474, "current_assets": 4215181, "current_liabilities": 2860921, "equity": 6682264, "fixed_assets": 7601293, "liabilities": 6513846, "long_term_liabilities": 3652925, "quarter": 3 }, { "assets": 12064987, "current_assets": 4749301, "current_liabilities": 2848582, "equity": 6868244, "fixed_assets": 7315686, "liabilities": 6575345, "long_term_liabilities": 3726763, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 71411, "financing_cash_flow": -148728, "investing_cash_flow": -130267, "net_cash_flow": 1648772, "operating_cash_flow": 1986385, "quarter": 1 }, { "change_in_working_capital": -44397, "financing_cash_flow": -157979, "investing_cash_flow": -239562, "net_cash_flow": 1486198, "operating_cash_flow": 1756030, "quarter": 2 }, { "change_in_working_capital": 8119, "financing_cash_flow": -150940, "investing_cash_flow": -111514, "net_cash_flow": 1575969, "operating_cash_flow": 1969506, "quarter": 3 }, { "change_in_working_capital": 869, "financing_cash_flow": -17745, "investing_cash_flow": -270832, "net_cash_flow": 1590512, "operating_cash_flow": 1836011, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7186910493777602, "current_ratio": 1.7602386779680104, "debt_to_equity_ratio": 1.009343970502996, "profit_margin": 0.17078738829380175, "quarter": 1, "return_on_assets": 0.12274336731335939, "return_on_equity": 0.21967054289575455 }, { "asset_turnover_ratio": 0.7100821656881457, "current_ratio": 1.724421496797289, "debt_to_equity_ratio": 1.001870398043744, "profit_margin": 0.16071357949786544, "quarter": 2, "return_on_assets": 0.11411984658533826, "return_on_equity": 0.20505257437848118 }, { "asset_turnover_ratio": 0.701576460118306, "current_ratio": 1.4733650457317766, "debt_to_equity_ratio": 0.974796266654535, "profit_margin": 0.16641850096982447, "quarter": 3, "return_on_assets": 0.11675530280860433, "return_on_equity": 0.20646236066099752 }, { "asset_turnover_ratio": 0.6931726490878108, "current_ratio": 1.6672509339734647, "debt_to_equity_ratio": 0.9573546018458284, "profit_margin": 0.16484304480182574, "quarter": 4, "return_on_assets": 0.11426469004898224, "return_on_equity": 0.2007211741458224 } ], "income_statement": [ { "depreciation": 595126, "expenses": 6379990, "income_tax": 374897, "marketing_expense": 1052423, "net_income": 1766156, "net_profit": 1391259, "operational_expense": 3517062, "product_revenue": 3029075, "quarter": 1, "rd_expense": 1212263, "revenue": 8146146, "salaries_expense": 2790095, "service_revenue": 5117071 }, { "depreciation": 435312, "expenses": 6457090, "income_tax": 440029, "marketing_expense": 690134, "net_income": 1760747, "net_profit": 1320718, "operational_expense": 3348601, "product_revenue": 2553616, "quarter": 2, "rd_expense": 693976, "revenue": 8217837, "salaries_expense": 2045638, "service_revenue": 5664221 }, { "depreciation": 589870, "expenses": 6535122, "income_tax": 375402, "marketing_expense": 1148887, "net_income": 1755038, "net_profit": 1379636, "operational_expense": 3781099, "product_revenue": 2884036, "quarter": 3, "rd_expense": 886799, "revenue": 8290160, "salaries_expense": 2760506, "service_revenue": 5406124 }, { "depreciation": 457409, "expenses": 6614097, "income_tax": 370420, "marketing_expense": 852352, "net_income": 1749022, "net_profit": 1378602, "operational_expense": 4403565, "product_revenue": 2611563, "quarter": 4, "rd_expense": 733540, "revenue": 8363119, "salaries_expense": 2830843, "service_revenue": 5751556 } ], "market_conditions": { "gdp_growth": [ -0.005951039640363427, -0.0004342577153739549, -0.008847307613565654, -0.005996087032611079 ], "inflation_rate": [ 0.017983310499986124, 0.019618466011807167, 0.019394056575371976, 0.024265128214153164 ], "interest_rate": [ 0.04267071859939201, 0.040651670921469145, 0.04977844020717596, 0.04922588264742298 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 87756, "billable_hours_per_employee": 88, "client_concentration": 0.1, "client_retention_rate": 0.84, "employee_utilization_rate": 0.78, "gross_billings": 16287959, "net_revenue": 12645755, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 23034 }, { "average_project_size": 110718, "billable_hours_per_employee": 96, "client_concentration": 0.33, "client_retention_rate": 0.64, "employee_utilization_rate": 0.68, "gross_billings": 13850040, "net_revenue": 12475913, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 22725 }, { "average_project_size": 132712, "billable_hours_per_employee": 131, "client_concentration": 0.27, "client_retention_rate": 0.77, "employee_utilization_rate": 0.62, "gross_billings": 15846179, "net_revenue": 12308352, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 22420 }, { "average_project_size": 154705, "billable_hours_per_employee": 117, "client_concentration": 0.12, "client_retention_rate": 0.74, "employee_utilization_rate": 0.64, "gross_billings": 13693270, "net_revenue": 12143042, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 22118 } ], "balance_sheet": [ { "assets": 15297057, "current_assets": 5753911, "current_liabilities": 3844585, "equity": 10615888, "fixed_assets": 9543146, "liabilities": 6749332, "long_term_liabilities": 2904747, "quarter": 1 }, { "assets": 15788574, "current_assets": 5367494, "current_liabilities": 3195689, "equity": 10833967, "fixed_assets": 10421080, "liabilities": 6800135, "long_term_liabilities": 3604446, "quarter": 2 }, { "assets": 16295884, "current_assets": 6104609, "current_liabilities": 3123026, "equity": 11274205, "fixed_assets": 10191275, "liabilities": 6851320, "long_term_liabilities": 3728294, "quarter": 3 }, { "assets": 16819495, "current_assets": 5598086, "current_liabilities": 3840810, "equity": 11683093, "fixed_assets": 11221409, "liabilities": 6902891, "long_term_liabilities": 3062081, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -30861, "financing_cash_flow": -10014, "investing_cash_flow": -496783, "net_cash_flow": 2510938, "operating_cash_flow": 2871721, "quarter": 1 }, { "change_in_working_capital": -45032, "financing_cash_flow": 58608, "investing_cash_flow": -155180, "net_cash_flow": 2139682, "operating_cash_flow": 2605120, "quarter": 2 }, { "change_in_working_capital": 35180, "financing_cash_flow": 14623, "investing_cash_flow": -492933, "net_cash_flow": 2065984, "operating_cash_flow": 2395630, "quarter": 3 }, { "change_in_working_capital": 57603, "financing_cash_flow": 82922, "investing_cash_flow": -236136, "net_cash_flow": 1946848, "operating_cash_flow": 2296933, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8266789487677271, "current_ratio": 1.4966273342896568, "debt_to_equity_ratio": 0.6357764889757691, "profit_margin": 0.16354602789631778, "quarter": 1, "return_on_assets": 0.13520005841646535, "return_on_equity": 0.19481771096303954 }, { "asset_turnover_ratio": 0.7901861814752871, "current_ratio": 1.67960461734543, "debt_to_equity_ratio": 0.6276680554777396, "profit_margin": 0.1479272899706819, "quarter": 2, "return_on_assets": 0.11689010039792068, "return_on_equity": 0.17034646681127974 }, { "asset_turnover_ratio": 0.7553043455635792, "current_ratio": 1.9547096309796972, "debt_to_equity_ratio": 0.6076987246550866, "profit_margin": 0.14865036359051154, "quarter": 3, "return_on_assets": 0.11227626558951942, "return_on_equity": 0.16228558909475213 }, { "asset_turnover_ratio": 0.7219623419133571, "current_ratio": 1.4575274486371363, "debt_to_equity_ratio": 0.5908444792830118, "profit_margin": 0.14547335008805867, "quarter": 4, "return_on_assets": 0.1050262805155565, "return_on_equity": 0.15120045693379314 } ], "income_statement": [ { "depreciation": 803558, "expenses": 9996618, "income_tax": 580974, "marketing_expense": 1435444, "net_income": 2649137, "net_profit": 2068163, "operational_expense": 6563820, "product_revenue": 2555952, "quarter": 1, "rd_expense": 1728226, "revenue": 12645755, "salaries_expense": 3584711, "service_revenue": 10089803 }, { "depreciation": 759592, "expenses": 9898091, "income_tax": 732294, "marketing_expense": 1824082, "net_income": 2577822, "net_profit": 1845528, "operational_expense": 6611646, "product_revenue": 4081974, "quarter": 2, "rd_expense": 1875276, "revenue": 12475913, "salaries_expense": 3457562, "service_revenue": 8393939 }, { "depreciation": 565989, "expenses": 9800536, "income_tax": 678175, "marketing_expense": 1608948, "net_income": 2507816, "net_profit": 1829641, "operational_expense": 6842716, "product_revenue": 4751314, "quarter": 3, "rd_expense": 1272358, "revenue": 12308352, "salaries_expense": 3528887, "service_revenue": 7557038 }, { "depreciation": 530444, "expenses": 9703942, "income_tax": 672611, "marketing_expense": 1610313, "net_income": 2439100, "net_profit": 1766489, "operational_expense": 5826351, "product_revenue": 4269768, "quarter": 4, "rd_expense": 1230078, "revenue": 12143042, "salaries_expense": 3883946, "service_revenue": 7873274 } ], "market_conditions": { "gdp_growth": [ -0.010910626738998801, -0.02439903061119809, -0.01741085650754201, -0.017283584874968803 ], "inflation_rate": [ 0.02593411876078516, 0.019653969734227863, 0.024502259719331024, 0.02774464294933782 ], "interest_rate": [ 0.04218833821497535, 0.03837499324095155, 0.03851458123172109, 0.04228882611530222 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 155875, "billable_hours_per_employee": 111, "client_concentration": 0.21, "client_retention_rate": 0.77, "employee_utilization_rate": 0.78, "gross_billings": 21371953, "net_revenue": 18161441, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 33081 }, { "average_project_size": 51126, "billable_hours_per_employee": 158, "client_concentration": 0.2, "client_retention_rate": 0.88, "employee_utilization_rate": 0.67, "gross_billings": 22795106, "net_revenue": 17981378, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 32753 }, { "average_project_size": 181910, "billable_hours_per_employee": 91, "client_concentration": 0.32, "client_retention_rate": 0.67, "employee_utilization_rate": 0.65, "gross_billings": 22539635, "net_revenue": 17803100, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 32428 }, { "average_project_size": 65750, "billable_hours_per_employee": 128, "client_concentration": 0.11, "client_retention_rate": 0.62, "employee_utilization_rate": 0.63, "gross_billings": 20415097, "net_revenue": 17626590, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 32107 } ], "balance_sheet": [ { "assets": 24894625, "current_assets": 9563286, "current_liabilities": 7104280, "equity": 14324297, "fixed_assets": 15331339, "liabilities": 14416656, "long_term_liabilities": 7312376, "quarter": 1 }, { "assets": 25210486, "current_assets": 10269602, "current_liabilities": 8551761, "equity": 14583898, "fixed_assets": 14940884, "liabilities": 14718805, "long_term_liabilities": 6167044, "quarter": 2 }, { "assets": 25530355, "current_assets": 12691179, "current_liabilities": 8909036, "equity": 14599516, "fixed_assets": 12839176, "liabilities": 15027286, "long_term_liabilities": 6118250, "quarter": 3 }, { "assets": 25854282, "current_assets": 9570843, "current_liabilities": 6975320, "equity": 14536232, "fixed_assets": 16283439, "liabilities": 15342233, "long_term_liabilities": 8366913, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -46391, "financing_cash_flow": -41044, "investing_cash_flow": -452183, "net_cash_flow": 4205496, "operating_cash_flow": 4661399, "quarter": 1 }, { "change_in_working_capital": 5823, "financing_cash_flow": 198279, "investing_cash_flow": -104602, "net_cash_flow": 4836467, "operating_cash_flow": 5127980, "quarter": 2 }, { "change_in_working_capital": 7182, "financing_cash_flow": -71048, "investing_cash_flow": -456003, "net_cash_flow": 4394625, "operating_cash_flow": 4795049, "quarter": 3 }, { "change_in_working_capital": -77803, "financing_cash_flow": 88465, "investing_cash_flow": -447943, "net_cash_flow": 4692309, "operating_cash_flow": 4825804, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7295326199932717, "current_ratio": 1.3461302200926766, "debt_to_equity_ratio": 1.0064477160729075, "profit_margin": 0.21178539742523736, "quarter": 1, "return_on_assets": 0.15450435585994968, "return_on_equity": 0.268517749946123 }, { "asset_turnover_ratio": 0.713249954800554, "current_ratio": 1.2008757026769106, "debt_to_equity_ratio": 1.0092504075385058, "profit_margin": 0.2275808339049432, "quarter": 2, "return_on_assets": 0.16232201949617314, "return_on_equity": 0.28059830094807303 }, { "asset_turnover_ratio": 0.6973306873327848, "current_ratio": 1.4245288715861064, "debt_to_equity_ratio": 1.0293002863930558, "profit_margin": 0.23009739876763036, "quarter": 3, "return_on_assets": 0.16045397723611757, "return_on_equity": 0.2805878633236883 }, { "asset_turnover_ratio": 0.681766757243539, "current_ratio": 1.3721009215347826, "debt_to_equity_ratio": 1.0554477253802774, "profit_margin": 0.22830184397549383, "quarter": 4, "return_on_assets": 0.15564860783989282, "return_on_equity": 0.2768381104539333 } ], "income_statement": [ { "depreciation": 815071, "expenses": 12691332, "income_tax": 1623781, "marketing_expense": 2164414, "net_income": 5470109, "net_profit": 3846328, "operational_expense": 7423085, "product_revenue": 4353205, "quarter": 1, "rd_expense": 1813001, "revenue": 18161441, "salaries_expense": 4874417, "service_revenue": 13808236 }, { "depreciation": 1035763, "expenses": 12567205, "income_tax": 1321956, "marketing_expense": 1543771, "net_income": 5414173, "net_profit": 4092217, "operational_expense": 6349870, "product_revenue": 5102623, "quarter": 2, "rd_expense": 1278712, "revenue": 17981378, "salaries_expense": 5456904, "service_revenue": 12878755 }, { "depreciation": 698602, "expenses": 12444292, "income_tax": 1262361, "marketing_expense": 2317243, "net_income": 5358808, "net_profit": 4096447, "operational_expense": 7243928, "product_revenue": 5601208, "quarter": 3, "rd_expense": 2295701, "revenue": 17803100, "salaries_expense": 5935874, "service_revenue": 12201892 }, { "depreciation": 801621, "expenses": 12322582, "income_tax": 1279825, "marketing_expense": 1702753, "net_income": 5304008, "net_profit": 4024183, "operational_expense": 7793009, "product_revenue": 6565091, "quarter": 4, "rd_expense": 1865948, "revenue": 17626590, "salaries_expense": 6111184, "service_revenue": 11061499 } ], "market_conditions": { "gdp_growth": [ 0.000043651546759776796, 0.01604390235722658, 0.01266084459337548, 0.016164060808849516 ], "inflation_rate": [ 0.03217629296045281, 0.034614403382786596, 0.028815500897791294, 0.03653604234309841 ], "interest_rate": [ 0.045755362474830565, 0.04310030860993016, 0.0473068114317847, 0.04231280793467831 ], "year": 1995 }, "random_event": { "description": "Phelps Inc Introduction of New Service in 1995", "impact": 0.03, "type": "Introduction of New Service" }, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 84679, "billable_hours_per_employee": 102, "client_concentration": 0.21, "client_retention_rate": 0.74, "employee_utilization_rate": 0.71, "gross_billings": 20400890, "net_revenue": 17382790, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 31663 }, { "average_project_size": 102932, "billable_hours_per_employee": 123, "client_concentration": 0.37, "client_retention_rate": 0.8, "employee_utilization_rate": 0.63, "gross_billings": 22005469, "net_revenue": 17466691, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 31815 }, { "average_project_size": 198020, "billable_hours_per_employee": 89, "client_concentration": 0.17, "client_retention_rate": 0.65, "employee_utilization_rate": 0.71, "gross_billings": 20303541, "net_revenue": 17550998, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 31969 }, { "average_project_size": 141969, "billable_hours_per_employee": 85, "client_concentration": 0.2, "client_retention_rate": 0.67, "employee_utilization_rate": 0.79, "gross_billings": 22753911, "net_revenue": 17635712, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 32123 } ], "balance_sheet": [ { "assets": 21466791, "current_assets": 7960029, "current_liabilities": 5064041, "equity": 15915383, "fixed_assets": 13506762, "liabilities": 9756341, "long_term_liabilities": 4692300, "quarter": 1 }, { "assets": 21908488, "current_assets": 7783715, "current_liabilities": 4185415, "equity": 15950104, "fixed_assets": 14124773, "liabilities": 9927055, "long_term_liabilities": 5741640, "quarter": 2 }, { "assets": 22359273, "current_assets": 9811902, "current_liabilities": 4575297, "equity": 16557662, "fixed_assets": 12547371, "liabilities": 10100757, "long_term_liabilities": 5525460, "quarter": 3 }, { "assets": 22819334, "current_assets": 7950983, "current_liabilities": 5682872, "equity": 16610242, "fixed_assets": 14868351, "liabilities": 10277498, "long_term_liabilities": 4594626, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 52775, "financing_cash_flow": 142412, "investing_cash_flow": -148745, "net_cash_flow": 4873374, "operating_cash_flow": 5227824, "quarter": 1 }, { "change_in_working_capital": 44870, "financing_cash_flow": -46168, "investing_cash_flow": -168845, "net_cash_flow": 4691907, "operating_cash_flow": 4984662, "quarter": 2 }, { "change_in_working_capital": 77923, "financing_cash_flow": -64207, "investing_cash_flow": -159758, "net_cash_flow": 5282476, "operating_cash_flow": 5394776, "quarter": 3 }, { "change_in_working_capital": -77938, "financing_cash_flow": -26284, "investing_cash_flow": -321488, "net_cash_flow": 4948181, "operating_cash_flow": 5238729, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.809752608109894, "current_ratio": 1.5718729370477056, "debt_to_equity_ratio": 0.6130132714996553, "profit_margin": 0.2419020767092049, "quarter": 1, "return_on_assets": 0.1958808375224783, "return_on_equity": 0.26420558022386265 }, { "asset_turnover_ratio": 0.7972567983696547, "current_ratio": 1.8597235877445846, "debt_to_equity_ratio": 0.6223818352532372, "profit_margin": 0.22721367201148746, "quarter": 2, "return_on_assets": 0.18114764469369132, "return_on_equity": 0.24881787604645086 }, { "asset_turnover_ratio": 0.7849538757364786, "current_ratio": 2.144538813545875, "debt_to_equity_ratio": 0.6100352211562237, "profit_margin": 0.244951654601066, "quarter": 3, "return_on_assets": 0.19227575064716998, "return_on_equity": 0.2596469235813607 }, { "asset_turnover_ratio": 0.772840784923872, "current_ratio": 1.399113511618773, "debt_to_equity_ratio": 0.6187446275617177, "profit_margin": 0.23069133812119408, "quarter": 4, "return_on_assets": 0.178287674828722, "return_on_equity": 0.24493357772872906 } ], "income_statement": [ { "depreciation": 1022891, "expenses": 11928618, "income_tax": 1249239, "marketing_expense": 1483572, "net_income": 5454172, "net_profit": 4204933, "operational_expense": 8021202, "product_revenue": 5032910, "quarter": 1, "rd_expense": 1547385, "revenue": 17382790, "salaries_expense": 4974899, "service_revenue": 12349880 }, { "depreciation": 1015991, "expenses": 11992290, "income_tax": 1505730, "marketing_expense": 1506617, "net_income": 5474401, "net_profit": 3968671, "operational_expense": 7373517, "product_revenue": 5652438, "quarter": 2, "rd_expense": 2109587, "revenue": 17466691, "salaries_expense": 3699380, "service_revenue": 11814253 }, { "depreciation": 1095630, "expenses": 12056303, "income_tax": 1195549, "marketing_expense": 1251441, "net_income": 5494695, "net_profit": 4299146, "operational_expense": 7694990, "product_revenue": 3597454, "quarter": 3, "rd_expense": 2001087, "revenue": 17550998, "salaries_expense": 3724308, "service_revenue": 13953544 }, { "depreciation": 1170323, "expenses": 12120658, "income_tax": 1446648, "marketing_expense": 1658230, "net_income": 5515054, "net_profit": 4068406, "operational_expense": 7162675, "product_revenue": 4527416, "quarter": 4, "rd_expense": 2049941, "revenue": 17635712, "salaries_expense": 4359106, "service_revenue": 13108296 } ], "market_conditions": { "gdp_growth": [ -0.004719098429120133, -0.012220769136600293, -0.00801718138884525, -0.002940956053399042 ], "inflation_rate": [ 0.035920675509812504, 0.036550479224982696, 0.03681393539631679, 0.03276980587896974 ], "interest_rate": [ 0.0434700994668517, 0.04136031266741407, 0.041459038772142284, 0.036331411443396744 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 99949, "billable_hours_per_employee": 97, "client_concentration": 0.12, "client_retention_rate": 0.72, "employee_utilization_rate": 0.71, "gross_billings": 10675796, "net_revenue": 9340507, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 17014 }, { "average_project_size": 86240, "billable_hours_per_employee": 84, "client_concentration": 0.15, "client_retention_rate": 0.67, "employee_utilization_rate": 0.72, "gross_billings": 10190753, "net_revenue": 9245911, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 16841 }, { "average_project_size": 143994, "billable_hours_per_employee": 125, "client_concentration": 0.36, "client_retention_rate": 0.77, "employee_utilization_rate": 0.75, "gross_billings": 11324721, "net_revenue": 9152274, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 16671 }, { "average_project_size": 129539, "billable_hours_per_employee": 152, "client_concentration": 0.18, "client_retention_rate": 0.82, "employee_utilization_rate": 0.71, "gross_billings": 10959013, "net_revenue": 9059585, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 16502 } ], "balance_sheet": [ { "assets": 11207634, "current_assets": 5159704, "current_liabilities": 2971231, "equity": 7715588, "fixed_assets": 6047930, "liabilities": 5752950, "long_term_liabilities": 2781719, "quarter": 1 }, { "assets": 11491200, "current_assets": 4740571, "current_liabilities": 3452849, "equity": 7939789, "fixed_assets": 6750629, "liabilities": 5854496, "long_term_liabilities": 2401647, "quarter": 2 }, { "assets": 11781940, "current_assets": 4028388, "current_liabilities": 2636882, "equity": 8249403, "fixed_assets": 7753552, "liabilities": 5957834, "long_term_liabilities": 3320952, "quarter": 3 }, { "assets": 12080036, "current_assets": 4336712, "current_liabilities": 2723901, "equity": 8363781, "fixed_assets": 7743324, "liabilities": 6062996, "long_term_liabilities": 3339095, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -52555, "financing_cash_flow": 172254, "investing_cash_flow": -190682, "net_cash_flow": 2336973, "operating_cash_flow": 2786035, "quarter": 1 }, { "change_in_working_capital": -75542, "financing_cash_flow": -189924, "investing_cash_flow": -116483, "net_cash_flow": 2400242, "operating_cash_flow": 2662123, "quarter": 2 }, { "change_in_working_capital": -83162, "financing_cash_flow": 121301, "investing_cash_flow": -460865, "net_cash_flow": 2950134, "operating_cash_flow": 2972689, "quarter": 3 }, { "change_in_working_capital": 38316, "financing_cash_flow": -57447, "investing_cash_flow": -481240, "net_cash_flow": 2542554, "operating_cash_flow": 2856843, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8334057839504752, "current_ratio": 1.7365543103178447, "debt_to_equity_ratio": 0.7456269049099045, "profit_margin": 0.24205367010591608, "quarter": 1, "return_on_assets": 0.2017289286927107, "return_on_equity": 0.2930306802281304 }, { "asset_turnover_ratio": 0.8046079608744082, "current_ratio": 1.3729447769074177, "debt_to_equity_ratio": 0.7373616603665413, "profit_margin": 0.2490922744118995, "quarter": 2, "return_on_assets": 0.200421626984127, "return_on_equity": 0.2900687915006306 }, { "asset_turnover_ratio": 0.7768053478459405, "current_ratio": 1.5277088622092305, "debt_to_equity_ratio": 0.7222139589980027, "profit_margin": 0.2649939239144283, "quarter": 3, "return_on_assets": 0.20584869724340812, "return_on_equity": 0.2939966686074132 }, { "asset_turnover_ratio": 0.7499634107050674, "current_ratio": 1.5920960416696495, "debt_to_equity_ratio": 0.7249108985517435, "profit_margin": 0.2590340506767142, "quarter": 4, "return_on_assets": 0.19426606013425787, "return_on_equity": 0.2805837455571828 } ], "income_statement": [ { "depreciation": 525131, "expenses": 6223170, "income_tax": 856433, "marketing_expense": 764080, "net_income": 3117337, "net_profit": 2260904, "operational_expense": 3815344, "product_revenue": 3090959, "quarter": 1, "rd_expense": 647956, "revenue": 9340507, "salaries_expense": 2980638, "service_revenue": 6249548 }, { "depreciation": 359038, "expenses": 6126074, "income_tax": 816752, "marketing_expense": 735036, "net_income": 3119837, "net_profit": 2303085, "operational_expense": 3995913, "product_revenue": 2177813, "quarter": 2, "rd_expense": 826712, "revenue": 9245911, "salaries_expense": 2820766, "service_revenue": 7068098 }, { "depreciation": 547392, "expenses": 6030494, "income_tax": 696483, "marketing_expense": 1160122, "net_income": 3121780, "net_profit": 2425297, "operational_expense": 3967483, "product_revenue": 3279935, "quarter": 3, "rd_expense": 791338, "revenue": 9152274, "salaries_expense": 2583708, "service_revenue": 5872339 }, { "depreciation": 510102, "expenses": 5936406, "income_tax": 776438, "marketing_expense": 884749, "net_income": 3123179, "net_profit": 2346741, "operational_expense": 3574449, "product_revenue": 3108251, "quarter": 4, "rd_expense": 850348, "revenue": 9059585, "salaries_expense": 2720520, "service_revenue": 5951334 } ], "market_conditions": { "gdp_growth": [ 0.012808660551576099, 0.00486958439805206, -0.001529717750481054, -0.0016186016379722192 ], "inflation_rate": [ 0.024970977450771797, 0.027484223303083276, 0.026162424847357, 0.021553756081698773 ], "interest_rate": [ 0.06018651555279458, 0.058670304639256, 0.055421066313937575, 0.054726276875450994 ], "year": 1997 }, "random_event": null, "year": 1997 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Distressed", "founding_year": 1997, "industry": "Advertising", "location": "South Tami", "name": "Reid Group", "num_employees": 220, "region": "North America", "revenue_size": "Medium", "website": "www.reidgroup.com" }

[ { "advertising_kpis": [ { "average_project_size": 197688, "billable_hours_per_employee": 129, "client_concentration": 0.12, "client_retention_rate": 0.6, "employee_utilization_rate": 0.76, "gross_billings": 15298442, "net_revenue": 12896803, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 58622 }, { "average_project_size": 167917, "billable_hours_per_employee": 84, "client_concentration": 0.21, "client_retention_rate": 0.74, "employee_utilization_rate": 0.67, "gross_billings": 14371902, "net_revenue": 13001382, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 59097 }, { "average_project_size": 98683, "billable_hours_per_employee": 133, "client_concentration": 0.33, "client_retention_rate": 0.77, "employee_utilization_rate": 0.73, "gross_billings": 15595056, "net_revenue": 13106809, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 59576 }, { "average_project_size": 192252, "billable_hours_per_employee": 142, "client_concentration": 0.39, "client_retention_rate": 0.74, "employee_utilization_rate": 0.68, "gross_billings": 17041556, "net_revenue": 13213091, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 60060 } ], "balance_sheet": [ { "assets": 18861261, "current_assets": 8830236, "current_liabilities": 4028891, "equity": 13053387, "fixed_assets": 10031025, "liabilities": 7959021, "long_term_liabilities": 3930130, "quarter": 1 }, { "assets": 19169317, "current_assets": 7329007, "current_liabilities": 3991672, "equity": 13418966, "fixed_assets": 11840310, "liabilities": 8113471, "long_term_liabilities": 4121799, "quarter": 2 }, { "assets": 19482404, "current_assets": 7643941, "current_liabilities": 4409182, "equity": 13545370, "fixed_assets": 11838463, "liabilities": 8270918, "long_term_liabilities": 3861736, "quarter": 3 }, { "assets": 19800605, "current_assets": 8828721, "current_liabilities": 5058050, "equity": 13643493, "fixed_assets": 10971884, "liabilities": 8431421, "long_term_liabilities": 3373371, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -81001, "financing_cash_flow": 142339, "investing_cash_flow": -200747, "net_cash_flow": 2805682, "operating_cash_flow": 3083367, "quarter": 1 }, { "change_in_working_capital": 97196, "financing_cash_flow": 173551, "investing_cash_flow": -319734, "net_cash_flow": 2588309, "operating_cash_flow": 2935702, "quarter": 2 }, { "change_in_working_capital": 17105, "financing_cash_flow": -97813, "investing_cash_flow": -151541, "net_cash_flow": 2643421, "operating_cash_flow": 3168228, "quarter": 3 }, { "change_in_working_capital": 47402, "financing_cash_flow": 166687, "investing_cash_flow": -163758, "net_cash_flow": 2784096, "operating_cash_flow": 2874659, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6837720447217183, "current_ratio": 2.191728691592798, "debt_to_equity_ratio": 0.6097284176129919, "profit_margin": 0.16679691858517184, "quarter": 1, "return_on_assets": 0.11405107007426492, "return_on_equity": 0.16479607936239077 }, { "asset_turnover_ratio": 0.6782391881776487, "current_ratio": 1.8360744570195147, "debt_to_equity_ratio": 0.6046271374411412, "profit_margin": 0.18175913914382333, "quarter": 2, "return_on_assets": 0.12327617097677503, "return_on_equity": 0.17610298736877342 }, { "asset_turnover_ratio": 0.6727511142875386, "current_ratio": 1.7336415235297613, "debt_to_equity_ratio": 0.6106084957443023, "profit_margin": 0.1780665301523811, "quarter": 3, "return_on_assets": 0.11979445657732998, "return_on_equity": 0.1723012365110735 }, { "asset_turnover_ratio": 0.6673074383333236, "current_ratio": 1.7454791866430739, "debt_to_equity_ratio": 0.6179811137807598, "profit_margin": 0.17212543227016297, "quarter": 4, "return_on_assets": 0.11486058128021846, "return_on_equity": 0.16669550825437446 } ], "income_statement": [ { "depreciation": 932220, "expenses": 9959569, "income_tax": 786087, "marketing_expense": 1218385, "net_income": 2937234, "net_profit": 2151147, "operational_expense": 6589148, "product_revenue": 3690376, "quarter": 1, "rd_expense": 1594704, "revenue": 12896803, "salaries_expense": 4866773, "service_revenue": 9206427 }, { "depreciation": 572582, "expenses": 9984500, "income_tax": 653762, "marketing_expense": 1465776, "net_income": 3016882, "net_profit": 2363120, "operational_expense": 5637651, "product_revenue": 3234385, "quarter": 2, "rd_expense": 1410336, "revenue": 13001382, "salaries_expense": 3395299, "service_revenue": 9766997 }, { "depreciation": 834344, "expenses": 10009494, "income_tax": 763431, "marketing_expense": 1325556, "net_income": 3097315, "net_profit": 2333884, "operational_expense": 5847332, "product_revenue": 2773627, "quarter": 3, "rd_expense": 1371810, "revenue": 13106809, "salaries_expense": 4455708, "service_revenue": 10333182 }, { "depreciation": 600350, "expenses": 10034550, "income_tax": 904232, "marketing_expense": 1375592, "net_income": 3178541, "net_profit": 2274309, "operational_expense": 6542179, "product_revenue": 3971232, "quarter": 4, "rd_expense": 1732874, "revenue": 13213091, "salaries_expense": 4119125, "service_revenue": 9241859 } ], "market_conditions": { "gdp_growth": [ 0.042139073783376044, 0.04264246742300587, 0.03363181764883317, 0.04000548546821602 ], "inflation_rate": [ 0.010580769997129709, 0.0036952147221529646, 0.011185988384494059, 0.011403311550773478 ], "interest_rate": [ 0.018903637339613047, 0.01714794107218969, 0.023852779773009834, 0.02232697539083542 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 110122, "billable_hours_per_employee": 83, "client_concentration": 0.14, "client_retention_rate": 0.87, "employee_utilization_rate": 0.63, "gross_billings": 13972948, "net_revenue": 11941841, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 54281 }, { "average_project_size": 177717, "billable_hours_per_employee": 142, "client_concentration": 0.39, "client_retention_rate": 0.78, "employee_utilization_rate": 0.71, "gross_billings": 14022927, "net_revenue": 11578362, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 52629 }, { "average_project_size": 55119, "billable_hours_per_employee": 133, "client_concentration": 0.37, "client_retention_rate": 0.63, "employee_utilization_rate": 0.6, "gross_billings": 14043399, "net_revenue": 11225946, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 51027 }, { "average_project_size": 83701, "billable_hours_per_employee": 80, "client_concentration": 0.16, "client_retention_rate": 0.82, "employee_utilization_rate": 0.77, "gross_billings": 13021327, "net_revenue": 10884257, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 49474 } ], "balance_sheet": [ { "assets": 14875930, "current_assets": 5142967, "current_liabilities": 4245427, "equity": 10176291, "fixed_assets": 9732963, "liabilities": 7138661, "long_term_liabilities": 2893234, "quarter": 1 }, { "assets": 15209928, "current_assets": 6924743, "current_liabilities": 3494156, "equity": 10534198, "fixed_assets": 8285185, "liabilities": 7227020, "long_term_liabilities": 3732864, "quarter": 2 }, { "assets": 15551425, "current_assets": 7396663, "current_liabilities": 3908044, "equity": 10469524, "fixed_assets": 8154762, "liabilities": 7316473, "long_term_liabilities": 3408429, "quarter": 3 }, { "assets": 15900590, "current_assets": 7797743, "current_liabilities": 3855518, "equity": 10871344, "fixed_assets": 8102847, "liabilities": 7407034, "long_term_liabilities": 3551516, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -16538, "financing_cash_flow": -26032, "investing_cash_flow": -183930, "net_cash_flow": 2624259, "operating_cash_flow": 3234568, "quarter": 1 }, { "change_in_working_capital": -24894, "financing_cash_flow": 44835, "investing_cash_flow": -235211, "net_cash_flow": 2795219, "operating_cash_flow": 3273151, "quarter": 2 }, { "change_in_working_capital": -66814, "financing_cash_flow": -137640, "investing_cash_flow": -214383, "net_cash_flow": 2589124, "operating_cash_flow": 2924893, "quarter": 3 }, { "change_in_working_capital": 18212, "financing_cash_flow": -6776, "investing_cash_flow": -359617, "net_cash_flow": 2875642, "operating_cash_flow": 3077371, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8027626508056975, "current_ratio": 1.2114133631316708, "debt_to_equity_ratio": 0.7014992987130576, "profit_margin": 0.20424170779028125, "quarter": 1, "return_on_assets": 0.16395761475080886, "return_on_equity": 0.23967691175498027 }, { "asset_turnover_ratio": 0.7612371340613842, "current_ratio": 1.9818070515454949, "debt_to_equity_ratio": 0.6860531765208894, "profit_margin": 0.22034982150324892, "quarter": 2, "return_on_assets": 0.16773846661207076, "return_on_equity": 0.24219119481141327 }, { "asset_turnover_ratio": 0.721859636657091, "current_ratio": 1.8926764898245771, "debt_to_equity_ratio": 0.6988353052154043, "profit_margin": 0.19905422669946926, "quarter": 3, "return_on_assets": 0.14368921176033708, "return_on_equity": 0.213435873493389 }, { "asset_turnover_ratio": 0.6845190650158265, "current_ratio": 2.022489066320012, "debt_to_equity_ratio": 0.6813356287870203, "profit_margin": 0.21846121421057957, "quarter": 4, "return_on_assets": 0.14954086609364808, "return_on_equity": 0.2187207027944291 } ], "income_statement": [ { "depreciation": 795546, "expenses": 8560957, "income_tax": 941862, "marketing_expense": 1252265, "net_income": 3380884, "net_profit": 2439022, "operational_expense": 4820771, "product_revenue": 3996390, "quarter": 1, "rd_expense": 995071, "revenue": 11941841, "salaries_expense": 3250491, "service_revenue": 7945451 }, { "depreciation": 721861, "expenses": 8316662, "income_tax": 710410, "marketing_expense": 1337081, "net_income": 3261700, "net_profit": 2551290, "operational_expense": 5633550, "product_revenue": 4317918, "quarter": 2, "rd_expense": 1077053, "revenue": 11578362, "salaries_expense": 3786157, "service_revenue": 7260444 }, { "depreciation": 690321, "expenses": 8079339, "income_tax": 912035, "marketing_expense": 1376395, "net_income": 3146607, "net_profit": 2234572, "operational_expense": 4696003, "product_revenue": 4482609, "quarter": 3, "rd_expense": 1331406, "revenue": 11225946, "salaries_expense": 3381230, "service_revenue": 6743337 }, { "depreciation": 699583, "expenses": 7848788, "income_tax": 657681, "marketing_expense": 1370590, "net_income": 3035469, "net_profit": 2377788, "operational_expense": 5310525, "product_revenue": 3709989, "quarter": 4, "rd_expense": 1290980, "revenue": 10884257, "salaries_expense": 2880403, "service_revenue": 7174268 } ], "market_conditions": { "gdp_growth": [ 0.04301516148261706, 0.052054204947506504, 0.05433964683816096, 0.043443950479046645 ], "inflation_rate": [ 0.0058786258773356, 0.005977354887344177, 0.009361999711416333, 0.008860564261928971 ], "interest_rate": [ 0.014871668307057473, 0.018231133916826684, 0.013641767529539656, 0.01818938805072454 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 104835, "billable_hours_per_employee": 110, "client_concentration": 0.25, "client_retention_rate": 0.75, "employee_utilization_rate": 0.68, "gross_billings": 23142052, "net_revenue": 18401244, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 83642 }, { "average_project_size": 57360, "billable_hours_per_employee": 130, "client_concentration": 0.15, "client_retention_rate": 0.88, "employee_utilization_rate": 0.61, "gross_billings": 21797973, "net_revenue": 18152945, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 82513 }, { "average_project_size": 191150, "billable_hours_per_employee": 96, "client_concentration": 0.4, "client_retention_rate": 0.86, "employee_utilization_rate": 0.7, "gross_billings": 21758315, "net_revenue": 17907996, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 81400 }, { "average_project_size": 94400, "billable_hours_per_employee": 115, "client_concentration": 0.17, "client_retention_rate": 0.88, "employee_utilization_rate": 0.74, "gross_billings": 20254387, "net_revenue": 17666353, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 80302 } ], "balance_sheet": [ { "assets": 18782873, "current_assets": 8093313, "current_liabilities": 5645516, "equity": 13179402, "fixed_assets": 10689560, "liabilities": 9718538, "long_term_liabilities": 4073022, "quarter": 1 }, { "assets": 19379946, "current_assets": 7793601, "current_liabilities": 4482432, "equity": 13307629, "fixed_assets": 11586345, "liabilities": 9839794, "long_term_liabilities": 5357362, "quarter": 2 }, { "assets": 19995999, "current_assets": 8666230, "current_liabilities": 4194956, "equity": 13996788, "fixed_assets": 11329769, "liabilities": 9962563, "long_term_liabilities": 5767607, "quarter": 3 }, { "assets": 20631635, "current_assets": 10187725, "current_liabilities": 4779174, "equity": 14321550, "fixed_assets": 10443910, "liabilities": 10086864, "long_term_liabilities": 5307690, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -74238, "financing_cash_flow": -120132, "investing_cash_flow": -393744, "net_cash_flow": 4325324, "operating_cash_flow": 4900524, "quarter": 1 }, { "change_in_working_capital": -33930, "financing_cash_flow": -48405, "investing_cash_flow": -143786, "net_cash_flow": 4739437, "operating_cash_flow": 4913003, "quarter": 2 }, { "change_in_working_capital": 13889, "financing_cash_flow": -108574, "investing_cash_flow": -411836, "net_cash_flow": 4446794, "operating_cash_flow": 4987779, "quarter": 3 }, { "change_in_working_capital": 39667, "financing_cash_flow": 6918, "investing_cash_flow": -319004, "net_cash_flow": 4284493, "operating_cash_flow": 4668385, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9796820752607974, "current_ratio": 1.4335825104383726, "debt_to_equity_ratio": 0.7374035635304242, "profit_margin": 0.22362982633130674, "quarter": 1, "return_on_assets": 0.2190861323504663, "return_on_equity": 0.3122347281007135 }, { "asset_turnover_ratio": 0.9366870784882476, "current_ratio": 1.7386992150689626, "debt_to_equity_ratio": 0.7394100030892055, "profit_margin": 0.20754081500274474, "quarter": 2, "return_on_assets": 0.19440079967199084, "return_on_equity": 0.2831065548941889 }, { "asset_turnover_ratio": 0.8955789605710622, "current_ratio": 2.0658691056592726, "debt_to_equity_ratio": 0.7117749443658073, "profit_margin": 0.2213174494789925, "quarter": 3, "return_on_assets": 0.1982072513606347, "return_on_equity": 0.2831615367754373 }, { "asset_turnover_ratio": 0.8562749874161694, "current_ratio": 2.131691585198614, "debt_to_equity_ratio": 0.7043137090608209, "profit_margin": 0.2137837390660087, "quarter": 4, "return_on_assets": 0.18305766847852825, "return_on_equity": 0.26371300592463803 } ], "income_statement": [ { "depreciation": 785457, "expenses": 13086645, "income_tax": 1199532, "marketing_expense": 1508113, "net_income": 5314599, "net_profit": 4115067, "operational_expense": 8938748, "product_revenue": 4444968, "quarter": 1, "rd_expense": 2072339, "revenue": 18401244, "salaries_expense": 5993078, "service_revenue": 13956276 }, { "depreciation": 1145526, "expenses": 12972355, "income_tax": 1413113, "marketing_expense": 2461904, "net_income": 5180590, "net_profit": 3767477, "operational_expense": 8685638, "product_revenue": 7220542, "quarter": 2, "rd_expense": 1782404, "revenue": 18152945, "salaries_expense": 5892656, "service_revenue": 10932403 }, { "depreciation": 1024427, "expenses": 12859064, "income_tax": 1085580, "marketing_expense": 2249796, "net_income": 5048932, "net_profit": 3963352, "operational_expense": 8566783, "product_revenue": 5829685, "quarter": 3, "rd_expense": 2324614, "revenue": 17907996, "salaries_expense": 4844176, "service_revenue": 12078311 }, { "depreciation": 891606, "expenses": 12746763, "income_tax": 1142811, "marketing_expense": 1660327, "net_income": 4919590, "net_profit": 3776779, "operational_expense": 8237564, "product_revenue": 6844038, "quarter": 4, "rd_expense": 2208081, "revenue": 17666353, "salaries_expense": 5046452, "service_revenue": 10822315 } ], "market_conditions": { "gdp_growth": [ 0.038494202894520796, 0.050888226892179665, 0.05110047738903346, 0.054534829330607035 ], "inflation_rate": [ 0.009611800701701173, 0.001560010303874794, 0.006622308098227414, 0.00863258547587422 ], "interest_rate": [ 0.01045427681172838, 0.008310703631294105, 0.01247367530389875, 0.006608575669134667 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 64682, "billable_hours_per_employee": 148, "client_concentration": 0.29, "client_retention_rate": 0.81, "employee_utilization_rate": 0.75, "gross_billings": 19960626, "net_revenue": 18095234, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 82251 }, { "average_project_size": 180446, "billable_hours_per_employee": 126, "client_concentration": 0.28, "client_retention_rate": 0.66, "employee_utilization_rate": 0.62, "gross_billings": 22217175, "net_revenue": 17878648, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 81267 }, { "average_project_size": 137995, "billable_hours_per_employee": 151, "client_concentration": 0.34, "client_retention_rate": 0.78, "employee_utilization_rate": 0.73, "gross_billings": 21864629, "net_revenue": 17664654, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 80294 }, { "average_project_size": 119301, "billable_hours_per_employee": 115, "client_concentration": 0.36, "client_retention_rate": 0.64, "employee_utilization_rate": 0.65, "gross_billings": 22479745, "net_revenue": 17453222, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 79333 } ], "balance_sheet": [ { "assets": 26756338, "current_assets": 12786809, "current_liabilities": 7342467, "equity": 15309153, "fixed_assets": 13969529, "liabilities": 14268463, "long_term_liabilities": 6925996, "quarter": 1 }, { "assets": 27623553, "current_assets": 10851912, "current_liabilities": 7063607, "equity": 15947154, "fixed_assets": 16771641, "liabilities": 14489742, "long_term_liabilities": 7426135, "quarter": 2 }, { "assets": 28518876, "current_assets": 9362974, "current_liabilities": 8117704, "equity": 16983673, "fixed_assets": 19155902, "liabilities": 14714453, "long_term_liabilities": 6596749, "quarter": 3 }, { "assets": 29443217, "current_assets": 11143171, "current_liabilities": 7822981, "equity": 17597768, "fixed_assets": 18300046, "liabilities": 14942648, "long_term_liabilities": 7119667, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 79274, "financing_cash_flow": -173278, "investing_cash_flow": -435426, "net_cash_flow": 3725799, "operating_cash_flow": 4155199, "quarter": 1 }, { "change_in_working_capital": 5102, "financing_cash_flow": -154918, "investing_cash_flow": -367328, "net_cash_flow": 3428565, "operating_cash_flow": 3652946, "quarter": 2 }, { "change_in_working_capital": 60419, "financing_cash_flow": 175422, "investing_cash_flow": -356025, "net_cash_flow": 3976170, "operating_cash_flow": 4246344, "quarter": 3 }, { "change_in_working_capital": -97263, "financing_cash_flow": 150468, "investing_cash_flow": -493370, "net_cash_flow": 3580403, "operating_cash_flow": 3885707, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6762971076236217, "current_ratio": 1.7414867509789285, "debt_to_equity_ratio": 0.9320217127622933, "profit_margin": 0.15591276686446828, "quarter": 1, "return_on_assets": 0.10544335327203595, "return_on_equity": 0.18428700790958194 }, { "asset_turnover_ratio": 0.647224779520578, "current_ratio": 1.5363131046220437, "debt_to_equity_ratio": 0.9086098999232088, "profit_margin": 0.15735770400535878, "quarter": 2, "return_on_assets": 0.10184580528073271, "return_on_equity": 0.17641661954227067 }, { "asset_turnover_ratio": 0.6194021812079831, "current_ratio": 1.1534017500514924, "debt_to_equity_ratio": 0.8663881481938566, "profit_margin": 0.1799780510843858, "quarter": 3, "return_on_assets": 0.11147879741123037, "return_on_equity": 0.18719448967252256 }, { "asset_turnover_ratio": 0.5927756467644144, "current_ratio": 1.4244149384997866, "debt_to_equity_ratio": 0.8491217749887372, "profit_margin": 0.1774571480268801, "quarter": 4, "return_on_assets": 0.10519227569460225, "return_on_equity": 0.1759995358502283 } ], "income_statement": [ { "depreciation": 1333921, "expenses": 14279884, "income_tax": 994072, "marketing_expense": 2484037, "net_income": 3815350, "net_profit": 2821278, "operational_expense": 8396534, "product_revenue": 5112828, "quarter": 1, "rd_expense": 2165279, "revenue": 18095234, "salaries_expense": 4374472, "service_revenue": 12982406 }, { "depreciation": 839603, "expenses": 13965482, "income_tax": 1099823, "marketing_expense": 2504536, "net_income": 3913166, "net_profit": 2813343, "operational_expense": 9458371, "product_revenue": 5552857, "quarter": 2, "rd_expense": 2496560, "revenue": 17878648, "salaries_expense": 5106651, "service_revenue": 12325791 }, { "depreciation": 1067094, "expenses": 13658003, "income_tax": 827401, "marketing_expense": 2658397, "net_income": 4006651, "net_profit": 3179250, "operational_expense": 6911691, "product_revenue": 6205687, "quarter": 3, "rd_expense": 2150124, "revenue": 17664654, "salaries_expense": 4234237, "service_revenue": 11458967 }, { "depreciation": 788508, "expenses": 13357293, "income_tax": 998730, "marketing_expense": 2563470, "net_income": 4095929, "net_profit": 3097199, "operational_expense": 7692518, "product_revenue": 4073693, "quarter": 4, "rd_expense": 2003597, "revenue": 17453222, "salaries_expense": 4112564, "service_revenue": 13379529 } ], "market_conditions": { "gdp_growth": [ 0.045979180690093296, 0.0570281131887221, 0.05840660676812892, 0.05436644630860371 ], "inflation_rate": [ 0.001777053583996352, 0.007222784006922036, 0.007431861565443952, 0.007179639353597438 ], "interest_rate": [ 0.015058129395975846, 0.014830000713925713, 0.011722251082621305, 0.012655916758122852 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 185908, "billable_hours_per_employee": 136, "client_concentration": 0.17, "client_retention_rate": 0.89, "employee_utilization_rate": 0.68, "gross_billings": 18736918, "net_revenue": 15370542, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 69866 }, { "average_project_size": 68674, "billable_hours_per_employee": 80, "client_concentration": 0.25, "client_retention_rate": 0.61, "employee_utilization_rate": 0.69, "gross_billings": 19617721, "net_revenue": 15344006, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 69745 }, { "average_project_size": 107600, "billable_hours_per_employee": 150, "client_concentration": 0.32, "client_retention_rate": 0.88, "employee_utilization_rate": 0.78, "gross_billings": 17975826, "net_revenue": 15317517, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 69625 }, { "average_project_size": 107947, "billable_hours_per_employee": 116, "client_concentration": 0.37, "client_retention_rate": 0.78, "employee_utilization_rate": 0.76, "gross_billings": 19036920, "net_revenue": 15291073, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 69505 } ], "balance_sheet": [ { "assets": 19279785, "current_assets": 7675171, "current_liabilities": 5026353, "equity": 12731533, "fixed_assets": 11604614, "liabilities": 9304383, "long_term_liabilities": 4278030, "quarter": 1 }, { "assets": 19630031, "current_assets": 9369218, "current_liabilities": 5375575, "equity": 12858670, "fixed_assets": 10260813, "liabilities": 9519939, "long_term_liabilities": 4144364, "quarter": 2 }, { "assets": 19986640, "current_assets": 9676054, "current_liabilities": 4862995, "equity": 13085268, "fixed_assets": 10310586, "liabilities": 9740488, "long_term_liabilities": 4877493, "quarter": 3 }, { "assets": 20349728, "current_assets": 7532647, "current_liabilities": 4603132, "equity": 12956982, "fixed_assets": 12817081, "liabilities": 9966147, "long_term_liabilities": 5363015, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -54371, "financing_cash_flow": -56032, "investing_cash_flow": -438244, "net_cash_flow": 3267023, "operating_cash_flow": 3508084, "quarter": 1 }, { "change_in_working_capital": -67692, "financing_cash_flow": -142248, "investing_cash_flow": -273439, "net_cash_flow": 3213017, "operating_cash_flow": 3456716, "quarter": 2 }, { "change_in_working_capital": -74120, "financing_cash_flow": -119461, "investing_cash_flow": -168175, "net_cash_flow": 2984830, "operating_cash_flow": 3481802, "quarter": 3 }, { "change_in_working_capital": -54230, "financing_cash_flow": -94512, "investing_cash_flow": -307304, "net_cash_flow": 3424404, "operating_cash_flow": 3707621, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7972361724988116, "current_ratio": 1.5269860672340363, "debt_to_equity_ratio": 0.7308140347277896, "profit_margin": 0.17931254473654865, "quarter": 1, "return_on_assets": 0.14295444684678796, "return_on_equity": 0.21648068618288152 }, { "asset_turnover_ratio": 0.7816597946279351, "current_ratio": 1.7429238732600698, "debt_to_equity_ratio": 0.7403517626628571, "profit_margin": 0.17913040440677616, "quarter": 2, "return_on_assets": 0.14001903512021963, "return_on_equity": 0.21375289979445775 }, { "asset_turnover_ratio": 0.7663877970484283, "current_ratio": 1.989731430939164, "debt_to_equity_ratio": 0.7443858238134672, "profit_margin": 0.1853509286132994, "quarter": 3, "return_on_assets": 0.14205068986082703, "return_on_equity": 0.21697041283373028 }, { "asset_turnover_ratio": 0.7514141220953912, "current_ratio": 1.6364177694665285, "debt_to_equity_ratio": 0.7691719414289532, "profit_margin": 0.1682943374869769, "quarter": 4, "return_on_assets": 0.1264587418564022, "return_on_equity": 0.19861114262565155 } ], "income_statement": [ { "depreciation": 751953, "expenses": 11572287, "income_tax": 1042124, "marketing_expense": 1572609, "net_income": 3798255, "net_profit": 2756131, "operational_expense": 6946084, "product_revenue": 3864226, "quarter": 1, "rd_expense": 1393021, "revenue": 15370542, "salaries_expense": 5279063, "service_revenue": 11506316 }, { "depreciation": 708138, "expenses": 11594479, "income_tax": 1000949, "marketing_expense": 2029063, "net_income": 3749527, "net_profit": 2748578, "operational_expense": 6707963, "product_revenue": 3401565, "quarter": 2, "rd_expense": 2236144, "revenue": 15344006, "salaries_expense": 5715724, "service_revenue": 11942441 }, { "depreciation": 642686, "expenses": 11616714, "income_tax": 861687, "marketing_expense": 2015553, "net_income": 3700803, "net_profit": 2839116, "operational_expense": 6613115, "product_revenue": 5688767, "quarter": 3, "rd_expense": 1269519, "revenue": 15317517, "salaries_expense": 4390322, "service_revenue": 9628750 }, { "depreciation": 1134220, "expenses": 11638992, "income_tax": 1078680, "marketing_expense": 1198833, "net_income": 3652081, "net_profit": 2573401, "operational_expense": 6970655, "product_revenue": 3426199, "quarter": 4, "rd_expense": 2324307, "revenue": 15291073, "salaries_expense": 4555707, "service_revenue": 11864874 } ], "market_conditions": { "gdp_growth": [ 0.031208276511139218, 0.04670078460802497, 0.035824424782662984, 0.043653522056184065 ], "inflation_rate": [ 0.008797977411037813, 0.013326226265832367, 0.005038573286070016, 0.0121973386330535 ], "interest_rate": [ 0.007424198622239284, 0.010525088577166764, 0.012741205133731512, 0.015346362717420774 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 157323, "billable_hours_per_employee": 145, "client_concentration": 0.14, "client_retention_rate": 0.78, "employee_utilization_rate": 0.62, "gross_billings": 17418274, "net_revenue": 14996665, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 68167 }, { "average_project_size": 120193, "billable_hours_per_employee": 82, "client_concentration": 0.3, "client_retention_rate": 0.78, "employee_utilization_rate": 0.79, "gross_billings": 17991360, "net_revenue": 14757082, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 67078 }, { "average_project_size": 123480, "billable_hours_per_employee": 101, "client_concentration": 0.14, "client_retention_rate": 0.63, "employee_utilization_rate": 0.71, "gross_billings": 18256954, "net_revenue": 14521328, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 66006 }, { "average_project_size": 195662, "billable_hours_per_employee": 156, "client_concentration": 0.3, "client_retention_rate": 0.62, "employee_utilization_rate": 0.78, "gross_billings": 18318266, "net_revenue": 14289339, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 64952 } ], "balance_sheet": [ { "assets": 21330884, "current_assets": 10132465, "current_liabilities": 4189964, "equity": 16982507, "fixed_assets": 11198419, "liabilities": 8684120, "long_term_liabilities": 4494156, "quarter": 1 }, { "assets": 22032466, "current_assets": 8437598, "current_liabilities": 3591235, "equity": 17451235, "fixed_assets": 13594868, "liabilities": 8828427, "long_term_liabilities": 5237192, "quarter": 2 }, { "assets": 22757123, "current_assets": 11067931, "current_liabilities": 3676232, "equity": 18141862, "fixed_assets": 11689192, "liabilities": 8975133, "long_term_liabilities": 5298901, "quarter": 3 }, { "assets": 23505615, "current_assets": 8491696, "current_liabilities": 3684189, "equity": 18912169, "fixed_assets": 15013919, "liabilities": 9124276, "long_term_liabilities": 5440087, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -72573, "financing_cash_flow": 70701, "investing_cash_flow": -426210, "net_cash_flow": 4965671, "operating_cash_flow": 5161007, "quarter": 1 }, { "change_in_working_capital": 23422, "financing_cash_flow": 120591, "investing_cash_flow": -269807, "net_cash_flow": 4666402, "operating_cash_flow": 4943742, "quarter": 2 }, { "change_in_working_capital": -44818, "financing_cash_flow": 171182, "investing_cash_flow": -179249, "net_cash_flow": 4777002, "operating_cash_flow": 5057868, "quarter": 3 }, { "change_in_working_capital": 69992, "financing_cash_flow": 130209, "investing_cash_flow": -319291, "net_cash_flow": 4681477, "operating_cash_flow": 4975458, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7030493907331735, "current_ratio": 2.4182701808416494, "debt_to_equity_ratio": 0.5113567743561066, "profit_margin": 0.2891138129710839, "quarter": 1, "return_on_assets": 0.20326129006186522, "return_on_equity": 0.2553064161846069 }, { "asset_turnover_ratio": 0.6697880300825155, "current_ratio": 2.349497596230823, "debt_to_equity_ratio": 0.5058912449462746, "profit_margin": 0.2878073049943071, "quarter": 2, "return_on_assets": 0.1927698878554947, "return_on_equity": 0.24337509637570062 }, { "asset_turnover_ratio": 0.6381003433518376, "current_ratio": 3.0106726126098677, "debt_to_equity_ratio": 0.4947195056383959, "profit_margin": 0.30023920677227317, "quarter": 3, "return_on_assets": 0.19158274092907088, "return_on_equity": 0.24032108721805953 }, { "asset_turnover_ratio": 0.6079117266236174, "current_ratio": 2.3049023815010576, "debt_to_equity_ratio": 0.4824552910879762, "profit_margin": 0.31707764788840126, "quarter": 4, "return_on_assets": 0.1927552204015934, "return_on_equity": 0.23957220348443375 } ], "income_statement": [ { "depreciation": 825264, "expenses": 9040269, "income_tax": 1620653, "marketing_expense": 1732596, "net_income": 5956396, "net_profit": 4335743, "operational_expense": 5569916, "product_revenue": 4278263, "quarter": 1, "rd_expense": 1267659, "revenue": 14996665, "salaries_expense": 4251739, "service_revenue": 10718402 }, { "depreciation": 696546, "expenses": 8839184, "income_tax": 1670702, "marketing_expense": 1766977, "net_income": 5917898, "net_profit": 4247196, "operational_expense": 5266594, "product_revenue": 4520518, "quarter": 2, "rd_expense": 968814, "revenue": 14757082, "salaries_expense": 4325680, "service_revenue": 10236564 }, { "depreciation": 697996, "expenses": 8642573, "income_tax": 1518883, "marketing_expense": 1325862, "net_income": 5878755, "net_profit": 4359872, "operational_expense": 4636115, "product_revenue": 4703062, "quarter": 3, "rd_expense": 1409211, "revenue": 14521328, "salaries_expense": 3225314, "service_revenue": 9818266 }, { "depreciation": 444628, "expenses": 8450334, "income_tax": 1308175, "marketing_expense": 910322, "net_income": 5839005, "net_profit": 4530830, "operational_expense": 5280400, "product_revenue": 3294502, "quarter": 4, "rd_expense": 1645509, "revenue": 14289339, "salaries_expense": 3387355, "service_revenue": 10994837 } ], "market_conditions": { "gdp_growth": [ 0.04521274729587982, 0.05850005099237553, 0.04460030563363998, 0.05320649448394404 ], "inflation_rate": [ 0.009797361790856014, 0.004073344718507349, 0.009751751747381738, 0.0057798330673088545 ], "interest_rate": [ 0.017343331534615133, 0.015254565834403398, 0.01045354773744691, 0.01433093119234372 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 71714, "billable_hours_per_employee": 116, "client_concentration": 0.31, "client_retention_rate": 0.7, "employee_utilization_rate": 0.61, "gross_billings": 14532994, "net_revenue": 12727343, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 57852 }, { "average_project_size": 103321, "billable_hours_per_employee": 90, "client_concentration": 0.29, "client_retention_rate": 0.61, "employee_utilization_rate": 0.8, "gross_billings": 15371040, "net_revenue": 12528141, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 56946 }, { "average_project_size": 159950, "billable_hours_per_employee": 121, "client_concentration": 0.2, "client_retention_rate": 0.7, "employee_utilization_rate": 0.75, "gross_billings": 15432298, "net_revenue": 12332058, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 56055 }, { "average_project_size": 108627, "billable_hours_per_employee": 80, "client_concentration": 0.19, "client_retention_rate": 0.84, "employee_utilization_rate": 0.72, "gross_billings": 14755985, "net_revenue": 12139044, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 55177 } ], "balance_sheet": [ { "assets": 14176271, "current_assets": 6162311, "current_liabilities": 3651686, "equity": 10332553, "fixed_assets": 8013960, "liabilities": 6447175, "long_term_liabilities": 2795489, "quarter": 1 }, { "assets": 14408276, "current_assets": 5912314, "current_liabilities": 2786797, "equity": 10455618, "fixed_assets": 8495962, "liabilities": 6598059, "long_term_liabilities": 3811262, "quarter": 2 }, { "assets": 14644079, "current_assets": 5870172, "current_liabilities": 3286072, "equity": 10468319, "fixed_assets": 8773907, "liabilities": 6752475, "long_term_liabilities": 3466403, "quarter": 3 }, { "assets": 14883740, "current_assets": 4892904, "current_liabilities": 3210879, "equity": 10635705, "fixed_assets": 9990836, "liabilities": 6910504, "long_term_liabilities": 3699625, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 62543, "financing_cash_flow": -83816, "investing_cash_flow": -183445, "net_cash_flow": 3190864, "operating_cash_flow": 3396591, "quarter": 1 }, { "change_in_working_capital": 69617, "financing_cash_flow": 138535, "investing_cash_flow": -176828, "net_cash_flow": 3363519, "operating_cash_flow": 3472190, "quarter": 2 }, { "change_in_working_capital": 29543, "financing_cash_flow": 113791, "investing_cash_flow": -494407, "net_cash_flow": 2938659, "operating_cash_flow": 3100273, "quarter": 3 }, { "change_in_working_capital": 74737, "financing_cash_flow": 17211, "investing_cash_flow": -345237, "net_cash_flow": 2988757, "operating_cash_flow": 3468797, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.897792021611325, "current_ratio": 1.687524885765096, "debt_to_equity_ratio": 0.6239672808840178, "profit_margin": 0.20455620627180393, "quarter": 1, "return_on_assets": 0.18364892996190607, "return_on_equity": 0.25196647914605425 }, { "asset_turnover_ratio": 0.869510064909917, "current_ratio": 2.1215445545549247, "debt_to_equity_ratio": 0.6310539463090561, "profit_margin": 0.21115670712837603, "quarter": 2, "return_on_assets": 0.18360288212135858, "return_on_equity": 0.2530123996496429 }, { "asset_turnover_ratio": 0.8421190571288232, "current_ratio": 1.7863796045856573, "debt_to_equity_ratio": 0.6450390936691937, "profit_margin": 0.20894444382275854, "quarter": 3, "return_on_assets": 0.1759560980243278, "return_on_equity": 0.2461441039387508 }, { "asset_turnover_ratio": 0.8155909737740649, "current_ratio": 1.5238518798123504, "debt_to_equity_ratio": 0.6497457385288516, "profit_margin": 0.21933102804471258, "quarter": 4, "return_on_assets": 0.17888440674185385, "return_on_equity": 0.25033309968638656 } ], "income_statement": [ { "depreciation": 793134, "expenses": 9028504, "income_tax": 1095382, "marketing_expense": 1520563, "net_income": 3698839, "net_profit": 2603457, "operational_expense": 4788055, "product_revenue": 3901213, "quarter": 1, "rd_expense": 1703301, "revenue": 12727343, "salaries_expense": 2963349, "service_revenue": 8826130 }, { "depreciation": 826789, "expenses": 8852092, "income_tax": 1030648, "marketing_expense": 1558270, "net_income": 3676049, "net_profit": 2645401, "operational_expense": 5986811, "product_revenue": 3390120, "quarter": 2, "rd_expense": 1337293, "revenue": 12528141, "salaries_expense": 3995216, "service_revenue": 9138021 }, { "depreciation": 523558, "expenses": 8679127, "income_tax": 1076216, "marketing_expense": 1635333, "net_income": 3652931, "net_profit": 2576715, "operational_expense": 5815892, "product_revenue": 4868521, "quarter": 3, "rd_expense": 1156804, "revenue": 12332058, "salaries_expense": 3534978, "service_revenue": 7463537 }, { "depreciation": 806328, "expenses": 8509543, "income_tax": 967032, "marketing_expense": 977285, "net_income": 3629501, "net_profit": 2662469, "operational_expense": 4393482, "product_revenue": 3326668, "quarter": 4, "rd_expense": 1049579, "revenue": 12139044, "salaries_expense": 2568528, "service_revenue": 8812376 } ], "market_conditions": { "gdp_growth": [ 0.048770913344252154, 0.034082430489830236, 0.03921903268658605, 0.03830013041879569 ], "inflation_rate": [ 0.011166309511774438, 0.010234444690206467, 0.010394629335550496, 0.009285240496703505 ], "interest_rate": [ 0.02341495340051223, 0.015616366606474523, 0.023258615755907656, 0.014792703212129343 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 64628, "billable_hours_per_employee": 140, "client_concentration": 0.11, "client_retention_rate": 0.89, "employee_utilization_rate": 0.71, "gross_billings": 21524302, "net_revenue": 19195549, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 87252 }, { "average_project_size": 167497, "billable_hours_per_employee": 93, "client_concentration": 0.24, "client_retention_rate": 0.78, "employee_utilization_rate": 0.69, "gross_billings": 22999579, "net_revenue": 18794553, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 85430 }, { "average_project_size": 173415, "billable_hours_per_employee": 153, "client_concentration": 0.11, "client_retention_rate": 0.64, "employee_utilization_rate": 0.8, "gross_billings": 23510188, "net_revenue": 18401934, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 83645 }, { "average_project_size": 79312, "billable_hours_per_employee": 118, "client_concentration": 0.26, "client_retention_rate": 0.76, "employee_utilization_rate": 0.74, "gross_billings": 19991627, "net_revenue": 18017517, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 81898 } ], "balance_sheet": [ { "assets": 27541598, "current_assets": 9600395, "current_liabilities": 8592932, "equity": 16531267, "fixed_assets": 17941203, "liabilities": 15495332, "long_term_liabilities": 6902400, "quarter": 1 }, { "assets": 27941325, "current_assets": 11449990, "current_liabilities": 7576439, "equity": 16111402, "fixed_assets": 16491335, "liabilities": 15890526, "long_term_liabilities": 8314087, "quarter": 2 }, { "assets": 28346854, "current_assets": 11386231, "current_liabilities": 9092491, "equity": 16334044, "fixed_assets": 16960623, "liabilities": 16295800, "long_term_liabilities": 7203309, "quarter": 3 }, { "assets": 28758268, "current_assets": 9188133, "current_liabilities": 9477096, "equity": 16341416, "fixed_assets": 19570135, "liabilities": 16711409, "long_term_liabilities": 7234313, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 8460, "financing_cash_flow": -72447, "investing_cash_flow": -132834, "net_cash_flow": 5424797, "operating_cash_flow": 5804136, "quarter": 1 }, { "change_in_working_capital": -46613, "financing_cash_flow": 39815, "investing_cash_flow": -350522, "net_cash_flow": 4659695, "operating_cash_flow": 5084699, "quarter": 2 }, { "change_in_working_capital": -15820, "financing_cash_flow": -110106, "investing_cash_flow": -435617, "net_cash_flow": 5135568, "operating_cash_flow": 5471570, "quarter": 3 }, { "change_in_working_capital": -82350, "financing_cash_flow": 34925, "investing_cash_flow": -267731, "net_cash_flow": 4631476, "operating_cash_flow": 5012899, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6969656953093281, "current_ratio": 1.1172432180308187, "debt_to_equity_ratio": 0.9373348092435988, "profit_margin": 0.233647967036525, "quarter": 1, "return_on_assets": 0.1628446178032226, "return_on_equity": 0.2713041293205173 }, { "asset_turnover_ratio": 0.6726435843683147, "current_ratio": 1.5112627449386182, "debt_to_equity_ratio": 0.9862907026961403, "profit_margin": 0.21605211893041565, "quarter": 2, "return_on_assets": 0.14532607168772418, "return_on_equity": 0.2520328770891571 }, { "asset_turnover_ratio": 0.6491702394911266, "current_ratio": 1.2522675029318149, "debt_to_equity_ratio": 0.9976586324856233, "profit_margin": 0.23274673194676168, "quarter": 3, "return_on_assets": 0.15109225171865634, "return_on_equity": 0.26221246863299746 }, { "asset_turnover_ratio": 0.6265160683529342, "current_ratio": 0.9695093307063682, "debt_to_equity_ratio": 1.0226414283805025, "profit_margin": 0.2383545413055528, "quarter": 4, "return_on_assets": 0.149332950092822, "return_on_equity": 0.2628020117718073 } ], "income_statement": [ { "depreciation": 1319135, "expenses": 13236086, "income_tax": 1474462, "marketing_expense": 2380321, "net_income": 5959463, "net_profit": 4485001, "operational_expense": 8362728, "product_revenue": 4096129, "quarter": 1, "rd_expense": 1947405, "revenue": 19195549, "salaries_expense": 6032963, "service_revenue": 15099420 }, { "depreciation": 1024096, "expenses": 13011937, "income_tax": 1722013, "marketing_expense": 1568580, "net_income": 5782616, "net_profit": 4060603, "operational_expense": 7201840, "product_revenue": 5715718, "quarter": 2, "rd_expense": 1550158, "revenue": 18794553, "salaries_expense": 4071048, "service_revenue": 13078835 }, { "depreciation": 1188580, "expenses": 12791584, "income_tax": 1327360, "marketing_expense": 1618597, "net_income": 5610350, "net_profit": 4282990, "operational_expense": 6569579, "product_revenue": 4122354, "quarter": 3, "rd_expense": 2300114, "revenue": 18401934, "salaries_expense": 5912019, "service_revenue": 14279580 }, { "depreciation": 718342, "expenses": 12574962, "income_tax": 1147998, "marketing_expense": 1368073, "net_income": 5442555, "net_profit": 4294557, "operational_expense": 6752508, "product_revenue": 7073618, "quarter": 4, "rd_expense": 1778579, "revenue": 18017517, "salaries_expense": 4892993, "service_revenue": 10943899 } ], "market_conditions": { "gdp_growth": [ 0.05840034759621243, 0.06834863028502276, 0.051125838001645885, 0.054272561718557384 ], "inflation_rate": [ 0.0030100818187759745, 0.005261572915153886, 0.00929154099356962, 0.011590504472195257 ], "interest_rate": [ 0.017918454681451645, 0.01712243097266128, 0.016959774728559137, 0.017598002601119093 ], "year": 2004 }, "random_event": null, "year": 2004 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Distressed", "founding_year": 1994, "industry": "Advertising", "location": "Port Jeremy", "name": "Peterson-Boyd", "num_employees": 498, "region": "Latin America", "revenue_size": "Small", "website": "www.peterson-boyd.com" }

[ { "advertising_kpis": [ { "average_project_size": 94506, "billable_hours_per_employee": 145, "client_concentration": 0.22, "client_retention_rate": 0.89, "employee_utilization_rate": 0.61, "gross_billings": 3551704, "net_revenue": 2744474, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 5511 }, { "average_project_size": 156919, "billable_hours_per_employee": 117, "client_concentration": 0.39, "client_retention_rate": 0.76, "employee_utilization_rate": 0.74, "gross_billings": 3158579, "net_revenue": 2693018, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 5408 }, { "average_project_size": 115679, "billable_hours_per_employee": 86, "client_concentration": 0.16, "client_retention_rate": 0.69, "employee_utilization_rate": 0.74, "gross_billings": 3296001, "net_revenue": 2642526, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 5306 }, { "average_project_size": 52546, "billable_hours_per_employee": 157, "client_concentration": 0.14, "client_retention_rate": 0.8, "employee_utilization_rate": 0.71, "gross_billings": 3010026, "net_revenue": 2592982, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 5207 } ], "balance_sheet": [ { "assets": 4071004, "current_assets": 1308476, "current_liabilities": 1024629, "equity": 2644991, "fixed_assets": 2762528, "liabilities": 2248473, "long_term_liabilities": 1223844, "quarter": 1 }, { "assets": 4162316, "current_assets": 1477376, "current_liabilities": 929334, "equity": 2659136, "fixed_assets": 2684940, "liabilities": 2294082, "long_term_liabilities": 1364748, "quarter": 2 }, { "assets": 4255677, "current_assets": 1290713, "current_liabilities": 1354886, "equity": 2705688, "fixed_assets": 2964964, "liabilities": 2340617, "long_term_liabilities": 985731, "quarter": 3 }, { "assets": 4351132, "current_assets": 2138437, "current_liabilities": 1059559, "equity": 2665411, "fixed_assets": 2212695, "liabilities": 2388096, "long_term_liabilities": 1328537, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 20677, "financing_cash_flow": -55848, "investing_cash_flow": -119878, "net_cash_flow": 976681, "operating_cash_flow": 965964, "quarter": 1 }, { "change_in_working_capital": -27525, "financing_cash_flow": 182830, "investing_cash_flow": -149460, "net_cash_flow": 462064, "operating_cash_flow": 901423, "quarter": 2 }, { "change_in_working_capital": -70656, "financing_cash_flow": 56118, "investing_cash_flow": -123466, "net_cash_flow": 412421, "operating_cash_flow": 880039, "quarter": 3 }, { "change_in_working_capital": 27078, "financing_cash_flow": 147315, "investing_cash_flow": -432848, "net_cash_flow": 390931, "operating_cash_flow": 828163, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6741516343388511, "current_ratio": 1.2770241716757968, "debt_to_equity_ratio": 0.8500872025651505, "profit_margin": 0.29967855406901284, "quarter": 1, "return_on_assets": 0.20202878700192875, "return_on_equity": 0.31095001835545 }, { "asset_turnover_ratio": 0.6469998914066111, "current_ratio": 1.5897147849965674, "debt_to_equity_ratio": 0.8627170629858721, "profit_margin": 0.29368611721124777, "quarter": 2, "return_on_assets": 0.19001488594330657, "return_on_equity": 0.29742818720065467 }, { "asset_turnover_ratio": 0.6209413919336454, "current_ratio": 0.9526358675194814, "debt_to_equity_ratio": 0.8650727652264415, "profit_margin": 0.2991940287437096, "quarter": 3, "return_on_assets": 0.18578195666635414, "return_on_equity": 0.2922095969675735 }, { "asset_turnover_ratio": 0.5959327365844107, "current_ratio": 2.018233057338006, "debt_to_equity_ratio": 0.8959578841687079, "profit_margin": 0.2708753859456024, "quarter": 4, "return_on_assets": 0.16142351001992125, "return_on_equity": 0.26351470748788836 } ], "income_statement": [ { "depreciation": 143504, "expenses": 1705521, "income_tax": 216493, "marketing_expense": 309462, "net_income": 1038953, "net_profit": 822460, "operational_expense": 1132984, "product_revenue": 910292, "quarter": 1, "rd_expense": 185767, "revenue": 2744474, "salaries_expense": 820056, "service_revenue": 1834182 }, { "depreciation": 110521, "expenses": 1673735, "income_tax": 228381, "marketing_expense": 211148, "net_income": 1019283, "net_profit": 790902, "operational_expense": 1055642, "product_revenue": 859474, "quarter": 2, "rd_expense": 322921, "revenue": 2693018, "salaries_expense": 508885, "service_revenue": 1833544 }, { "depreciation": 89411, "expenses": 1642542, "income_tax": 209356, "marketing_expense": 169978, "net_income": 999984, "net_profit": 790628, "operational_expense": 844156, "product_revenue": 784696, "quarter": 3, "rd_expense": 227588, "revenue": 2642526, "salaries_expense": 775192, "service_revenue": 1857830 }, { "depreciation": 125788, "expenses": 1611930, "income_tax": 278677, "marketing_expense": 304251, "net_income": 981052, "net_profit": 702375, "operational_expense": 877322, "product_revenue": 701866, "quarter": 4, "rd_expense": 200619, "revenue": 2592982, "salaries_expense": 665798, "service_revenue": 1891116 } ], "market_conditions": { "gdp_growth": [ 0.029148257267943664, 0.011896479216841883, 0.02979823769075767, 0.027619948272583607 ], "inflation_rate": [ 0.014193631218938532, 0.011588789253985004, 0.01167054079631142, 0.02042350002396376 ], "interest_rate": [ 0.036070665957811596, 0.03458626144039597, 0.029264236863579932, 0.029831836193679923 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 116480, "billable_hours_per_employee": 142, "client_concentration": 0.27, "client_retention_rate": 0.66, "employee_utilization_rate": 0.74, "gross_billings": 5447072, "net_revenue": 4895107, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 9830 }, { "average_project_size": 138253, "billable_hours_per_employee": 112, "client_concentration": 0.36, "client_retention_rate": 0.62, "employee_utilization_rate": 0.78, "gross_billings": 6182895, "net_revenue": 4904602, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 9849 }, { "average_project_size": 173750, "billable_hours_per_employee": 109, "client_concentration": 0.39, "client_retention_rate": 0.81, "employee_utilization_rate": 0.73, "gross_billings": 5813367, "net_revenue": 4914116, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 9868 }, { "average_project_size": 167114, "billable_hours_per_employee": 95, "client_concentration": 0.34, "client_retention_rate": 0.68, "employee_utilization_rate": 0.8, "gross_billings": 5811326, "net_revenue": 4923648, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 9887 } ], "balance_sheet": [ { "assets": 5286256, "current_assets": 1940246, "current_liabilities": 1310689, "equity": 3483698, "fixed_assets": 3346010, "liabilities": 2719767, "long_term_liabilities": 1409078, "quarter": 1 }, { "assets": 5404029, "current_assets": 1851606, "current_liabilities": 1384405, "equity": 3520492, "fixed_assets": 3552423, "liabilities": 2779937, "long_term_liabilities": 1395532, "quarter": 2 }, { "assets": 5524426, "current_assets": 2146333, "current_liabilities": 1505796, "equity": 3491521, "fixed_assets": 3378093, "liabilities": 2841438, "long_term_liabilities": 1335642, "quarter": 3 }, { "assets": 5647505, "current_assets": 1742077, "current_liabilities": 1559959, "equity": 3576915, "fixed_assets": 3905428, "liabilities": 2904300, "long_term_liabilities": 1344341, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 9064, "financing_cash_flow": 182243, "investing_cash_flow": -135315, "net_cash_flow": 728153, "operating_cash_flow": 1103939, "quarter": 1 }, { "change_in_working_capital": -3292, "financing_cash_flow": 17546, "investing_cash_flow": -281190, "net_cash_flow": 813379, "operating_cash_flow": 1221897, "quarter": 2 }, { "change_in_working_capital": -27404, "financing_cash_flow": -147101, "investing_cash_flow": -259015, "net_cash_flow": 557124, "operating_cash_flow": 1057418, "quarter": 3 }, { "change_in_working_capital": -95759, "financing_cash_flow": -110161, "investing_cash_flow": -394173, "net_cash_flow": 783672, "operating_cash_flow": 1163751, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9260064211797537, "current_ratio": 1.4803252335222161, "debt_to_equity_ratio": 0.7807126220470316, "profit_margin": 0.1873726151440612, "quarter": 1, "return_on_assets": 0.17350824477664342, "return_on_equity": 0.26328602536729645 }, { "asset_turnover_ratio": 0.9075824722628246, "current_ratio": 1.3374742217775868, "debt_to_equity_ratio": 0.7896444587858742, "profit_margin": 0.18276712361166106, "quarter": 2, "return_on_assets": 0.1658762378958366, "return_on_equity": 0.2546235014878602 }, { "asset_turnover_ratio": 0.8895251741990933, "current_ratio": 1.4253809945039035, "debt_to_equity_ratio": 0.8138109437119239, "profit_margin": 0.1645327460727423, "quarter": 3, "return_on_assets": 0.14635601961181124, "return_on_equity": 0.2315704244654407 }, { "asset_turnover_ratio": 0.871827116576258, "current_ratio": 1.1167453760002666, "debt_to_equity_ratio": 0.8119566721602275, "profit_margin": 0.16932770173659856, "quarter": 4, "return_on_assets": 0.14762448196150335, "return_on_equity": 0.23308074136511492 } ], "income_statement": [ { "depreciation": 186730, "expenses": 3730752, "income_tax": 247146, "marketing_expense": 376795, "net_income": 1164355, "net_profit": 917209, "operational_expense": 1888080, "product_revenue": 1017987, "quarter": 1, "rd_expense": 502058, "revenue": 4895107, "salaries_expense": 1283085, "service_revenue": 3877120 }, { "depreciation": 325497, "expenses": 3748797, "income_tax": 259405, "marketing_expense": 526542, "net_income": 1155805, "net_profit": 896400, "operational_expense": 2567125, "product_revenue": 1948596, "quarter": 2, "rd_expense": 440745, "revenue": 4904602, "salaries_expense": 1627807, "service_revenue": 2956006 }, { "depreciation": 248885, "expenses": 3766930, "income_tax": 338653, "marketing_expense": 628663, "net_income": 1147186, "net_profit": 808533, "operational_expense": 2151919, "product_revenue": 1610500, "quarter": 3, "rd_expense": 624408, "revenue": 4914116, "salaries_expense": 1306090, "service_revenue": 3303616 }, { "depreciation": 330041, "expenses": 3785151, "income_tax": 304787, "marketing_expense": 400276, "net_income": 1138497, "net_profit": 833710, "operational_expense": 1986036, "product_revenue": 1031438, "quarter": 4, "rd_expense": 464623, "revenue": 4923648, "salaries_expense": 1162402, "service_revenue": 3892210 } ], "market_conditions": { "gdp_growth": [ 0.008703675535448025, 0.005093510332705846, 0.0005535007086679006, 0.004499957668062626 ], "inflation_rate": [ 0.012476732835377168, 0.018553918325577127, 0.009706240962894786, 0.01158172573397161 ], "interest_rate": [ 0.025200906537167878, 0.03195893314634018, 0.03014850763543904, 0.03011245305729685 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 97743, "billable_hours_per_employee": 81, "client_concentration": 0.13, "client_retention_rate": 0.67, "employee_utilization_rate": 0.64, "gross_billings": 5497484, "net_revenue": 4620416, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 9278 }, { "average_project_size": 168260, "billable_hours_per_employee": 96, "client_concentration": 0.18, "client_retention_rate": 0.85, "employee_utilization_rate": 0.8, "gross_billings": 5232472, "net_revenue": 4671430, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 9380 }, { "average_project_size": 112239, "billable_hours_per_employee": 109, "client_concentration": 0.22, "client_retention_rate": 0.81, "employee_utilization_rate": 0.65, "gross_billings": 5433179, "net_revenue": 4723009, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 9484 }, { "average_project_size": 107008, "billable_hours_per_employee": 112, "client_concentration": 0.29, "client_retention_rate": 0.75, "employee_utilization_rate": 0.77, "gross_billings": 5313221, "net_revenue": 4775156, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 9589 } ], "balance_sheet": [ { "assets": 5982115, "current_assets": 2984912, "current_liabilities": 1393286, "equity": 4476096, "fixed_assets": 2997203, "liabilities": 2516221, "long_term_liabilities": 1122935, "quarter": 1 }, { "assets": 6188017, "current_assets": 3030756, "current_liabilities": 1460357, "equity": 4616190, "fixed_assets": 3157261, "liabilities": 2550838, "long_term_liabilities": 1090481, "quarter": 2 }, { "assets": 6401007, "current_assets": 2202450, "current_liabilities": 1218847, "equity": 4802251, "fixed_assets": 4198557, "liabilities": 2585931, "long_term_liabilities": 1367084, "quarter": 3 }, { "assets": 6621327, "current_assets": 2766854, "current_liabilities": 1247630, "equity": 5116193, "fixed_assets": 3854473, "liabilities": 2621507, "long_term_liabilities": 1373877, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 94610, "financing_cash_flow": 166270, "investing_cash_flow": -229371, "net_cash_flow": 768048, "operating_cash_flow": 1314956, "quarter": 1 }, { "change_in_working_capital": -47694, "financing_cash_flow": 115389, "investing_cash_flow": -161834, "net_cash_flow": 960752, "operating_cash_flow": 1293742, "quarter": 2 }, { "change_in_working_capital": 45995, "financing_cash_flow": -139666, "investing_cash_flow": -492456, "net_cash_flow": 946044, "operating_cash_flow": 1187603, "quarter": 3 }, { "change_in_working_capital": -89711, "financing_cash_flow": -55159, "investing_cash_flow": -211355, "net_cash_flow": 1075801, "operating_cash_flow": 1343776, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7723716444769116, "current_ratio": 2.14235411824995, "debt_to_equity_ratio": 0.5621463435994224, "profit_margin": 0.21863875460564589, "quarter": 1, "return_on_assets": 0.16887037444114666, "return_on_equity": 0.22568818899326556 }, { "asset_turnover_ratio": 0.7549155084738778, "current_ratio": 2.075352807566917, "debt_to_equity_ratio": 0.552585140559639, "profit_margin": 0.20957415609353025, "quarter": 2, "return_on_assets": 0.15821078061033123, "return_on_equity": 0.21208204168372619 }, { "asset_turnover_ratio": 0.7378540595253216, "current_ratio": 1.8069946432981334, "debt_to_equity_ratio": 0.5384830988634288, "profit_margin": 0.2090139993381338, "quarter": 3, "return_on_assets": 0.1542218279092649, "return_on_equity": 0.2055650568868641 }, { "asset_turnover_ratio": 0.7211780961731689, "current_ratio": 2.2176879363272763, "debt_to_equity_ratio": 0.5123940789567556, "profit_margin": 0.23378775478748756, "quarter": 4, "return_on_assets": 0.16860260790623993, "return_on_equity": 0.218203848056553 } ], "income_statement": [ { "depreciation": 304754, "expenses": 3283194, "income_tax": 327020, "marketing_expense": 380148, "net_income": 1337222, "net_profit": 1010202, "operational_expense": 1986103, "product_revenue": 1404761, "quarter": 1, "rd_expense": 625394, "revenue": 4620416, "salaries_expense": 1001630, "service_revenue": 3215655 }, { "depreciation": 314731, "expenses": 3306041, "income_tax": 386378, "marketing_expense": 336550, "net_income": 1365389, "net_profit": 979011, "operational_expense": 2204512, "product_revenue": 1339290, "quarter": 2, "rd_expense": 548221, "revenue": 4671430, "salaries_expense": 1348031, "service_revenue": 3332140 }, { "depreciation": 200428, "expenses": 3329048, "income_tax": 406786, "marketing_expense": 426007, "net_income": 1393961, "net_profit": 987175, "operational_expense": 2092655, "product_revenue": 1574416, "quarter": 3, "rd_expense": 392056, "revenue": 4723009, "salaries_expense": 1179916, "service_revenue": 3148593 }, { "depreciation": 227403, "expenses": 3352214, "income_tax": 306569, "marketing_expense": 515885, "net_income": 1422942, "net_profit": 1116373, "operational_expense": 2072380, "product_revenue": 1201245, "quarter": 4, "rd_expense": 376993, "revenue": 4775156, "salaries_expense": 1648390, "service_revenue": 3573911 } ], "market_conditions": { "gdp_growth": [ 0.03228941359827367, 0.03235344080830868, 0.029241809535562477, 0.022689110897658092 ], "inflation_rate": [ 0.017349371501761364, 0.019776714746158875, 0.018302093328882437, 0.01882804192026966 ], "interest_rate": [ 0.0250751353992404, 0.025259737546395208, 0.02721560838634551, 0.0248277891763242 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 193955, "billable_hours_per_employee": 80, "client_concentration": 0.16, "client_retention_rate": 0.85, "employee_utilization_rate": 0.69, "gross_billings": 753428, "net_revenue": 610642, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 1226 }, { "average_project_size": 130581, "billable_hours_per_employee": 124, "client_concentration": 0.28, "client_retention_rate": 0.81, "employee_utilization_rate": 0.77, "gross_billings": 691950, "net_revenue": 612142, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 1229 }, { "average_project_size": 167468, "billable_hours_per_employee": 129, "client_concentration": 0.35, "client_retention_rate": 0.86, "employee_utilization_rate": 0.61, "gross_billings": 789288, "net_revenue": 613647, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 1232 }, { "average_project_size": 86160, "billable_hours_per_employee": 89, "client_concentration": 0.28, "client_retention_rate": 0.73, "employee_utilization_rate": 0.78, "gross_billings": 694325, "net_revenue": 615155, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 1235 } ], "balance_sheet": [ { "assets": 767446, "current_assets": 281165, "current_liabilities": 188105, "equity": 557779, "fixed_assets": 486281, "liabilities": 345152, "long_term_liabilities": 157047, "quarter": 1 }, { "assets": 783966, "current_assets": 275990, "current_liabilities": 146496, "equity": 575988, "fixed_assets": 507976, "liabilities": 354286, "long_term_liabilities": 207790, "quarter": 2 }, { "assets": 800841, "current_assets": 351855, "current_liabilities": 183991, "equity": 584154, "fixed_assets": 448986, "liabilities": 363662, "long_term_liabilities": 179671, "quarter": 3 }, { "assets": 818080, "current_assets": 270758, "current_liabilities": 209943, "equity": 585474, "fixed_assets": 547322, "liabilities": 373287, "long_term_liabilities": 163344, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -94813, "financing_cash_flow": 56328, "investing_cash_flow": -278202, "net_cash_flow": -254436, "operating_cash_flow": 157167, "quarter": 1 }, { "change_in_working_capital": -7698, "financing_cash_flow": 4597, "investing_cash_flow": -122887, "net_cash_flow": -286674, "operating_cash_flow": 187283, "quarter": 2 }, { "change_in_working_capital": -60553, "financing_cash_flow": -107208, "investing_cash_flow": -242033, "net_cash_flow": -132515, "operating_cash_flow": 172537, "quarter": 3 }, { "change_in_working_capital": -19347, "financing_cash_flow": -67600, "investing_cash_flow": -198258, "net_cash_flow": -522661, "operating_cash_flow": 175105, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7956807384493502, "current_ratio": 1.4947236915552484, "debt_to_equity_ratio": 0.6187970504447102, "profit_margin": 0.22187304509024927, "quarter": 1, "return_on_assets": 0.17654010835941553, "return_on_equity": 0.24290086216942552 }, { "asset_turnover_ratio": 0.7808272297523107, "current_ratio": 1.8839422236784622, "debt_to_equity_ratio": 0.6150926755418515, "profit_margin": 0.23900990293101929, "quarter": 2, "return_on_assets": 0.18662544038899645, "return_on_equity": 0.2540122363660354 }, { "asset_turnover_ratio": 0.7662532262958565, "current_ratio": 1.9123489735910995, "debt_to_equity_ratio": 0.6225447399144746, "profit_margin": 0.239510663296651, "quarter": 3, "return_on_assets": 0.18352581848331942, "return_on_equity": 0.2516031731358512 }, { "asset_turnover_ratio": 0.751949687072169, "current_ratio": 1.2896738638582854, "debt_to_equity_ratio": 0.6375808319412989, "profit_margin": 0.22869195568596531, "quarter": 4, "return_on_assets": 0.17196484451398397, "return_on_equity": 0.24028564889303367 } ], "income_statement": [ { "depreciation": 21682, "expenses": 422813, "income_tax": 52344, "marketing_expense": 68790, "net_income": 187829, "net_profit": 135485, "operational_expense": 278891, "product_revenue": 131318, "quarter": 1, "rd_expense": 80024, "revenue": 610642, "salaries_expense": 142246, "service_revenue": 479324 }, { "depreciation": 40975, "expenses": 422641, "income_tax": 43193, "marketing_expense": 53041, "net_income": 189501, "net_profit": 146308, "operational_expense": 227602, "product_revenue": 137775, "quarter": 2, "rd_expense": 62098, "revenue": 612142, "salaries_expense": 193686, "service_revenue": 474367 }, { "depreciation": 25562, "expenses": 422470, "income_tax": 44202, "marketing_expense": 58245, "net_income": 191177, "net_profit": 146975, "operational_expense": 284474, "product_revenue": 233658, "quarter": 3, "rd_expense": 76541, "revenue": 613647, "salaries_expense": 151436, "service_revenue": 379989 }, { "depreciation": 34424, "expenses": 422299, "income_tax": 52175, "marketing_expense": 77423, "net_income": 192856, "net_profit": 140681, "operational_expense": 254049, "product_revenue": 152507, "quarter": 4, "rd_expense": 55266, "revenue": 615155, "salaries_expense": 179015, "service_revenue": 462648 } ], "market_conditions": { "gdp_growth": [ 0.012973226995105322, 0.018372147733214588, 0.018724985160428188, 0.02422045352037118 ], "inflation_rate": [ 0.020249358049762658, 0.015647087521437335, 0.015660526947752575, 0.02044109122812401 ], "interest_rate": [ 0.03183504804346902, 0.03132244369004764, 0.03222601911540378, 0.03065054922704834 ], "year": 1997 }, "random_event": { "description": "Peterson-Boyd Data Privacy Regulation Impact in 1997", "impact": -0.07, "type": "Data Privacy Regulation Impact" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 114844, "billable_hours_per_employee": 106, "client_concentration": 0.27, "client_retention_rate": 0.84, "employee_utilization_rate": 0.6, "gross_billings": 5342023, "net_revenue": 4563136, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 9163 }, { "average_project_size": 93540, "billable_hours_per_employee": 99, "client_concentration": 0.17, "client_retention_rate": 0.86, "employee_utilization_rate": 0.63, "gross_billings": 5195321, "net_revenue": 4469348, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 8975 }, { "average_project_size": 165357, "billable_hours_per_employee": 110, "client_concentration": 0.37, "client_retention_rate": 0.78, "employee_utilization_rate": 0.69, "gross_billings": 5207518, "net_revenue": 4377489, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 8790 }, { "average_project_size": 65580, "billable_hours_per_employee": 159, "client_concentration": 0.39, "client_retention_rate": 0.65, "employee_utilization_rate": 0.77, "gross_billings": 5268163, "net_revenue": 4287517, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 8609 } ], "balance_sheet": [ { "assets": 5004200, "current_assets": 1657068, "current_liabilities": 1067928, "equity": 3355953, "fixed_assets": 3347132, "liabilities": 2501399, "long_term_liabilities": 1433471, "quarter": 1 }, { "assets": 5132003, "current_assets": 2174030, "current_liabilities": 1261822, "equity": 3413287, "fixed_assets": 2957973, "liabilities": 2531715, "long_term_liabilities": 1269893, "quarter": 2 }, { "assets": 5263071, "current_assets": 1927110, "current_liabilities": 1104915, "equity": 3467214, "fixed_assets": 3335961, "liabilities": 2562397, "long_term_liabilities": 1457482, "quarter": 3 }, { "assets": 5397485, "current_assets": 2682009, "current_liabilities": 1480106, "equity": 3574968, "fixed_assets": 2715476, "liabilities": 2593452, "long_term_liabilities": 1113346, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -19560, "financing_cash_flow": -110037, "investing_cash_flow": -261825, "net_cash_flow": 883019, "operating_cash_flow": 1182369, "quarter": 1 }, { "change_in_working_capital": -7804, "financing_cash_flow": -118100, "investing_cash_flow": -421560, "net_cash_flow": 1058417, "operating_cash_flow": 1126790, "quarter": 2 }, { "change_in_working_capital": -36166, "financing_cash_flow": 137921, "investing_cash_flow": -451457, "net_cash_flow": 862668, "operating_cash_flow": 1082678, "quarter": 3 }, { "change_in_working_capital": -18866, "financing_cash_flow": -72192, "investing_cash_flow": -499993, "net_cash_flow": 648209, "operating_cash_flow": 1001273, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9118612365612885, "current_ratio": 1.5516664044767063, "debt_to_equity_ratio": 0.7453617497026925, "profit_margin": 0.18696615660808708, "quarter": 1, "return_on_assets": 0.1704871907597618, "return_on_equity": 0.2542204852094174 }, { "asset_turnover_ratio": 0.8708779008897696, "current_ratio": 1.722929224565747, "debt_to_equity_ratio": 0.7417234472225746, "profit_margin": 0.18190550389005286, "quarter": 2, "return_on_assets": 0.15841748338806505, "return_on_equity": 0.2381865339773655 }, { "asset_turnover_ratio": 0.831736641971959, "current_ratio": 1.7441251136965288, "debt_to_equity_ratio": 0.7390362983075173, "profit_margin": 0.17510952054933776, "quarter": 3, "return_on_assets": 0.14564500459902593, "return_on_equity": 0.22108240218227085 }, { "asset_turnover_ratio": 0.7943545929261498, "current_ratio": 1.8120384621101462, "debt_to_equity_ratio": 0.7254476123982089, "profit_margin": 0.17980919959034564, "quarter": 4, "return_on_assets": 0.14283226354496584, "return_on_equity": 0.21564808412271103 } ], "income_statement": [ { "depreciation": 329217, "expenses": 3474526, "income_tax": 235458, "marketing_expense": 624015, "net_income": 1088610, "net_profit": 853152, "operational_expense": 2416111, "product_revenue": 1729547, "quarter": 1, "rd_expense": 653475, "revenue": 4563136, "salaries_expense": 1608951, "service_revenue": 2833589 }, { "depreciation": 313791, "expenses": 3409348, "income_tax": 247001, "marketing_expense": 569306, "net_income": 1060000, "net_profit": 812999, "operational_expense": 1818717, "product_revenue": 942610, "quarter": 2, "rd_expense": 556229, "revenue": 4469348, "salaries_expense": 1072277, "service_revenue": 3526738 }, { "depreciation": 316138, "expenses": 3345393, "income_tax": 265556, "marketing_expense": 389282, "net_income": 1032096, "net_profit": 766540, "operational_expense": 1682412, "product_revenue": 1587159, "quarter": 3, "rd_expense": 586407, "revenue": 4377489, "salaries_expense": 1262691, "service_revenue": 2790330 }, { "depreciation": 230338, "expenses": 3282638, "income_tax": 233944, "marketing_expense": 588564, "net_income": 1004879, "net_profit": 770935, "operational_expense": 2282217, "product_revenue": 1650944, "quarter": 4, "rd_expense": 610564, "revenue": 4287517, "salaries_expense": 1517972, "service_revenue": 2636573 } ], "market_conditions": { "gdp_growth": [ 0.025693549626108966, 0.03250365263578279, 0.019156264957481735, 0.018994671775580244 ], "inflation_rate": [ 0.011105101973986151, 0.014477707495592806, 0.00933885544656099, 0.01174426072773956 ], "interest_rate": [ 0.03545520740403778, 0.03481590973556748, 0.03097605102909088, 0.0313166738651008 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 116197, "billable_hours_per_employee": 118, "client_concentration": 0.27, "client_retention_rate": 0.9, "employee_utilization_rate": 0.64, "gross_billings": 2964681, "net_revenue": 2614496, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 5250 }, { "average_project_size": 151169, "billable_hours_per_employee": 112, "client_concentration": 0.28, "client_retention_rate": 0.61, "employee_utilization_rate": 0.8, "gross_billings": 3393562, "net_revenue": 2647539, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 5316 }, { "average_project_size": 125477, "billable_hours_per_employee": 86, "client_concentration": 0.2, "client_retention_rate": 0.65, "employee_utilization_rate": 0.75, "gross_billings": 3391225, "net_revenue": 2680999, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 5384 }, { "average_project_size": 118063, "billable_hours_per_employee": 142, "client_concentration": 0.15, "client_retention_rate": 0.7, "employee_utilization_rate": 0.61, "gross_billings": 3150289, "net_revenue": 2714883, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 5452 } ], "balance_sheet": [ { "assets": 3353785, "current_assets": 1423268, "current_liabilities": 827101, "equity": 2626694, "fixed_assets": 1930517, "liabilities": 1428008, "long_term_liabilities": 600907, "quarter": 1 }, { "assets": 3415471, "current_assets": 1500799, "current_liabilities": 835949, "equity": 2648037, "fixed_assets": 1914672, "liabilities": 1451354, "long_term_liabilities": 615405, "quarter": 2 }, { "assets": 3478292, "current_assets": 1330904, "current_liabilities": 604793, "equity": 2722248, "fixed_assets": 2147388, "liabilities": 1475081, "long_term_liabilities": 870288, "quarter": 3 }, { "assets": 3542268, "current_assets": 1594098, "current_liabilities": 806505, "equity": 2768654, "fixed_assets": 1948170, "liabilities": 1499197, "long_term_liabilities": 692692, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -13749, "financing_cash_flow": 189506, "investing_cash_flow": -152875, "net_cash_flow": 701853, "operating_cash_flow": 855205, "quarter": 1 }, { "change_in_working_capital": -82211, "financing_cash_flow": 114459, "investing_cash_flow": -235290, "net_cash_flow": 336552, "operating_cash_flow": 789167, "quarter": 2 }, { "change_in_working_capital": 7042, "financing_cash_flow": 61553, "investing_cash_flow": -289561, "net_cash_flow": 429370, "operating_cash_flow": 869353, "quarter": 3 }, { "change_in_working_capital": -3563, "financing_cash_flow": -162670, "investing_cash_flow": -482839, "net_cash_flow": 308424, "operating_cash_flow": 896674, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7795657741924422, "current_ratio": 1.7207910521205996, "debt_to_equity_ratio": 0.543652210725726, "profit_margin": 0.2680887635704931, "quarter": 1, "return_on_assets": 0.20899282452512608, "return_on_equity": 0.2668437968031297 }, { "asset_turnover_ratio": 0.7751607318580659, "current_ratio": 1.7953236381645292, "debt_to_equity_ratio": 0.548086752564258, "profit_margin": 0.2583229180004525, "quarter": 2, "return_on_assets": 0.2002417821729419, "return_on_equity": 0.25827433680118517 }, { "asset_turnover_ratio": 0.7707803140161895, "current_ratio": 2.2005942529096734, "debt_to_equity_ratio": 0.5418613587006034, "profit_margin": 0.26819741447124745, "quarter": 3, "return_on_assets": 0.20672128734447826, "return_on_equity": 0.2641335396334206 }, { "asset_turnover_ratio": 0.7664250700398728, "current_ratio": 1.9765506723454906, "debt_to_equity_ratio": 0.5414894746689185, "profit_margin": 0.26726124109215754, "quarter": 4, "return_on_assets": 0.2048357154230002, "return_on_equity": 0.2620706668294413 } ], "income_statement": [ { "depreciation": 154288, "expenses": 1710974, "income_tax": 202605, "marketing_expense": 296398, "net_income": 903522, "net_profit": 700917, "operational_expense": 980360, "product_revenue": 751646, "quarter": 1, "rd_expense": 197896, "revenue": 2614496, "salaries_expense": 604955, "service_revenue": 1862850 }, { "depreciation": 105247, "expenses": 1728895, "income_tax": 234724, "marketing_expense": 318320, "net_income": 918644, "net_profit": 683920, "operational_expense": 1128083, "product_revenue": 688036, "quarter": 2, "rd_expense": 177248, "revenue": 2647539, "salaries_expense": 605034, "service_revenue": 1959503 }, { "depreciation": 150316, "expenses": 1747004, "income_tax": 214958, "marketing_expense": 270340, "net_income": 933995, "net_profit": 719037, "operational_expense": 1072062, "product_revenue": 566429, "quarter": 3, "rd_expense": 277211, "revenue": 2680999, "salaries_expense": 617910, "service_revenue": 2114570 }, { "depreciation": 171091, "expenses": 1765302, "income_tax": 223998, "marketing_expense": 213298, "net_income": 949581, "net_profit": 725583, "operational_expense": 1016189, "product_revenue": 841530, "quarter": 4, "rd_expense": 180832, "revenue": 2714883, "salaries_expense": 758447, "service_revenue": 1873353 } ], "market_conditions": { "gdp_growth": [ 0.01964403377017444, 0.014791351176096788, 0.01446242347472663, 0.015112082383605105 ], "inflation_rate": [ 0.01876202138787252, 0.018070796792128134, 0.02191074552466416, 0.01713145268104955 ], "interest_rate": [ 0.026707514765004513, 0.03126136446387297, 0.035306258353511984, 0.030225675930833546 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 181558, "billable_hours_per_employee": 86, "client_concentration": 0.35, "client_retention_rate": 0.7, "employee_utilization_rate": 0.7, "gross_billings": 4796571, "net_revenue": 4356632, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 8748 }, { "average_project_size": 95228, "billable_hours_per_employee": 130, "client_concentration": 0.13, "client_retention_rate": 0.66, "employee_utilization_rate": 0.73, "gross_billings": 4931664, "net_revenue": 4381435, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 8798 }, { "average_project_size": 113950, "billable_hours_per_employee": 97, "client_concentration": 0.31, "client_retention_rate": 0.85, "employee_utilization_rate": 0.71, "gross_billings": 4977967, "net_revenue": 4406381, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 8848 }, { "average_project_size": 137857, "billable_hours_per_employee": 159, "client_concentration": 0.37, "client_retention_rate": 0.72, "employee_utilization_rate": 0.71, "gross_billings": 5690246, "net_revenue": 4431468, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 8899 } ], "balance_sheet": [ { "assets": 5624187, "current_assets": 1927413, "current_liabilities": 1711974, "equity": 3644928, "fixed_assets": 3696774, "liabilities": 2908841, "long_term_liabilities": 1196867, "quarter": 1 }, { "assets": 5695234, "current_assets": 2732189, "current_liabilities": 1601992, "equity": 3635121, "fixed_assets": 2963045, "liabilities": 2984179, "long_term_liabilities": 1382187, "quarter": 2 }, { "assets": 5767178, "current_assets": 2273524, "current_liabilities": 1581183, "equity": 3660154, "fixed_assets": 3493654, "liabilities": 3061469, "long_term_liabilities": 1480286, "quarter": 3 }, { "assets": 5840032, "current_assets": 2129014, "current_liabilities": 1416314, "equity": 3693567, "fixed_assets": 3711018, "liabilities": 3140760, "long_term_liabilities": 1724446, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 19467, "financing_cash_flow": 14259, "investing_cash_flow": -372417, "net_cash_flow": 645531, "operating_cash_flow": 1089384, "quarter": 1 }, { "change_in_working_capital": 20683, "financing_cash_flow": 27114, "investing_cash_flow": -279017, "net_cash_flow": 668426, "operating_cash_flow": 1197641, "quarter": 2 }, { "change_in_working_capital": -85180, "financing_cash_flow": -197293, "investing_cash_flow": -154751, "net_cash_flow": 1005872, "operating_cash_flow": 1132080, "quarter": 3 }, { "change_in_working_capital": 34472, "financing_cash_flow": -197489, "investing_cash_flow": -136561, "net_cash_flow": 693116, "operating_cash_flow": 1155218, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7746243145898243, "current_ratio": 1.1258424485418588, "debt_to_equity_ratio": 0.7980517036276162, "profit_margin": 0.2133717054825838, "quarter": 1, "return_on_assets": 0.16528291111230833, "return_on_equity": 0.25503439299761205 }, { "asset_turnover_ratio": 0.7693160632205805, "current_ratio": 1.7054947839939276, "debt_to_equity_ratio": 0.8209297572212865, "profit_margin": 0.21090487477276282, "quarter": 2, "return_on_assets": 0.16225250797421142, "return_on_equity": 0.25420501820984776 }, { "asset_turnover_ratio": 0.7640445639097666, "current_ratio": 1.4378626635879592, "debt_to_equity_ratio": 0.8364317457680742, "profit_margin": 0.21660519142579818, "quarter": 3, "return_on_assets": 0.1654960190235155, "return_on_equity": 0.26076635026832207 }, { "asset_turnover_ratio": 0.7588088558418858, "current_ratio": 1.5032076220386157, "debt_to_equity_ratio": 0.850332483477354, "profit_margin": 0.22437147238793104, "quarter": 4, "return_on_assets": 0.17025506024624523, "return_on_equity": 0.26919641636391056 } ], "income_statement": [ { "depreciation": 159802, "expenses": 3187273, "income_tax": 239777, "marketing_expense": 398043, "net_income": 1169359, "net_profit": 929582, "operational_expense": 1955090, "product_revenue": 971051, "quarter": 1, "rd_expense": 537354, "revenue": 4356632, "salaries_expense": 1402908, "service_revenue": 3385581 }, { "depreciation": 273575, "expenses": 3178671, "income_tax": 278698, "marketing_expense": 475402, "net_income": 1202764, "net_profit": 924066, "operational_expense": 1837167, "product_revenue": 1679689, "quarter": 2, "rd_expense": 442889, "revenue": 4381435, "salaries_expense": 1554885, "service_revenue": 2701746 }, { "depreciation": 177635, "expenses": 3170093, "income_tax": 281843, "marketing_expense": 366680, "net_income": 1236288, "net_profit": 954445, "operational_expense": 2190956, "product_revenue": 1139941, "quarter": 3, "rd_expense": 404606, "revenue": 4406381, "salaries_expense": 1316582, "service_revenue": 3266440 }, { "depreciation": 160923, "expenses": 3161538, "income_tax": 275635, "marketing_expense": 510292, "net_income": 1269930, "net_profit": 994295, "operational_expense": 1744191, "product_revenue": 990468, "quarter": 4, "rd_expense": 341189, "revenue": 4431468, "salaries_expense": 1558237, "service_revenue": 3441000 } ], "market_conditions": { "gdp_growth": [ 0.028602327936711344, 0.021440770982984945, 0.016227933447471848, 0.02073944785538111 ], "inflation_rate": [ 0.010190248043698164, 0.007752692349551025, 0.008325198240926006, 0.016692929469697807 ], "interest_rate": [ 0.03756873083093409, 0.03506674387809789, 0.03729832955809878, 0.0324208927721198 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 182720, "billable_hours_per_employee": 135, "client_concentration": 0.39, "client_retention_rate": 0.71, "employee_utilization_rate": 0.78, "gross_billings": 3988353, "net_revenue": 3552084, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 7133 }, { "average_project_size": 70083, "billable_hours_per_employee": 105, "client_concentration": 0.27, "client_retention_rate": 0.79, "employee_utilization_rate": 0.64, "gross_billings": 4472331, "net_revenue": 3515090, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 7058 }, { "average_project_size": 178853, "billable_hours_per_employee": 142, "client_concentration": 0.29, "client_retention_rate": 0.77, "employee_utilization_rate": 0.69, "gross_billings": 3997487, "net_revenue": 3478481, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 6985 }, { "average_project_size": 73859, "billable_hours_per_employee": 122, "client_concentration": 0.24, "client_retention_rate": 0.77, "employee_utilization_rate": 0.79, "gross_billings": 4002706, "net_revenue": 3442254, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 6912 } ], "balance_sheet": [ { "assets": 4531857, "current_assets": 2259150, "current_liabilities": 1593864, "equity": 2772299, "fixed_assets": 2272707, "liabilities": 2657898, "long_term_liabilities": 1064034, "quarter": 1 }, { "assets": 4676063, "current_assets": 2227174, "current_liabilities": 1120921, "equity": 2833168, "fixed_assets": 2448889, "liabilities": 2726062, "long_term_liabilities": 1605141, "quarter": 2 }, { "assets": 4824858, "current_assets": 1871852, "current_liabilities": 1341776, "equity": 2847774, "fixed_assets": 2953006, "liabilities": 2795974, "long_term_liabilities": 1454198, "quarter": 3 }, { "assets": 4978387, "current_assets": 2301846, "current_liabilities": 1637650, "equity": 2912861, "fixed_assets": 2676541, "liabilities": 2867679, "long_term_liabilities": 1230029, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 68683, "financing_cash_flow": 43483, "investing_cash_flow": -132594, "net_cash_flow": 1099551, "operating_cash_flow": 1087495, "quarter": 1 }, { "change_in_working_capital": -3947, "financing_cash_flow": 197069, "investing_cash_flow": -206730, "net_cash_flow": 741982, "operating_cash_flow": 1070099, "quarter": 2 }, { "change_in_working_capital": 76936, "financing_cash_flow": 169003, "investing_cash_flow": -268702, "net_cash_flow": 672037, "operating_cash_flow": 1037075, "quarter": 3 }, { "change_in_working_capital": -41452, "financing_cash_flow": -38437, "investing_cash_flow": -300428, "net_cash_flow": 762546, "operating_cash_flow": 1030264, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7838031959084323, "current_ratio": 1.4174044962430923, "debt_to_equity_ratio": 0.9587342490835223, "profit_margin": 0.2529050551732448, "quarter": 1, "return_on_assets": 0.19822779050618763, "return_on_equity": 0.3240415265452969 }, { "asset_turnover_ratio": 0.751719983242313, "current_ratio": 1.9869143320537308, "debt_to_equity_ratio": 0.9621956763594676, "profit_margin": 0.2512501813609324, "quarter": 2, "return_on_assets": 0.18886978212226824, "return_on_equity": 0.3117241900233237 }, { "asset_turnover_ratio": 0.7209499222567793, "current_ratio": 1.3950555085200511, "debt_to_equity_ratio": 0.981810354332893, "profit_margin": 0.23541597611141185, "quarter": 3, "return_on_assets": 0.1697231296755262, "return_on_equity": 0.2875544196976305 }, { "asset_turnover_ratio": 0.6914396168879599, "current_ratio": 1.4055787256129209, "debt_to_equity_ratio": 0.9844887895440256, "profit_margin": 0.23303132191871953, "quarter": 4, "return_on_assets": 0.16112708795037428, "return_on_equity": 0.27538320572111064 } ], "income_statement": [ { "depreciation": 189155, "expenses": 2376647, "income_tax": 277097, "marketing_expense": 391645, "net_income": 1175437, "net_profit": 898340, "operational_expense": 1621555, "product_revenue": 1374168, "quarter": 1, "rd_expense": 378947, "revenue": 3552084, "salaries_expense": 802820, "service_revenue": 2177916 }, { "depreciation": 186932, "expenses": 2355520, "income_tax": 276403, "marketing_expense": 443490, "net_income": 1159570, "net_profit": 883167, "operational_expense": 1423738, "product_revenue": 1070873, "quarter": 2, "rd_expense": 436352, "revenue": 3515090, "salaries_expense": 715712, "service_revenue": 2444217 }, { "depreciation": 218185, "expenses": 2334581, "income_tax": 325010, "marketing_expense": 353828, "net_income": 1143900, "net_profit": 818890, "operational_expense": 1501220, "product_revenue": 769082, "quarter": 3, "rd_expense": 251060, "revenue": 3478481, "salaries_expense": 780002, "service_revenue": 2709399 }, { "depreciation": 228111, "expenses": 2313829, "income_tax": 326272, "marketing_expense": 462343, "net_income": 1128425, "net_profit": 802153, "operational_expense": 1157153, "product_revenue": 1109694, "quarter": 4, "rd_expense": 384842, "revenue": 3442254, "salaries_expense": 961547, "service_revenue": 2332560 } ], "market_conditions": { "gdp_growth": [ 0.024739844106572574, 0.01705418766677109, 0.015066223354533548, 0.013576694697855683 ], "inflation_rate": [ 0.022872110479280845, 0.014555605397011825, 0.023405739011143737, 0.016311985127447946 ], "interest_rate": [ 0.028809224531401684, 0.032837257693516975, 0.030599640571095543, 0.031788085468741054 ], "year": 2001 }, "random_event": { "description": "Peterson-Boyd Industry Recognition in 2001", "impact": -0.09, "type": "Industry Recognition" }, "year": 2001 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Excellent", "founding_year": 2007, "industry": "Advertising", "location": "Clementsburgh", "name": "Carter-Price", "num_employees": 362, "region": "Middle East & Africa", "revenue_size": "Small", "website": "www.carter-price.com" }

[ { "advertising_kpis": [ { "average_project_size": 190482, "billable_hours_per_employee": 131, "client_concentration": 0.34, "client_retention_rate": 0.71, "employee_utilization_rate": 0.65, "gross_billings": 5806786, "net_revenue": 4754713, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 13135 }, { "average_project_size": 162136, "billable_hours_per_employee": 88, "client_concentration": 0.29, "client_retention_rate": 0.69, "employee_utilization_rate": 0.78, "gross_billings": 5574011, "net_revenue": 4880108, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 13481 }, { "average_project_size": 197625, "billable_hours_per_employee": 129, "client_concentration": 0.23, "client_retention_rate": 0.88, "employee_utilization_rate": 0.69, "gross_billings": 6124093, "net_revenue": 5008810, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 13836 }, { "average_project_size": 194442, "billable_hours_per_employee": 86, "client_concentration": 0.37, "client_retention_rate": 0.64, "employee_utilization_rate": 0.75, "gross_billings": 5664551, "net_revenue": 5140907, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 14201 } ], "balance_sheet": [ { "assets": 6189460, "current_assets": 2572354, "current_liabilities": 1658795, "equity": 3942467, "fixed_assets": 3617106, "liabilities": 3010030, "long_term_liabilities": 1351235, "quarter": 1 }, { "assets": 6370765, "current_assets": 2213948, "current_liabilities": 1622881, "equity": 4173581, "fixed_assets": 4156817, "liabilities": 3036172, "long_term_liabilities": 1413291, "quarter": 2 }, { "assets": 6557381, "current_assets": 2424380, "current_liabilities": 1650342, "equity": 4355069, "fixed_assets": 4133001, "liabilities": 3062542, "long_term_liabilities": 1412200, "quarter": 3 }, { "assets": 6749463, "current_assets": 3247099, "current_liabilities": 1627861, "equity": 4558473, "fixed_assets": 3502364, "liabilities": 3089140, "long_term_liabilities": 1461279, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -72994, "financing_cash_flow": 92437, "investing_cash_flow": -152950, "net_cash_flow": 584870, "operating_cash_flow": 1024355, "quarter": 1 }, { "change_in_working_capital": 96120, "financing_cash_flow": 56085, "investing_cash_flow": -172132, "net_cash_flow": 560649, "operating_cash_flow": 1120197, "quarter": 2 }, { "change_in_working_capital": -80368, "financing_cash_flow": -20664, "investing_cash_flow": -333394, "net_cash_flow": 790626, "operating_cash_flow": 1229234, "quarter": 3 }, { "change_in_working_capital": 40355, "financing_cash_flow": -65448, "investing_cash_flow": -250487, "net_cash_flow": 940527, "operating_cash_flow": 1287113, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7681951252613314, "current_ratio": 1.5507365286246944, "debt_to_equity_ratio": 0.763488952475696, "profit_margin": 0.16048013833852853, "quarter": 1, "return_on_assets": 0.12328005997292171, "return_on_equity": 0.1935430277539419 }, { "asset_turnover_ratio": 0.7660160122057555, "current_ratio": 1.3642084663015956, "debt_to_equity_ratio": 0.7274740804120011, "profit_margin": 0.171919965705677, "quarter": 2, "return_on_assets": 0.13169344654841295, "return_on_equity": 0.20102353350755622 }, { "asset_turnover_ratio": 0.7638430647845534, "current_ratio": 1.4690167250182085, "debt_to_equity_ratio": 0.7032131982294655, "profit_margin": 0.17174338815007956, "quarter": 3, "return_on_assets": 0.13118499596103994, "return_on_equity": 0.19752385094243052 }, { "asset_turnover_ratio": 0.7616764474447819, "current_ratio": 1.9947028646794782, "debt_to_equity_ratio": 0.6776699127098044, "profit_margin": 0.1747065255216638, "quarter": 4, "return_on_assets": 0.133069845704762, "return_on_equity": 0.19702869798724265 } ], "income_statement": [ { "depreciation": 261318, "expenses": 3696905, "income_tax": 294771, "marketing_expense": 457469, "net_income": 1057808, "net_profit": 763037, "operational_expense": 2391057, "product_revenue": 963671, "quarter": 1, "rd_expense": 608789, "revenue": 4754713, "salaries_expense": 1206072, "service_revenue": 3791042 }, { "depreciation": 281209, "expenses": 3775103, "income_tax": 266017, "marketing_expense": 629592, "net_income": 1105005, "net_profit": 838988, "operational_expense": 2440603, "product_revenue": 1634601, "quarter": 2, "rd_expense": 492045, "revenue": 4880108, "salaries_expense": 1657416, "service_revenue": 3245507 }, { "depreciation": 369004, "expenses": 3854956, "income_tax": 293624, "marketing_expense": 406408, "net_income": 1153854, "net_profit": 860230, "operational_expense": 2660513, "product_revenue": 1058825, "quarter": 3, "rd_expense": 516174, "revenue": 5008810, "salaries_expense": 1827791, "service_revenue": 3949985 }, { "depreciation": 388963, "expenses": 3936498, "income_tax": 306259, "marketing_expense": 629331, "net_income": 1204409, "net_profit": 898150, "operational_expense": 2711883, "product_revenue": 1758804, "quarter": 4, "rd_expense": 545680, "revenue": 5140907, "salaries_expense": 1314316, "service_revenue": 3382103 } ], "market_conditions": { "gdp_growth": [ -0.01789687065215817, -0.012336232824702963, -0.016618027073534436, -0.00458842338053048 ], "inflation_rate": [ 0.020226970605195044, 0.024306982219915087, 0.021430400371433286, 0.024453267890998078 ], "interest_rate": [ 0.05890402900311448, 0.05865523054063009, 0.05131884615972182, 0.05552760462269369 ], "year": 2007 }, "random_event": { "description": "Carter-Price Partnership with Major Brand in 2007", "impact": -0.07, "type": "Partnership with Major Brand" }, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 145702, "billable_hours_per_employee": 98, "client_concentration": 0.2, "client_retention_rate": 0.63, "employee_utilization_rate": 0.7, "gross_billings": 2203145, "net_revenue": 1770471, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 4891 }, { "average_project_size": 142478, "billable_hours_per_employee": 85, "client_concentration": 0.29, "client_retention_rate": 0.66, "employee_utilization_rate": 0.65, "gross_billings": 2129505, "net_revenue": 1824686, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 5041 }, { "average_project_size": 141905, "billable_hours_per_employee": 123, "client_concentration": 0.16, "client_retention_rate": 0.66, "employee_utilization_rate": 0.65, "gross_billings": 2367255, "net_revenue": 1880562, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 5195 }, { "average_project_size": 72485, "billable_hours_per_employee": 109, "client_concentration": 0.11, "client_retention_rate": 0.72, "employee_utilization_rate": 0.78, "gross_billings": 2416666, "net_revenue": 1938149, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 5354 } ], "balance_sheet": [ { "assets": 2173773, "current_assets": 1050252, "current_liabilities": 513640, "equity": 1489301, "fixed_assets": 1123521, "liabilities": 973167, "long_term_liabilities": 459527, "quarter": 1 }, { "assets": 2249285, "current_assets": 782854, "current_liabilities": 462004, "equity": 1565606, "fixed_assets": 1466431, "liabilities": 990617, "long_term_liabilities": 528613, "quarter": 2 }, { "assets": 2327419, "current_assets": 894044, "current_liabilities": 406117, "equity": 1612206, "fixed_assets": 1433375, "liabilities": 1008380, "long_term_liabilities": 602263, "quarter": 3 }, { "assets": 2408267, "current_assets": 938069, "current_liabilities": 471756, "equity": 1725532, "fixed_assets": 1470198, "liabilities": 1026461, "long_term_liabilities": 554705, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -63022, "financing_cash_flow": -101081, "investing_cash_flow": -384450, "net_cash_flow": -59866, "operating_cash_flow": 405158, "quarter": 1 }, { "change_in_working_capital": -79722, "financing_cash_flow": 184817, "investing_cash_flow": -206403, "net_cash_flow": 247134, "operating_cash_flow": 444497, "quarter": 2 }, { "change_in_working_capital": 71850, "financing_cash_flow": -59424, "investing_cash_flow": -275022, "net_cash_flow": -196748, "operating_cash_flow": 428371, "quarter": 3 }, { "change_in_working_capital": -97253, "financing_cash_flow": -81839, "investing_cash_flow": -228976, "net_cash_flow": 37865, "operating_cash_flow": 433284, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8144691281012323, "current_ratio": 2.0447239311580097, "debt_to_equity_ratio": 0.6534387608683537, "profit_margin": 0.1630611289312279, "quarter": 1, "return_on_assets": 0.1328082555078198, "return_on_equity": 0.193845972036546 }, { "asset_turnover_ratio": 0.8112293462144637, "current_ratio": 1.6944745067142275, "debt_to_equity_ratio": 0.6327370998833678, "profit_margin": 0.1682141475300408, "quarter": 2, "return_on_assets": 0.13646025292481834, "return_on_equity": 0.1960506027697901 }, { "asset_turnover_ratio": 0.808003200111368, "current_ratio": 2.2014444113395895, "debt_to_equity_ratio": 0.6254659764322922, "profit_margin": 0.15589329147350633, "quarter": 3, "return_on_assets": 0.12596227838648735, "return_on_equity": 0.1818421467231855 }, { "asset_turnover_ratio": 0.8047899173970328, "current_ratio": 1.9884622559119545, "debt_to_equity_ratio": 0.594866394827798, "profit_margin": 0.1773475620295447, "quarter": 4, "return_on_assets": 0.14272752979632242, "return_on_equity": 0.1992000148360042 } ], "income_statement": [ { "depreciation": 116463, "expenses": 1393367, "income_tax": 88409, "marketing_expense": 238797, "net_income": 377104, "net_profit": 288695, "operational_expense": 914504, "product_revenue": 438683, "quarter": 1, "rd_expense": 264740, "revenue": 1770471, "salaries_expense": 598305, "service_revenue": 1331788 }, { "depreciation": 137559, "expenses": 1430679, "income_tax": 87069, "marketing_expense": 243471, "net_income": 394007, "net_profit": 306938, "operational_expense": 903710, "product_revenue": 662747, "quarter": 2, "rd_expense": 219675, "revenue": 1824686, "salaries_expense": 514768, "service_revenue": 1161939 }, { "depreciation": 135204, "expenses": 1468990, "income_tax": 118405, "marketing_expense": 220606, "net_income": 411572, "net_profit": 293167, "operational_expense": 745850, "product_revenue": 496980, "quarter": 3, "rd_expense": 284456, "revenue": 1880562, "salaries_expense": 519114, "service_revenue": 1383582 }, { "depreciation": 89558, "expenses": 1508328, "income_tax": 86095, "marketing_expense": 170359, "net_income": 429821, "net_profit": 343726, "operational_expense": 917228, "product_revenue": 721704, "quarter": 4, "rd_expense": 167718, "revenue": 1938149, "salaries_expense": 520482, "service_revenue": 1216445 } ], "market_conditions": { "gdp_growth": [ -0.007690230685475979, -0.012243915912609604, -0.0023624607069158334, -0.0025784926517645346 ], "inflation_rate": [ 0.02376274080836937, 0.022851332008002573, 0.020924537046365044, 0.02282964016167858 ], "interest_rate": [ 0.04135169828578433, 0.04377971717511319, 0.03631644884034961, 0.04435404903230891 ], "year": 2008 }, "random_event": { "description": "Carter-Price Economic Slowdown Impact in 2008", "impact": -0.07, "type": "Economic Slowdown Impact" }, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 53206, "billable_hours_per_employee": 105, "client_concentration": 0.15, "client_retention_rate": 0.82, "employee_utilization_rate": 0.69, "gross_billings": 2837818, "net_revenue": 2483511, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 6861 }, { "average_project_size": 66074, "billable_hours_per_employee": 157, "client_concentration": 0.18, "client_retention_rate": 0.68, "employee_utilization_rate": 0.6, "gross_billings": 2804680, "net_revenue": 2543568, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 7026 }, { "average_project_size": 198447, "billable_hours_per_employee": 103, "client_concentration": 0.37, "client_retention_rate": 0.89, "employee_utilization_rate": 0.73, "gross_billings": 3206099, "net_revenue": 2605079, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 7196 }, { "average_project_size": 53751, "billable_hours_per_employee": 97, "client_concentration": 0.2, "client_retention_rate": 0.61, "employee_utilization_rate": 0.69, "gross_billings": 3448352, "net_revenue": 2668077, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 7370 } ], "balance_sheet": [ { "assets": 3334573, "current_assets": 1072347, "current_liabilities": 889574, "equity": 2315288, "fixed_assets": 2262226, "liabilities": 1582543, "long_term_liabilities": 692969, "quarter": 1 }, { "assets": 3393241, "current_assets": 1486315, "current_liabilities": 735931, "equity": 2389861, "fixed_assets": 1906926, "liabilities": 1613808, "long_term_liabilities": 877877, "quarter": 2 }, { "assets": 3452941, "current_assets": 1584013, "current_liabilities": 770076, "equity": 2436440, "fixed_assets": 1868928, "liabilities": 1645692, "long_term_liabilities": 875616, "quarter": 3 }, { "assets": 3513691, "current_assets": 1607332, "current_liabilities": 785468, "equity": 2523199, "fixed_assets": 1906359, "liabilities": 1678205, "long_term_liabilities": 892737, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -98718, "financing_cash_flow": 120358, "investing_cash_flow": -343279, "net_cash_flow": 374989, "operating_cash_flow": 674537, "quarter": 1 }, { "change_in_working_capital": 16794, "financing_cash_flow": 166044, "investing_cash_flow": -229322, "net_cash_flow": 657658, "operating_cash_flow": 739669, "quarter": 2 }, { "change_in_working_capital": -19618, "financing_cash_flow": 57614, "investing_cash_flow": -419344, "net_cash_flow": 446309, "operating_cash_flow": 739130, "quarter": 3 }, { "change_in_working_capital": 53280, "financing_cash_flow": 94405, "investing_cash_flow": -483733, "net_cash_flow": 394869, "operating_cash_flow": 838959, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.744776317687452, "current_ratio": 1.205461265729439, "debt_to_equity_ratio": 0.6835188538099796, "profit_margin": 0.22679907598557042, "quarter": 1, "return_on_assets": 0.16891458066744977, "return_on_equity": 0.2432777261403333 }, { "asset_turnover_ratio": 0.7495983928049909, "current_ratio": 2.019639069423628, "debt_to_equity_ratio": 0.6752727459881558, "profit_margin": 0.2399888660338548, "quarter": 2, "return_on_assets": 0.17989526827006982, "return_on_equity": 0.2554240602277706 }, { "asset_turnover_ratio": 0.7544522191372514, "current_ratio": 2.0569567159605024, "debt_to_equity_ratio": 0.6754494262120142, "profit_margin": 0.24152472919247361, "quarter": 3, "return_on_assets": 0.18221886791578543, "return_on_equity": 0.2582419431629755 }, { "asset_turnover_ratio": 0.7593374033174801, "current_ratio": 2.046336706269383, "debt_to_equity_ratio": 0.665110044828014, "profit_margin": 0.25775605426679965, "quarter": 4, "return_on_assets": 0.19572381293631114, "return_on_equity": 0.27255598944038895 } ], "income_statement": [ { "depreciation": 111279, "expenses": 1694731, "income_tax": 225522, "marketing_expense": 285291, "net_income": 788780, "net_profit": 563258, "operational_expense": 1149897, "product_revenue": 572561, "quarter": 1, "rd_expense": 279885, "revenue": 2483511, "salaries_expense": 815655, "service_revenue": 1910950 }, { "depreciation": 129241, "expenses": 1722678, "income_tax": 210462, "marketing_expense": 215918, "net_income": 820890, "net_profit": 610428, "operational_expense": 957162, "product_revenue": 1003343, "quarter": 2, "rd_expense": 338005, "revenue": 2543568, "salaries_expense": 850107, "service_revenue": 1540225 }, { "depreciation": 109939, "expenses": 1751086, "income_tax": 224802, "marketing_expense": 313134, "net_income": 853993, "net_profit": 629191, "operational_expense": 942837, "product_revenue": 841011, "quarter": 3, "rd_expense": 320013, "revenue": 2605079, "salaries_expense": 608057, "service_revenue": 1764068 }, { "depreciation": 151246, "expenses": 1779963, "income_tax": 200401, "marketing_expense": 333652, "net_income": 888114, "net_profit": 687713, "operational_expense": 1066864, "product_revenue": 589158, "quarter": 4, "rd_expense": 260215, "revenue": 2668077, "salaries_expense": 858864, "service_revenue": 2078919 } ], "market_conditions": { "gdp_growth": [ -0.015421792463604353, -0.004726990779740663, 0.0022681589122558656, -0.001250152274541205 ], "inflation_rate": [ 0.018885555256598303, 0.01991360252872468, 0.027893581515858096, 0.022301452430456153 ], "interest_rate": [ 0.04606641801093394, 0.03886316567606397, 0.037613068919665135, 0.044953382330445206 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 140180, "billable_hours_per_employee": 91, "client_concentration": 0.23, "client_retention_rate": 0.6, "employee_utilization_rate": 0.69, "gross_billings": 1755202, "net_revenue": 1409066, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 3892 }, { "average_project_size": 124413, "billable_hours_per_employee": 117, "client_concentration": 0.38, "client_retention_rate": 0.72, "employee_utilization_rate": 0.73, "gross_billings": 1854843, "net_revenue": 1443234, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 3987 }, { "average_project_size": 74220, "billable_hours_per_employee": 94, "client_concentration": 0.27, "client_retention_rate": 0.82, "employee_utilization_rate": 0.78, "gross_billings": 1695439, "net_revenue": 1478232, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 4084 }, { "average_project_size": 66021, "billable_hours_per_employee": 146, "client_concentration": 0.18, "client_retention_rate": 0.69, "employee_utilization_rate": 0.62, "gross_billings": 1875352, "net_revenue": 1514078, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 4183 } ], "balance_sheet": [ { "assets": 1927286, "current_assets": 904241, "current_liabilities": 434679, "equity": 1450517, "fixed_assets": 1023045, "liabilities": 785885, "long_term_liabilities": 351206, "quarter": 1 }, { "assets": 1984990, "current_assets": 753521, "current_liabilities": 478162, "equity": 1474267, "fixed_assets": 1231469, "liabilities": 805650, "long_term_liabilities": 327488, "quarter": 2 }, { "assets": 2044421, "current_assets": 972216, "current_liabilities": 465227, "equity": 1511652, "fixed_assets": 1072205, "liabilities": 825913, "long_term_liabilities": 360686, "quarter": 3 }, { "assets": 2105632, "current_assets": 801852, "current_liabilities": 466322, "equity": 1568591, "fixed_assets": 1303780, "liabilities": 846686, "long_term_liabilities": 380364, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -71367, "financing_cash_flow": 69953, "investing_cash_flow": -360621, "net_cash_flow": 117667, "operating_cash_flow": 364736, "quarter": 1 }, { "change_in_working_capital": 31688, "financing_cash_flow": 38343, "investing_cash_flow": -125273, "net_cash_flow": 11954, "operating_cash_flow": 376077, "quarter": 2 }, { "change_in_working_capital": -81065, "financing_cash_flow": -190021, "investing_cash_flow": -104808, "net_cash_flow": -14391, "operating_cash_flow": 356894, "quarter": 3 }, { "change_in_working_capital": 71790, "financing_cash_flow": 16002, "investing_cash_flow": -236250, "net_cash_flow": 270411, "operating_cash_flow": 385202, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7311141159122206, "current_ratio": 2.080250023580619, "debt_to_equity_ratio": 0.5417964767045129, "profit_margin": 0.21937652317208703, "quarter": 1, "return_on_assets": 0.16038927279085718, "return_on_equity": 0.2131074644419886 }, { "asset_turnover_ratio": 0.727073688028655, "current_ratio": 1.5758696843329247, "debt_to_equity_ratio": 0.5464749600988152, "profit_margin": 0.2043514773072142, "quarter": 2, "return_on_assets": 0.14857858225986026, "return_on_equity": 0.20004992311433412 }, { "asset_turnover_ratio": 0.7230565524419872, "current_ratio": 2.08976693098208, "debt_to_equity_ratio": 0.5463645071749318, "profit_margin": 0.1983071669399661, "quarter": 3, "return_on_assets": 0.14338729645214954, "return_on_equity": 0.19392293993591117 }, { "asset_turnover_ratio": 0.7190610705004483, "current_ratio": 1.7195242772161725, "debt_to_equity_ratio": 0.5397748680184956, "profit_margin": 0.20451059985020587, "quarter": 4, "return_on_assets": 0.14705561085697785, "return_on_equity": 0.1974032746585949 } ], "income_statement": [ { "depreciation": 55620, "expenses": 1019434, "income_tax": 80516, "marketing_expense": 164397, "net_income": 389632, "net_profit": 309116, "operational_expense": 659862, "product_revenue": 522988, "quarter": 1, "rd_expense": 131000, "revenue": 1409066, "salaries_expense": 440547, "service_revenue": 886078 }, { "depreciation": 81150, "expenses": 1048574, "income_tax": 99733, "marketing_expense": 142525, "net_income": 394660, "net_profit": 294927, "operational_expense": 667123, "product_revenue": 387553, "quarter": 2, "rd_expense": 141635, "revenue": 1443234, "salaries_expense": 380662, "service_revenue": 1055681 }, { "depreciation": 63750, "expenses": 1078548, "income_tax": 106540, "marketing_expense": 121933, "net_income": 399684, "net_profit": 293144, "operational_expense": 654043, "product_revenue": 455358, "quarter": 3, "rd_expense": 210852, "revenue": 1478232, "salaries_expense": 388811, "service_revenue": 1022874 }, { "depreciation": 75557, "expenses": 1109379, "income_tax": 95054, "marketing_expense": 129103, "net_income": 404699, "net_profit": 309645, "operational_expense": 668886, "product_revenue": 523453, "quarter": 4, "rd_expense": 180498, "revenue": 1514078, "salaries_expense": 419716, "service_revenue": 990625 } ], "market_conditions": { "gdp_growth": [ -0.003512036236596088, 0.007406393359512962, -0.0015038027156263033, 0.0026183912176901214 ], "inflation_rate": [ 0.03578164908310861, 0.03757244563718941, 0.02835216711600885, 0.03671325763925986 ], "interest_rate": [ 0.05314803055068787, 0.04812379416401067, 0.05222942955934039, 0.05434034000482823 ], "year": 2010 }, "random_event": { "description": "Carter-Price Data Privacy Regulation Impact in 2010", "impact": 0, "type": "Data Privacy Regulation Impact" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 190643, "billable_hours_per_employee": 140, "client_concentration": 0.38, "client_retention_rate": 0.8, "employee_utilization_rate": 0.73, "gross_billings": 2235060, "net_revenue": 1803177, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 4981 }, { "average_project_size": 52331, "billable_hours_per_employee": 126, "client_concentration": 0.2, "client_retention_rate": 0.64, "employee_utilization_rate": 0.7, "gross_billings": 2267932, "net_revenue": 1884246, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 5205 }, { "average_project_size": 157574, "billable_hours_per_employee": 160, "client_concentration": 0.22, "client_retention_rate": 0.74, "employee_utilization_rate": 0.74, "gross_billings": 2175437, "net_revenue": 1968960, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 5439 }, { "average_project_size": 188589, "billable_hours_per_employee": 115, "client_concentration": 0.15, "client_retention_rate": 0.88, "employee_utilization_rate": 0.68, "gross_billings": 2587165, "net_revenue": 2057483, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 5684 } ], "balance_sheet": [ { "assets": 2260315, "current_assets": 991415, "current_liabilities": 620708, "equity": 1385274, "fixed_assets": 1268900, "liabilities": 1298191, "long_term_liabilities": 677483, "quarter": 1 }, { "assets": 2315629, "current_assets": 954837, "current_liabilities": 590992, "equity": 1434613, "fixed_assets": 1360792, "liabilities": 1321460, "long_term_liabilities": 730468, "quarter": 2 }, { "assets": 2372296, "current_assets": 866555, "current_liabilities": 699008, "equity": 1484664, "fixed_assets": 1505741, "liabilities": 1345146, "long_term_liabilities": 646138, "quarter": 3 }, { "assets": 2430350, "current_assets": 1029512, "current_liabilities": 597269, "equity": 1493347, "fixed_assets": 1400838, "liabilities": 1369256, "long_term_liabilities": 771987, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -90893, "financing_cash_flow": 13809, "investing_cash_flow": -398705, "net_cash_flow": 245022, "operating_cash_flow": 542642, "quarter": 1 }, { "change_in_working_capital": 60984, "financing_cash_flow": 172896, "investing_cash_flow": -385392, "net_cash_flow": 98555, "operating_cash_flow": 554149, "quarter": 2 }, { "change_in_working_capital": -38557, "financing_cash_flow": 152069, "investing_cash_flow": -411903, "net_cash_flow": 254692, "operating_cash_flow": 564705, "quarter": 3 }, { "change_in_working_capital": -7859, "financing_cash_flow": 131591, "investing_cash_flow": -291066, "net_cash_flow": 425054, "operating_cash_flow": 572525, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7977547377246091, "current_ratio": 1.597232515127886, "debt_to_equity_ratio": 0.937136624234628, "profit_margin": 0.2346691422971788, "quarter": 1, "return_on_assets": 0.18720842006534488, "return_on_equity": 0.305463034749804 }, { "asset_turnover_ratio": 0.8137080680886273, "current_ratio": 1.6156513116928826, "debt_to_equity_ratio": 0.9211264640707982, "profit_margin": 0.23375079474760727, "quarter": 2, "return_on_assets": 0.19020490760825676, "return_on_equity": 0.3070124138007951 }, { "asset_turnover_ratio": 0.8299807443927739, "current_ratio": 1.2396925357077457, "debt_to_equity_ratio": 0.90602722232101, "profit_margin": 0.23236327807573542, "quarter": 3, "return_on_assets": 0.19285704650684402, "return_on_equity": 0.30815996077226904 }, { "asset_turnover_ratio": 0.8465788878145123, "current_ratio": 1.7236990367824214, "debt_to_equity_ratio": 0.9169041086900768, "profit_margin": 0.2100882486027831, "quarter": 4, "return_on_assets": 0.1778562758450429, "return_on_equity": 0.289452484921455 } ], "income_statement": [ { "depreciation": 119492, "expenses": 1260373, "income_tax": 119654, "marketing_expense": 227779, "net_income": 542804, "net_profit": 423150, "operational_expense": 754799, "product_revenue": 578475, "quarter": 1, "rd_expense": 237040, "revenue": 1803177, "salaries_expense": 401231, "service_revenue": 1224702 }, { "depreciation": 113705, "expenses": 1323151, "income_tax": 120651, "marketing_expense": 163166, "net_income": 561095, "net_profit": 440444, "operational_expense": 814613, "product_revenue": 736980, "quarter": 2, "rd_expense": 245314, "revenue": 1884246, "salaries_expense": 610081, "service_revenue": 1147266 }, { "depreciation": 107191, "expenses": 1389057, "income_tax": 122389, "marketing_expense": 152129, "net_income": 579903, "net_profit": 457514, "operational_expense": 835932, "product_revenue": 741938, "quarter": 3, "rd_expense": 265938, "revenue": 1968960, "salaries_expense": 536969, "service_revenue": 1227022 }, { "depreciation": 140272, "expenses": 1458246, "income_tax": 166984, "marketing_expense": 149739, "net_income": 599237, "net_profit": 432253, "operational_expense": 1003242, "product_revenue": 578102, "quarter": 4, "rd_expense": 198919, "revenue": 2057483, "salaries_expense": 595548, "service_revenue": 1479381 } ], "market_conditions": { "gdp_growth": [ -0.006182743029529664, -0.0028423103308792136, -0.008304289151818443, -0.008431086662329734 ], "inflation_rate": [ 0.022119455590612326, 0.025633482987998252, 0.026717478300725697, 0.0195778200514426 ], "interest_rate": [ 0.04230999365348624, 0.04800272396859102, 0.042314910869766895, 0.04181590582856007 ], "year": 2011 }, "random_event": null, "year": 2011 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Excellent", "founding_year": 2003, "industry": "Advertising", "location": "Brownland", "name": "Smith Ltd", "num_employees": 126, "region": "Asia-Pacific", "revenue_size": "Small", "website": "www.smithltd.com" }

[ { "advertising_kpis": [ { "average_project_size": 74598, "billable_hours_per_employee": 136, "client_concentration": 0.19, "client_retention_rate": 0.83, "employee_utilization_rate": 0.64, "gross_billings": 4986136, "net_revenue": 4276887, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 33944 }, { "average_project_size": 140900, "billable_hours_per_employee": 109, "client_concentration": 0.11, "client_retention_rate": 0.85, "employee_utilization_rate": 0.75, "gross_billings": 4862978, "net_revenue": 4390945, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 34849 }, { "average_project_size": 145411, "billable_hours_per_employee": 97, "client_concentration": 0.26, "client_retention_rate": 0.71, "employee_utilization_rate": 0.7, "gross_billings": 5324263, "net_revenue": 4508045, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 35778 }, { "average_project_size": 53691, "billable_hours_per_employee": 102, "client_concentration": 0.36, "client_retention_rate": 0.87, "employee_utilization_rate": 0.62, "gross_billings": 5117494, "net_revenue": 4628267, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 36732 } ], "balance_sheet": [ { "assets": 4767246, "current_assets": 1793833, "current_liabilities": 1437546, "equity": 2982074, "fixed_assets": 2973413, "liabilities": 2648177, "long_term_liabilities": 1210631, "quarter": 1 }, { "assets": 4890188, "current_assets": 2263662, "current_liabilities": 1445861, "equity": 3141530, "fixed_assets": 2626526, "liabilities": 2670286, "long_term_liabilities": 1224425, "quarter": 2 }, { "assets": 5016300, "current_assets": 2323063, "current_liabilities": 1179843, "equity": 3231080, "fixed_assets": 2693237, "liabilities": 2692579, "long_term_liabilities": 1512736, "quarter": 3 }, { "assets": 5145664, "current_assets": 1751556, "current_liabilities": 1574907, "equity": 3388493, "fixed_assets": 3394108, "liabilities": 2715059, "long_term_liabilities": 1140152, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -48546, "financing_cash_flow": 164892, "investing_cash_flow": -438956, "net_cash_flow": 837411, "operating_cash_flow": 1132469, "quarter": 1 }, { "change_in_working_capital": -86781, "financing_cash_flow": 184665, "investing_cash_flow": -360663, "net_cash_flow": 698579, "operating_cash_flow": 1115715, "quarter": 2 }, { "change_in_working_capital": -24268, "financing_cash_flow": -174320, "investing_cash_flow": -286587, "net_cash_flow": 781368, "operating_cash_flow": 1202521, "quarter": 3 }, { "change_in_working_capital": 58266, "financing_cash_flow": -87442, "investing_cash_flow": -261173, "net_cash_flow": 955867, "operating_cash_flow": 1136633, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8971399839655851, "current_ratio": 1.2478438950823139, "debt_to_equity_ratio": 0.8880319536000784, "profit_margin": 0.20178344669849824, "quarter": 1, "return_on_assets": 0.1810279981356112, "return_on_equity": 0.2893975803417353 }, { "asset_turnover_ratio": 0.8979092419350749, "current_ratio": 1.5656152285731477, "debt_to_equity_ratio": 0.8499953844146005, "profit_margin": 0.20989285905425825, "quarter": 2, "return_on_assets": 0.18846473796099455, "return_on_equity": 0.2933691545202497 }, { "asset_turnover_ratio": 0.8986793054641867, "current_ratio": 1.968959429347803, "debt_to_equity_ratio": 0.8333371504264828, "profit_margin": 0.2012754974717422, "quarter": 3, "return_on_assets": 0.18088212427486394, "return_on_equity": 0.2808222018643921 }, { "asset_turnover_ratio": 0.8994499057847539, "current_ratio": 1.112164718297652, "debt_to_equity_ratio": 0.8012585535811938, "profit_margin": 0.20696472351314218, "quarter": 4, "return_on_assets": 0.18615440106466338, "return_on_equity": 0.28268849898760307 } ], "income_statement": [ { "depreciation": 269464, "expenses": 3122902, "income_tax": 290980, "marketing_expense": 404122, "net_income": 1153985, "net_profit": 863005, "operational_expense": 2109375, "product_revenue": 1356855, "quarter": 1, "rd_expense": 525082, "revenue": 4276887, "salaries_expense": 1030313, "service_revenue": 2920032 }, { "depreciation": 194087, "expenses": 3182863, "income_tax": 286454, "marketing_expense": 625259, "net_income": 1208082, "net_profit": 921628, "operational_expense": 1849658, "product_revenue": 1120449, "quarter": 2, "rd_expense": 470342, "revenue": 4390945, "salaries_expense": 1016395, "service_revenue": 3270496 }, { "depreciation": 295162, "expenses": 3243975, "income_tax": 356711, "marketing_expense": 531190, "net_income": 1264070, "net_profit": 907359, "operational_expense": 2173992, "product_revenue": 1468727, "quarter": 3, "rd_expense": 625299, "revenue": 4508045, "salaries_expense": 1578408, "service_revenue": 3039318 }, { "depreciation": 178745, "expenses": 3306261, "income_tax": 364118, "marketing_expense": 633222, "net_income": 1322006, "net_profit": 957888, "operational_expense": 2089752, "product_revenue": 1214337, "quarter": 4, "rd_expense": 538017, "revenue": 4628267, "salaries_expense": 1174862, "service_revenue": 3413930 } ], "market_conditions": { "gdp_growth": [ 0.025225754027082176, 0.03432838007781459, 0.028716778383704837, 0.023452984240816543 ], "inflation_rate": [ 0.01006524353766794, 0.013649360759048493, 0.009555232324062624, 0.0072702684615069055 ], "interest_rate": [ 0.026921864975982118, 0.024534768310241505, 0.02602833947736853, 0.028009245454950534 ], "year": 2003 }, "random_event": { "description": "Smith Ltd Data Privacy Regulation Impact in 2003", "impact": 0.01, "type": "Data Privacy Regulation Impact" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 128123, "billable_hours_per_employee": 138, "client_concentration": 0.25, "client_retention_rate": 0.77, "employee_utilization_rate": 0.72, "gross_billings": 1143621, "net_revenue": 954871, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 7578 }, { "average_project_size": 194011, "billable_hours_per_employee": 101, "client_concentration": 0.31, "client_retention_rate": 0.88, "employee_utilization_rate": 0.76, "gross_billings": 1090085, "net_revenue": 975026, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 7738 }, { "average_project_size": 111107, "billable_hours_per_employee": 87, "client_concentration": 0.37, "client_retention_rate": 0.79, "employee_utilization_rate": 0.69, "gross_billings": 1120856, "net_revenue": 995606, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 7902 }, { "average_project_size": 110566, "billable_hours_per_employee": 100, "client_concentration": 0.38, "client_retention_rate": 0.85, "employee_utilization_rate": 0.62, "gross_billings": 1243962, "net_revenue": 1016622, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 8068 } ], "balance_sheet": [ { "assets": 1119550, "current_assets": 536482, "current_liabilities": 276370, "equity": 856033, "fixed_assets": 583068, "liabilities": 542781, "long_term_liabilities": 266411, "quarter": 1 }, { "assets": 1152344, "current_assets": 355071, "current_liabilities": 279111, "equity": 870640, "fixed_assets": 797273, "liabilities": 547754, "long_term_liabilities": 268643, "quarter": 2 }, { "assets": 1186099, "current_assets": 425695, "current_liabilities": 308775, "equity": 918809, "fixed_assets": 760404, "liabilities": 552773, "long_term_liabilities": 243998, "quarter": 3 }, { "assets": 1220842, "current_assets": 439517, "current_liabilities": 277351, "equity": 933285, "fixed_assets": 781325, "liabilities": 557837, "long_term_liabilities": 280486, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -14099, "financing_cash_flow": -5100, "investing_cash_flow": -184168, "net_cash_flow": -121522, "operating_cash_flow": 334143, "quarter": 1 }, { "change_in_working_capital": 35418, "financing_cash_flow": 123321, "investing_cash_flow": -316108, "net_cash_flow": 359546, "operating_cash_flow": 314134, "quarter": 2 }, { "change_in_working_capital": -84048, "financing_cash_flow": 10850, "investing_cash_flow": -359536, "net_cash_flow": 460314, "operating_cash_flow": 338355, "quarter": 3 }, { "change_in_working_capital": -893, "financing_cash_flow": -110932, "investing_cash_flow": -118219, "net_cash_flow": 214794, "operating_cash_flow": 329560, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8529060783350453, "current_ratio": 1.9411730650938959, "debt_to_equity_ratio": 0.6340655091567732, "profit_margin": 0.2924625420606553, "quarter": 1, "return_on_assets": 0.24944307980885178, "return_on_equity": 0.326230414014413 }, { "asset_turnover_ratio": 0.8461240740612178, "current_ratio": 1.272149789868547, "debt_to_equity_ratio": 0.6291394835982725, "profit_margin": 0.2728645184846353, "quarter": 2, "return_on_assets": 0.23087723804697208, "return_on_equity": 0.3055798033630433 }, { "asset_turnover_ratio": 0.8393953624444502, "current_ratio": 1.3786575985750142, "debt_to_equity_ratio": 0.6016190524907788, "profit_margin": 0.2867429485157783, "quarter": 3, "return_on_assets": 0.2406907011977921, "return_on_equity": 0.3107098428509081 }, { "asset_turnover_ratio": 0.8327220066151066, "current_ratio": 1.5846959268219694, "debt_to_equity_ratio": 0.5977134530181027, "profit_margin": 0.26586086077224375, "quarter": 4, "return_on_assets": 0.22138818946268232, "return_on_equity": 0.28960071146541516 } ], "income_statement": [ { "depreciation": 54879, "expenses": 592037, "income_tax": 83570, "marketing_expense": 118080, "net_income": 362834, "net_profit": 279264, "operational_expense": 360684, "product_revenue": 354809, "quarter": 1, "rd_expense": 62497, "revenue": 954871, "salaries_expense": 241572, "service_revenue": 600062 }, { "depreciation": 48084, "expenses": 606317, "income_tax": 102659, "marketing_expense": 74747, "net_income": 368709, "net_profit": 266050, "operational_expense": 319504, "product_revenue": 243001, "quarter": 2, "rd_expense": 66659, "revenue": 975026, "salaries_expense": 203623, "service_revenue": 732025 }, { "depreciation": 52872, "expenses": 620943, "income_tax": 89180, "marketing_expense": 83309, "net_income": 374663, "net_profit": 285483, "operational_expense": 385262, "product_revenue": 325556, "quarter": 3, "rd_expense": 111777, "revenue": 995606, "salaries_expense": 274384, "service_revenue": 670050 }, { "depreciation": 59280, "expenses": 635921, "income_tax": 110421, "marketing_expense": 100515, "net_income": 380701, "net_profit": 270280, "operational_expense": 364394, "product_revenue": 212092, "quarter": 4, "rd_expense": 112600, "revenue": 1016622, "salaries_expense": 290269, "service_revenue": 804530 } ], "market_conditions": { "gdp_growth": [ 0.019618522269203856, 0.01284761207631179, 0.009212003664509714, 0.021979314295950906 ], "inflation_rate": [ 0.014565194490125999, 0.006726125225363338, 0.01355335455816186, 0.01054945476126638 ], "interest_rate": [ 0.0358575148317364, 0.035621291184546815, 0.037813931642513676, 0.038779956972647335 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 163831, "billable_hours_per_employee": 107, "client_concentration": 0.11, "client_retention_rate": 0.64, "employee_utilization_rate": 0.72, "gross_billings": 669929, "net_revenue": 549694, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 4363 }, { "average_project_size": 144317, "billable_hours_per_employee": 133, "client_concentration": 0.12, "client_retention_rate": 0.63, "employee_utilization_rate": 0.71, "gross_billings": 726649, "net_revenue": 568047, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 4508 }, { "average_project_size": 91234, "billable_hours_per_employee": 136, "client_concentration": 0.34, "client_retention_rate": 0.84, "employee_utilization_rate": 0.62, "gross_billings": 675313, "net_revenue": 587014, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 4659 }, { "average_project_size": 156942, "billable_hours_per_employee": 142, "client_concentration": 0.25, "client_retention_rate": 0.65, "employee_utilization_rate": 0.71, "gross_billings": 703441, "net_revenue": 606614, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 4814 } ], "balance_sheet": [ { "assets": 824299, "current_assets": 303783, "current_liabilities": 225060, "equity": 516539, "fixed_assets": 520516, "liabilities": 461877, "long_term_liabilities": 236817, "quarter": 1 }, { "assets": 844464, "current_assets": 277147, "current_liabilities": 214594, "equity": 525343, "fixed_assets": 567317, "liabilities": 473777, "long_term_liabilities": 259183, "quarter": 2 }, { "assets": 865123, "current_assets": 324816, "current_liabilities": 255790, "equity": 556821, "fixed_assets": 540307, "liabilities": 485985, "long_term_liabilities": 230195, "quarter": 3 }, { "assets": 886287, "current_assets": 290477, "current_liabilities": 202084, "equity": 571546, "fixed_assets": 595810, "liabilities": 498506, "long_term_liabilities": 296422, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 51931, "financing_cash_flow": 150587, "investing_cash_flow": -470409, "net_cash_flow": -44492, "operating_cash_flow": 174594, "quarter": 1 }, { "change_in_working_capital": 8667, "financing_cash_flow": -198096, "investing_cash_flow": -319924, "net_cash_flow": -384044, "operating_cash_flow": 185423, "quarter": 2 }, { "change_in_working_capital": 9698, "financing_cash_flow": 135885, "investing_cash_flow": -379322, "net_cash_flow": -50018, "operating_cash_flow": 197633, "quarter": 3 }, { "change_in_working_capital": 33725, "financing_cash_flow": 4600, "investing_cash_flow": -212860, "net_cash_flow": -114214, "operating_cash_flow": 210625, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6668623885264934, "current_ratio": 1.3497867235403893, "debt_to_equity_ratio": 0.8941764319828706, "profit_margin": 0.2803687142300989, "quarter": 1, "return_on_assets": 0.18696735043958562, "return_on_equity": 0.2983646926950337 }, { "asset_turnover_ratio": 0.6726716591826295, "current_ratio": 1.2914946363831235, "debt_to_equity_ratio": 0.9018431767435752, "profit_margin": 0.27225916165387726, "quarter": 2, "return_on_assets": 0.18314102199738533, "return_on_equity": 0.294390522001816 }, { "asset_turnover_ratio": 0.6785324167777299, "current_ratio": 1.2698541772547793, "debt_to_equity_ratio": 0.8727849703944356, "profit_margin": 0.3026895440313178, "quarter": 3, "return_on_assets": 0.20538466784491916, "return_on_equity": 0.31910254821567435 }, { "asset_turnover_ratio": 0.684444203739872, "current_ratio": 1.4374072168009342, "debt_to_equity_ratio": 0.8722062616132384, "profit_margin": 0.30293563946760216, "quarter": 4, "return_on_assets": 0.2073425425398319, "return_on_equity": 0.32152267708985804 } ], "income_statement": [ { "depreciation": 20477, "expenses": 344594, "income_tax": 50983, "marketing_expense": 52245, "net_income": 205100, "net_profit": 154117, "operational_expense": 191129, "product_revenue": 198513, "quarter": 1, "rd_expense": 44270, "revenue": 549694, "salaries_expense": 123846, "service_revenue": 351181 }, { "depreciation": 30767, "expenses": 353755, "income_tax": 59636, "marketing_expense": 45920, "net_income": 214292, "net_profit": 154656, "operational_expense": 220485, "product_revenue": 195660, "quarter": 2, "rd_expense": 41949, "revenue": 568047, "salaries_expense": 154280, "service_revenue": 372387 }, { "depreciation": 19950, "expenses": 363159, "income_tax": 46172, "marketing_expense": 52804, "net_income": 223855, "net_profit": 177683, "operational_expense": 234846, "product_revenue": 142211, "quarter": 3, "rd_expense": 67778, "revenue": 587014, "salaries_expense": 130364, "service_revenue": 444803 }, { "depreciation": 26860, "expenses": 372814, "income_tax": 50035, "marketing_expense": 60735, "net_income": 233800, "net_profit": 183765, "operational_expense": 193759, "product_revenue": 160150, "quarter": 4, "rd_expense": 64481, "revenue": 606614, "salaries_expense": 127798, "service_revenue": 446464 } ], "market_conditions": { "gdp_growth": [ 0.021451282522898667, 0.02879386775441997, 0.014581380980563559, 0.02478560528773946 ], "inflation_rate": [ 0.011036131920207725, 0.014397796619743466, 0.009004087838605877, 0.008631865049953873 ], "interest_rate": [ 0.03557637794577715, 0.03746344646234088, 0.03325601839187752, 0.03455813636377391 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 132507, "billable_hours_per_employee": 154, "client_concentration": 0.29, "client_retention_rate": 0.78, "employee_utilization_rate": 0.8, "gross_billings": 3216745, "net_revenue": 2699591, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 21425 }, { "average_project_size": 94828, "billable_hours_per_employee": 94, "client_concentration": 0.31, "client_retention_rate": 0.69, "employee_utilization_rate": 0.71, "gross_billings": 3476296, "net_revenue": 2753850, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 21856 }, { "average_project_size": 124663, "billable_hours_per_employee": 123, "client_concentration": 0.23, "client_retention_rate": 0.8, "employee_utilization_rate": 0.65, "gross_billings": 3245459, "net_revenue": 2809201, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 22295 }, { "average_project_size": 172763, "billable_hours_per_employee": 109, "client_concentration": 0.3, "client_retention_rate": 0.8, "employee_utilization_rate": 0.78, "gross_billings": 3692235, "net_revenue": 2865664, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 22743 } ], "balance_sheet": [ { "assets": 3966347, "current_assets": 1345206, "current_liabilities": 1262544, "equity": 2302756, "fixed_assets": 2621141, "liabilities": 2173678, "long_term_liabilities": 911134, "quarter": 1 }, { "assets": 4019387, "current_assets": 1768541, "current_liabilities": 1273553, "equity": 2383098, "fixed_assets": 2250846, "liabilities": 2192107, "long_term_liabilities": 918554, "quarter": 2 }, { "assets": 4073136, "current_assets": 2033903, "current_liabilities": 1005797, "equity": 2436761, "fixed_assets": 2039233, "liabilities": 2210691, "long_term_liabilities": 1204894, "quarter": 3 }, { "assets": 4127604, "current_assets": 1898953, "current_liabilities": 1240980, "equity": 2510301, "fixed_assets": 2228651, "liabilities": 2229433, "long_term_liabilities": 988453, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -28310, "financing_cash_flow": -151364, "investing_cash_flow": -444924, "net_cash_flow": 483467, "operating_cash_flow": 630562, "quarter": 1 }, { "change_in_working_capital": -90944, "financing_cash_flow": -141281, "investing_cash_flow": -164894, "net_cash_flow": 378446, "operating_cash_flow": 696949, "quarter": 2 }, { "change_in_working_capital": 9397, "financing_cash_flow": 141855, "investing_cash_flow": -196470, "net_cash_flow": 688373, "operating_cash_flow": 691967, "quarter": 3 }, { "change_in_working_capital": -74584, "financing_cash_flow": -29097, "investing_cash_flow": -475741, "net_cash_flow": 544037, "operating_cash_flow": 731424, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6806240099517263, "current_ratio": 1.0654725696688592, "debt_to_equity_ratio": 0.9439462973932106, "profit_margin": 0.18894973349666672, "quarter": 1, "return_on_assets": 0.12860372529181133, "return_on_equity": 0.2215115279256682 }, { "asset_turnover_ratio": 0.6851417890339995, "current_ratio": 1.3886669812720789, "debt_to_equity_ratio": 0.9198560025647288, "profit_margin": 0.2018330700655446, "quarter": 2, "return_on_assets": 0.1382842707109318, "return_on_equity": 0.23323337940781286 }, { "asset_turnover_ratio": 0.6896899587934211, "current_ratio": 2.0221804201046534, "debt_to_equity_ratio": 0.9072252059188406, "profit_margin": 0.2044410492520827, "quarter": 3, "return_on_assets": 0.1410009388343527, "return_on_equity": 0.23568827636358264 }, { "asset_turnover_ratio": 0.6942681516928465, "current_ratio": 1.5302043546229593, "debt_to_equity_ratio": 0.8881138158332407, "profit_margin": 0.21360843420582454, "quarter": 4, "return_on_assets": 0.14830153280208083, "return_on_equity": 0.24384725178375025 } ], "income_statement": [ { "depreciation": 120475, "expenses": 2009307, "income_tax": 180197, "marketing_expense": 256525, "net_income": 690284, "net_profit": 510087, "operational_expense": 1113704, "product_revenue": 790464, "quarter": 1, "rd_expense": 296748, "revenue": 2699591, "salaries_expense": 978330, "service_revenue": 1909127 }, { "depreciation": 141131, "expenses": 2029096, "income_tax": 168936, "marketing_expense": 216629, "net_income": 724754, "net_profit": 555818, "operational_expense": 1350680, "product_revenue": 861358, "quarter": 2, "rd_expense": 210413, "revenue": 2753850, "salaries_expense": 651347, "service_revenue": 1892492 }, { "depreciation": 117651, "expenses": 2049081, "income_tax": 185804, "marketing_expense": 253355, "net_income": 760120, "net_profit": 574316, "operational_expense": 1169979, "product_revenue": 588820, "quarter": 3, "rd_expense": 405967, "revenue": 2809201, "salaries_expense": 820785, "service_revenue": 2220381 }, { "depreciation": 119294, "expenses": 2069263, "income_tax": 184271, "marketing_expense": 284910, "net_income": 796401, "net_profit": 612130, "operational_expense": 1370817, "product_revenue": 1103135, "quarter": 4, "rd_expense": 310431, "revenue": 2865664, "salaries_expense": 881204, "service_revenue": 1762529 } ], "market_conditions": { "gdp_growth": [ 0.024900791808420315, 0.026744598144477126, 0.020217828093929, 0.016640462014974274 ], "inflation_rate": [ 0.016103601948758733, 0.01996632758104453, 0.020241207846130573, 0.018524848264530047 ], "interest_rate": [ 0.03795042868466177, 0.035307576480648285, 0.03471473702414798, 0.040523906084940525 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 143918, "billable_hours_per_employee": 90, "client_concentration": 0.25, "client_retention_rate": 0.69, "employee_utilization_rate": 0.77, "gross_billings": 2675368, "net_revenue": 2335134, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 18533 }, { "average_project_size": 63070, "billable_hours_per_employee": 130, "client_concentration": 0.35, "client_retention_rate": 0.74, "employee_utilization_rate": 0.78, "gross_billings": 2788721, "net_revenue": 2444952, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 19404 }, { "average_project_size": 92012, "billable_hours_per_employee": 120, "client_concentration": 0.36, "client_retention_rate": 0.74, "employee_utilization_rate": 0.74, "gross_billings": 3161257, "net_revenue": 2559936, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 20317 }, { "average_project_size": 159430, "billable_hours_per_employee": 140, "client_concentration": 0.23, "client_retention_rate": 0.89, "employee_utilization_rate": 0.76, "gross_billings": 3059211, "net_revenue": 2680327, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 21272 } ], "balance_sheet": [ { "assets": 2903014, "current_assets": 1207560, "current_liabilities": 658188, "equity": 2030779, "fixed_assets": 1695454, "liabilities": 1384928, "long_term_liabilities": 726740, "quarter": 1 }, { "assets": 2967023, "current_assets": 951640, "current_liabilities": 720505, "equity": 2114375, "fixed_assets": 2015383, "liabilities": 1410086, "long_term_liabilities": 689581, "quarter": 2 }, { "assets": 3032443, "current_assets": 1468508, "current_liabilities": 729150, "equity": 2203364, "fixed_assets": 1563935, "liabilities": 1435701, "long_term_liabilities": 706551, "quarter": 3 }, { "assets": 3099306, "current_assets": 1424437, "current_liabilities": 842093, "equity": 2236080, "fixed_assets": 1674869, "liabilities": 1461780, "long_term_liabilities": 619687, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -41085, "financing_cash_flow": 78205, "investing_cash_flow": -398713, "net_cash_flow": 819332, "operating_cash_flow": 675491, "quarter": 1 }, { "change_in_working_capital": 28706, "financing_cash_flow": -199548, "investing_cash_flow": -471253, "net_cash_flow": 447503, "operating_cash_flow": 701367, "quarter": 2 }, { "change_in_working_capital": -65145, "financing_cash_flow": -37292, "investing_cash_flow": -354436, "net_cash_flow": 224623, "operating_cash_flow": 721776, "quarter": 3 }, { "change_in_working_capital": -83534, "financing_cash_flow": 143655, "investing_cash_flow": -218040, "net_cash_flow": 318618, "operating_cash_flow": 736385, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8043826175140733, "current_ratio": 1.834673375995916, "debt_to_equity_ratio": 0.6819688405286838, "profit_margin": 0.2195561368212702, "quarter": 1, "return_on_assets": 0.17660714002757136, "return_on_equity": 0.2524612476296042 }, { "asset_turnover_ratio": 0.8240421459489866, "current_ratio": 1.320795830702077, "debt_to_equity_ratio": 0.6669044043748152, "profit_margin": 0.22799547802983453, "quarter": 2, "return_on_assets": 0.18787788298236988, "return_on_equity": 0.26364197457877625 }, { "asset_turnover_ratio": 0.8441827266003021, "current_ratio": 2.013999862854008, "debt_to_equity_ratio": 0.6515950156215677, "profit_margin": 0.23696764294107353, "quarter": 3, "return_on_assets": 0.2000439909340423, "return_on_equity": 0.2753162890924967 }, { "asset_turnover_ratio": 0.864815219923428, "current_ratio": 1.691543570603247, "debt_to_equity_ratio": 0.653724374798755, "profit_margin": 0.22331379715982416, "quarter": 4, "return_on_assets": 0.19312517060270912, "return_on_equity": 0.26768004722550176 } ], "income_statement": [ { "depreciation": 162798, "expenses": 1630044, "income_tax": 192397, "marketing_expense": 174659, "net_income": 705090, "net_profit": 512693, "operational_expense": 991637, "product_revenue": 926272, "quarter": 1, "rd_expense": 224062, "revenue": 2335134, "salaries_expense": 613339, "service_revenue": 1408862 }, { "depreciation": 143929, "expenses": 1704260, "income_tax": 183254, "marketing_expense": 265640, "net_income": 740692, "net_profit": 557438, "operational_expense": 1096296, "product_revenue": 765031, "quarter": 2, "rd_expense": 218795, "revenue": 2444952, "salaries_expense": 552008, "service_revenue": 1679921 }, { "depreciation": 115154, "expenses": 1781856, "income_tax": 171458, "marketing_expense": 224585, "net_income": 778080, "net_profit": 606622, "operational_expense": 1220415, "product_revenue": 583229, "quarter": 3, "rd_expense": 268056, "revenue": 2559936, "salaries_expense": 817109, "service_revenue": 1976707 }, { "depreciation": 137831, "expenses": 1862985, "income_tax": 218788, "marketing_expense": 303503, "net_income": 817342, "net_profit": 598554, "operational_expense": 1024949, "product_revenue": 757650, "quarter": 4, "rd_expense": 347427, "revenue": 2680327, "salaries_expense": 892798, "service_revenue": 1922677 } ], "market_conditions": { "gdp_growth": [ 0.007751436345117687, 0.011568693016685536, 0.01555570868768605, 0.01991310749516578 ], "inflation_rate": [ 0.010245864881825873, 0.007852679801234523, 0.012566977629894812, 0.016218583140070398 ], "interest_rate": [ 0.029158130571797024, 0.032011567813864175, 0.029511043679538176, 0.030780560100712007 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 124529, "billable_hours_per_employee": 118, "client_concentration": 0.28, "client_retention_rate": 0.74, "employee_utilization_rate": 0.69, "gross_billings": 2696076, "net_revenue": 2130876, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 16912 }, { "average_project_size": 62259, "billable_hours_per_employee": 115, "client_concentration": 0.38, "client_retention_rate": 0.65, "employee_utilization_rate": 0.67, "gross_billings": 2667769, "net_revenue": 2195201, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 17422 }, { "average_project_size": 146385, "billable_hours_per_employee": 104, "client_concentration": 0.18, "client_retention_rate": 0.71, "employee_utilization_rate": 0.7, "gross_billings": 2602789, "net_revenue": 2261468, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 17948 }, { "average_project_size": 51758, "billable_hours_per_employee": 94, "client_concentration": 0.12, "client_retention_rate": 0.73, "employee_utilization_rate": 0.66, "gross_billings": 2800781, "net_revenue": 2329735, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 18490 } ], "balance_sheet": [ { "assets": 2295714, "current_assets": 712533, "current_liabilities": 591895, "equity": 1499961, "fixed_assets": 1583181, "liabilities": 1187462, "long_term_liabilities": 595567, "quarter": 1 }, { "assets": 2338093, "current_assets": 878436, "current_liabilities": 566427, "equity": 1542822, "fixed_assets": 1459657, "liabilities": 1218147, "long_term_liabilities": 651720, "quarter": 2 }, { "assets": 2381255, "current_assets": 1123061, "current_liabilities": 653972, "equity": 1591878, "fixed_assets": 1258194, "liabilities": 1249624, "long_term_liabilities": 595652, "quarter": 3 }, { "assets": 2425214, "current_assets": 1050996, "current_liabilities": 543304, "equity": 1600537, "fixed_assets": 1374218, "liabilities": 1281915, "long_term_liabilities": 738611, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 63128, "financing_cash_flow": 134331, "investing_cash_flow": -423913, "net_cash_flow": 281418, "operating_cash_flow": 520455, "quarter": 1 }, { "change_in_working_capital": 30101, "financing_cash_flow": -18019, "investing_cash_flow": -265914, "net_cash_flow": 67148, "operating_cash_flow": 567827, "quarter": 2 }, { "change_in_working_capital": -67962, "financing_cash_flow": 39620, "investing_cash_flow": -245834, "net_cash_flow": 531954, "operating_cash_flow": 594554, "quarter": 3 }, { "change_in_working_capital": -32676, "financing_cash_flow": -40674, "investing_cash_flow": -210949, "net_cash_flow": 63481, "operating_cash_flow": 569860, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9281975019536406, "current_ratio": 1.2038165553011937, "debt_to_equity_ratio": 0.7916619165431634, "profit_margin": 0.18382533756070274, "quarter": 1, "return_on_assets": 0.17062621911962902, "return_on_equity": 0.26114612313253477 }, { "asset_turnover_ratio": 0.9388852368147889, "current_ratio": 1.5508370893336652, "debt_to_equity_ratio": 0.7895577065922057, "profit_margin": 0.19263657405403878, "quarter": 2, "return_on_assets": 0.1808636354499158, "return_on_equity": 0.2740925395152519 }, { "asset_turnover_ratio": 0.9496958536570002, "current_ratio": 1.7172921776467494, "debt_to_equity_ratio": 0.7849998555165659, "profit_margin": 0.20351691909856784, "quarter": 3, "return_on_assets": 0.19327917421695703, "return_on_equity": 0.28912203070838344 }, { "asset_turnover_ratio": 0.9606306907349207, "current_ratio": 1.9344529029788111, "debt_to_equity_ratio": 0.8009280635186815, "profit_margin": 0.1962618066003215, "quarter": 4, "return_on_assets": 0.18853511483935026, "return_on_equity": 0.2856778693650943 } ], "income_statement": [ { "depreciation": 128746, "expenses": 1582706, "income_tax": 156461, "marketing_expense": 293857, "net_income": 548170, "net_profit": 391709, "operational_expense": 904416, "product_revenue": 843069, "quarter": 1, "rd_expense": 191467, "revenue": 2130876, "salaries_expense": 604580, "service_revenue": 1287807 }, { "depreciation": 144951, "expenses": 1628532, "income_tax": 143793, "marketing_expense": 215290, "net_income": 566669, "net_profit": 422876, "operational_expense": 1081532, "product_revenue": 804051, "quarter": 2, "rd_expense": 238018, "revenue": 2195201, "salaries_expense": 590433, "service_revenue": 1391150 }, { "depreciation": 134307, "expenses": 1675685, "income_tax": 125536, "marketing_expense": 254358, "net_income": 585783, "net_profit": 460247, "operational_expense": 865125, "product_revenue": 758238, "quarter": 3, "rd_expense": 226261, "revenue": 2261468, "salaries_expense": 816314, "service_revenue": 1503230 }, { "depreciation": 112622, "expenses": 1724204, "income_tax": 148293, "marketing_expense": 194878, "net_income": 605531, "net_profit": 457238, "operational_expense": 968101, "product_revenue": 592189, "quarter": 4, "rd_expense": 258654, "revenue": 2329735, "salaries_expense": 596802, "service_revenue": 1737546 } ], "market_conditions": { "gdp_growth": [ 0.014761428218774974, 0.012908433115033728, 0.013968862598029236, 0.02396978467051083 ], "inflation_rate": [ 0.008311782432993065, 0.017415525048390983, 0.013804556976082856, 0.010880708880680757 ], "interest_rate": [ 0.03289736357362756, 0.03157344053022306, 0.03085507615463677, 0.03539737431249 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 104516, "billable_hours_per_employee": 144, "client_concentration": 0.35, "client_retention_rate": 0.78, "employee_utilization_rate": 0.65, "gross_billings": 4886242, "net_revenue": 3955441, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 31392 }, { "average_project_size": 56516, "billable_hours_per_employee": 105, "client_concentration": 0.25, "client_retention_rate": 0.68, "employee_utilization_rate": 0.74, "gross_billings": 4607555, "net_revenue": 4097940, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 32523 }, { "average_project_size": 158368, "billable_hours_per_employee": 153, "client_concentration": 0.32, "client_retention_rate": 0.71, "employee_utilization_rate": 0.74, "gross_billings": 5047193, "net_revenue": 4245574, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 33695 }, { "average_project_size": 198206, "billable_hours_per_employee": 93, "client_concentration": 0.22, "client_retention_rate": 0.89, "employee_utilization_rate": 0.71, "gross_billings": 5031194, "net_revenue": 4398526, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 34909 } ], "balance_sheet": [ { "assets": 4403730, "current_assets": 1873156, "current_liabilities": 1279405, "equity": 3244684, "fixed_assets": 2530574, "liabilities": 2385788, "long_term_liabilities": 1106383, "quarter": 1 }, { "assets": 4469444, "current_assets": 2044715, "current_liabilities": 1385005, "equity": 3243284, "fixed_assets": 2424729, "liabilities": 2420959, "long_term_liabilities": 1035954, "quarter": 2 }, { "assets": 4536139, "current_assets": 2127399, "current_liabilities": 1114212, "equity": 3277458, "fixed_assets": 2408740, "liabilities": 2456649, "long_term_liabilities": 1342437, "quarter": 3 }, { "assets": 4603829, "current_assets": 1628649, "current_liabilities": 1396729, "equity": 3375556, "fixed_assets": 2975180, "liabilities": 2492865, "long_term_liabilities": 1096136, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 73271, "financing_cash_flow": -199815, "investing_cash_flow": -360669, "net_cash_flow": 1275830, "operating_cash_flow": 1396009, "quarter": 1 }, { "change_in_working_capital": 72041, "financing_cash_flow": 184353, "investing_cash_flow": -277212, "net_cash_flow": 1210205, "operating_cash_flow": 1401977, "quarter": 2 }, { "change_in_working_capital": 36538, "financing_cash_flow": 55869, "investing_cash_flow": -269173, "net_cash_flow": 913177, "operating_cash_flow": 1326874, "quarter": 3 }, { "change_in_working_capital": -71638, "financing_cash_flow": -189208, "investing_cash_flow": -152830, "net_cash_flow": 1200755, "operating_cash_flow": 1470282, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8982024329375325, "current_ratio": 1.46408369515517, "debt_to_equity_ratio": 0.7352913257500576, "profit_margin": 0.31014038636905467, "quarter": 1, "return_on_assets": 0.27856884958887124, "return_on_equity": 0.37807749537397173 }, { "asset_turnover_ratio": 0.9168791464889146, "current_ratio": 1.4763231901689886, "debt_to_equity_ratio": 0.7464529779075776, "profit_margin": 0.2915608818089089, "quarter": 2, "return_on_assets": 0.26732609246250766, "return_on_equity": 0.3683917288772738 }, { "asset_turnover_ratio": 0.9359444232198352, "current_ratio": 1.9093305403280525, "debt_to_equity_ratio": 0.7495592620866537, "profit_margin": 0.2821686773095935, "quarter": 3, "return_on_assets": 0.26409419993523126, "return_on_equity": 0.3655174223437798 }, { "asset_turnover_ratio": 0.9554060326741067, "current_ratio": 1.1660450953620924, "debt_to_equity_ratio": 0.7385050048051344, "profit_margin": 0.28750358642872637, "quarter": 4, "return_on_assets": 0.2746826608894466, "return_on_equity": 0.374632208738353 } ], "income_statement": [ { "depreciation": 169267, "expenses": 2377453, "income_tax": 351246, "marketing_expense": 318232, "net_income": 1577988, "net_profit": 1226742, "operational_expense": 1245200, "product_revenue": 894542, "quarter": 1, "rd_expense": 339639, "revenue": 3955441, "salaries_expense": 931300, "service_revenue": 3060899 }, { "depreciation": 207178, "expenses": 2465450, "income_tax": 437691, "marketing_expense": 292686, "net_income": 1632490, "net_profit": 1194799, "operational_expense": 1337018, "product_revenue": 1039145, "quarter": 2, "rd_expense": 336515, "revenue": 4097940, "salaries_expense": 1188828, "service_revenue": 3058795 }, { "depreciation": 128906, "expenses": 2556705, "income_tax": 490901, "marketing_expense": 401866, "net_income": 1688869, "net_profit": 1197968, "operational_expense": 1280644, "product_revenue": 854595, "quarter": 3, "rd_expense": 440917, "revenue": 4245574, "salaries_expense": 1186240, "service_revenue": 3390979 }, { "depreciation": 205690, "expenses": 2651337, "income_tax": 482597, "marketing_expense": 268800, "net_income": 1747189, "net_profit": 1264592, "operational_expense": 1836739, "product_revenue": 1725834, "quarter": 4, "rd_expense": 455594, "revenue": 4398526, "salaries_expense": 1302257, "service_revenue": 2672692 } ], "market_conditions": { "gdp_growth": [ 0.021143731125568267, 0.01846906408784922, 0.02159387574967285, 0.017005603108727934 ], "inflation_rate": [ 0.020163723508609968, 0.02115283098571593, 0.0152387122734346, 0.023210314595812947 ], "interest_rate": [ 0.033459906104836665, 0.02754056768213326, 0.03191902498270642, 0.028285324751637732 ], "year": 2009 }, "random_event": { "description": "Smith Ltd Senior Leadership Change in 2009", "impact": 0.06, "type": "Senior Leadership Change" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 52298, "billable_hours_per_employee": 130, "client_concentration": 0.23, "client_retention_rate": 0.77, "employee_utilization_rate": 0.75, "gross_billings": 4340785, "net_revenue": 3777790, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 29982 }, { "average_project_size": 72902, "billable_hours_per_employee": 84, "client_concentration": 0.33, "client_retention_rate": 0.8, "employee_utilization_rate": 0.72, "gross_billings": 4679938, "net_revenue": 3911465, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 31043 }, { "average_project_size": 119222, "billable_hours_per_employee": 124, "client_concentration": 0.2, "client_retention_rate": 0.86, "employee_utilization_rate": 0.7, "gross_billings": 5249315, "net_revenue": 4049871, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 32142 }, { "average_project_size": 162822, "billable_hours_per_employee": 86, "client_concentration": 0.39, "client_retention_rate": 0.62, "employee_utilization_rate": 0.61, "gross_billings": 5273995, "net_revenue": 4193174, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 33279 } ], "balance_sheet": [ { "assets": 5512370, "current_assets": 1801875, "current_liabilities": 1586122, "equity": 3147668, "fixed_assets": 3710495, "liabilities": 3159133, "long_term_liabilities": 1573011, "quarter": 1 }, { "assets": 5672774, "current_assets": 1824577, "current_liabilities": 1410382, "equity": 3316561, "fixed_assets": 3848197, "liabilities": 3197370, "long_term_liabilities": 1786988, "quarter": 2 }, { "assets": 5837846, "current_assets": 1764731, "current_liabilities": 1710654, "equity": 3518614, "fixed_assets": 4073115, "liabilities": 3236070, "long_term_liabilities": 1525416, "quarter": 3 }, { "assets": 6007721, "current_assets": 2179254, "current_liabilities": 1521302, "equity": 3652246, "fixed_assets": 3828467, "liabilities": 3275238, "long_term_liabilities": 1753936, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -57718, "financing_cash_flow": -8375, "investing_cash_flow": -473082, "net_cash_flow": 720223, "operating_cash_flow": 997484, "quarter": 1 }, { "change_in_working_capital": -70622, "financing_cash_flow": -161173, "investing_cash_flow": -299460, "net_cash_flow": 599633, "operating_cash_flow": 1095784, "quarter": 2 }, { "change_in_working_capital": -79393, "financing_cash_flow": 144074, "investing_cash_flow": -256642, "net_cash_flow": 757112, "operating_cash_flow": 1112017, "quarter": 3 }, { "change_in_working_capital": 21438, "financing_cash_flow": 152062, "investing_cash_flow": -445370, "net_cash_flow": 705391, "operating_cash_flow": 1110972, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6853295406512988, "current_ratio": 1.136025475972214, "debt_to_equity_ratio": 1.0036423790564952, "profit_margin": 0.21028987847392258, "quarter": 1, "return_on_assets": 0.1441178658181508, "return_on_equity": 0.25238716408464934 }, { "asset_turnover_ratio": 0.6895153940558887, "current_ratio": 1.2936757559299537, "debt_to_equity_ratio": 0.9640618701118417, "profit_margin": 0.21504909285906942, "quarter": 2, "return_on_assets": 0.14827966000408266, "return_on_equity": 0.2536232561379091 }, { "asset_turnover_ratio": 0.6937269328447513, "current_ratio": 1.031611886448107, "debt_to_equity_ratio": 0.9197002001356216, "profit_margin": 0.22638696393045607, "quarter": 3, "return_on_assets": 0.15705073412351062, "return_on_equity": 0.2605679395352829 }, { "asset_turnover_ratio": 0.6979641697741956, "current_ratio": 1.4324926937583728, "debt_to_equity_ratio": 0.8967736565390173, "profit_margin": 0.21934768268619428, "quarter": 4, "return_on_assets": 0.15309682323796328, "return_on_equity": 0.251834898306412 } ], "income_statement": [ { "depreciation": 203053, "expenses": 2649689, "income_tax": 333670, "marketing_expense": 471195, "net_income": 1128101, "net_profit": 794431, "operational_expense": 1348816, "product_revenue": 1368856, "quarter": 1, "rd_expense": 419694, "revenue": 3777790, "salaries_expense": 824712, "service_revenue": 2408934 }, { "depreciation": 254627, "expenses": 2767930, "income_tax": 302378, "marketing_expense": 433943, "net_income": 1143535, "net_profit": 841157, "operational_expense": 1920172, "product_revenue": 1074650, "quarter": 2, "rd_expense": 493827, "revenue": 3911465, "salaries_expense": 1129836, "service_revenue": 2836815 }, { "depreciation": 195179, "expenses": 2891448, "income_tax": 241585, "marketing_expense": 491701, "net_income": 1158423, "net_profit": 916838, "operational_expense": 1892880, "product_revenue": 1495925, "quarter": 3, "rd_expense": 543825, "revenue": 4049871, "salaries_expense": 876455, "service_revenue": 2553946 }, { "depreciation": 191209, "expenses": 3020478, "income_tax": 252933, "marketing_expense": 397924, "net_income": 1172696, "net_profit": 919763, "operational_expense": 1767571, "product_revenue": 1342844, "quarter": 4, "rd_expense": 464195, "revenue": 4193174, "salaries_expense": 1372855, "service_revenue": 2850330 } ], "market_conditions": { "gdp_growth": [ 0.007639500111291346, 0.008995433689329679, 0.02277019240324439, 0.024029646765942034 ], "inflation_rate": [ 0.016598599802157988, 0.02022551075750863, 0.014651357076904204, 0.022446441674733364 ], "interest_rate": [ 0.024112038700806703, 0.022180772484202096, 0.022899223328054278, 0.02560814072227255 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 148106, "billable_hours_per_employee": 108, "client_concentration": 0.24, "client_retention_rate": 0.74, "employee_utilization_rate": 0.73, "gross_billings": 4325382, "net_revenue": 3886135, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 30842 }, { "average_project_size": 67359, "billable_hours_per_employee": 159, "client_concentration": 0.24, "client_retention_rate": 0.78, "employee_utilization_rate": 0.78, "gross_billings": 5060654, "net_revenue": 4026146, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 31954 }, { "average_project_size": 170792, "billable_hours_per_employee": 116, "client_concentration": 0.32, "client_retention_rate": 0.78, "employee_utilization_rate": 0.65, "gross_billings": 4691167, "net_revenue": 4171202, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 33105 }, { "average_project_size": 87436, "billable_hours_per_employee": 133, "client_concentration": 0.3, "client_retention_rate": 0.67, "employee_utilization_rate": 0.73, "gross_billings": 4767270, "net_revenue": 4321483, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 34297 } ], "balance_sheet": [ { "assets": 5129147, "current_assets": 2052308, "current_liabilities": 1227181, "equity": 3664039, "fixed_assets": 3076839, "liabilities": 2129279, "long_term_liabilities": 902098, "quarter": 1 }, { "assets": 5207550, "current_assets": 2120796, "current_liabilities": 1234829, "equity": 3766517, "fixed_assets": 3086754, "liabilities": 2176994, "long_term_liabilities": 942165, "quarter": 2 }, { "assets": 5287152, "current_assets": 2512992, "current_liabilities": 1103255, "equity": 3803935, "fixed_assets": 2774160, "liabilities": 2225778, "long_term_liabilities": 1122523, "quarter": 3 }, { "assets": 5367970, "current_assets": 2159061, "current_liabilities": 1017911, "equity": 3831425, "fixed_assets": 3208909, "liabilities": 2275655, "long_term_liabilities": 1257744, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -32890, "financing_cash_flow": 134327, "investing_cash_flow": -220224, "net_cash_flow": 443453, "operating_cash_flow": 836876, "quarter": 1 }, { "change_in_working_capital": 66021, "financing_cash_flow": 196208, "investing_cash_flow": -201565, "net_cash_flow": 792754, "operating_cash_flow": 940694, "quarter": 2 }, { "change_in_working_capital": -94933, "financing_cash_flow": -67548, "investing_cash_flow": -293658, "net_cash_flow": 524948, "operating_cash_flow": 904703, "quarter": 3 }, { "change_in_working_capital": -3807, "financing_cash_flow": -130804, "investing_cash_flow": -318275, "net_cash_flow": 706427, "operating_cash_flow": 948885, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.757657169895891, "current_ratio": 1.6723759575808295, "debt_to_equity_ratio": 0.5811289126562245, "profit_margin": 0.17090785574870662, "quarter": 1, "return_on_assets": 0.12948956229954026, "return_on_equity": 0.18126744829954047 }, { "asset_turnover_ratio": 0.7731363117012798, "current_ratio": 1.717481529831256, "debt_to_equity_ratio": 0.5779859748409473, "profit_margin": 0.18279540781680545, "quarter": 2, "return_on_assets": 0.14132576739541627, "return_on_equity": 0.19539564005684829 }, { "asset_turnover_ratio": 0.7889317348924336, "current_ratio": 2.2777979705507794, "debt_to_equity_ratio": 0.5851251401509227, "profit_margin": 0.17802086784576723, "quarter": 3, "return_on_assets": 0.1404463121166178, "return_on_equity": 0.19520864578390534 }, { "asset_turnover_ratio": 0.805049767416733, "current_ratio": 2.121070506164095, "debt_to_equity_ratio": 0.5939448116562376, "profit_margin": 0.17103156485863766, "quarter": 4, "return_on_assets": 0.1376889215103661, "return_on_equity": 0.1929073386533731 } ], "income_statement": [ { "depreciation": 172705, "expenses": 2953089, "income_tax": 268875, "marketing_expense": 524870, "net_income": 933046, "net_profit": 664171, "operational_expense": 1499860, "product_revenue": 1307285, "quarter": 1, "rd_expense": 454624, "revenue": 3886135, "salaries_expense": 1296012, "service_revenue": 2578850 }, { "depreciation": 204733, "expenses": 3060903, "income_tax": 229282, "marketing_expense": 449720, "net_income": 965243, "net_profit": 735961, "operational_expense": 1760430, "product_revenue": 1541787, "quarter": 2, "rd_expense": 349652, "revenue": 4026146, "salaries_expense": 1001679, "service_revenue": 2484359 }, { "depreciation": 162142, "expenses": 3172654, "income_tax": 255987, "marketing_expense": 508983, "net_income": 998548, "net_profit": 742561, "operational_expense": 2113809, "product_revenue": 1507335, "quarter": 3, "rd_expense": 499945, "revenue": 4171202, "salaries_expense": 1193197, "service_revenue": 2663867 }, { "depreciation": 209775, "expenses": 3288484, "income_tax": 293889, "marketing_expense": 587418, "net_income": 1032999, "net_profit": 739110, "operational_expense": 2070555, "product_revenue": 1288731, "quarter": 4, "rd_expense": 430214, "revenue": 4321483, "salaries_expense": 1333912, "service_revenue": 3032752 } ], "market_conditions": { "gdp_growth": [ 0.02313396771807226, 0.013397813012371855, 0.02426739340083873, 0.00879624992679762 ], "inflation_rate": [ 0.017866957716398426, 0.020575108557787936, 0.018051331558484908, 0.017250292775340837 ], "interest_rate": [ 0.029369139784429784, 0.03147344649569504, 0.0280467294860645, 0.027781568513647388 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 115808, "billable_hours_per_employee": 107, "client_concentration": 0.21, "client_retention_rate": 0.89, "employee_utilization_rate": 0.61, "gross_billings": 1559912, "net_revenue": 1341270, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 10645 }, { "average_project_size": 156601, "billable_hours_per_employee": 156, "client_concentration": 0.29, "client_retention_rate": 0.81, "employee_utilization_rate": 0.68, "gross_billings": 1648758, "net_revenue": 1361220, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 10803 }, { "average_project_size": 101999, "billable_hours_per_employee": 106, "client_concentration": 0.38, "client_retention_rate": 0.62, "employee_utilization_rate": 0.65, "gross_billings": 1693511, "net_revenue": 1381467, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 10964 }, { "average_project_size": 71511, "billable_hours_per_employee": 103, "client_concentration": 0.3, "client_retention_rate": 0.63, "employee_utilization_rate": 0.71, "gross_billings": 1616286, "net_revenue": 1402015, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 11127 } ], "balance_sheet": [ { "assets": 1839594, "current_assets": 827479, "current_liabilities": 429919, "equity": 1088030, "fixed_assets": 1012115, "liabilities": 953610, "long_term_liabilities": 523691, "quarter": 1 }, { "assets": 1874024, "current_assets": 708722, "current_liabilities": 468930, "equity": 1096254, "fixed_assets": 1165302, "liabilities": 979232, "long_term_liabilities": 510302, "quarter": 2 }, { "assets": 1909099, "current_assets": 770484, "current_liabilities": 590641, "equity": 1127175, "fixed_assets": 1138615, "liabilities": 1005543, "long_term_liabilities": 414902, "quarter": 3 }, { "assets": 1944830, "current_assets": 774361, "current_liabilities": 565405, "equity": 1145994, "fixed_assets": 1170469, "liabilities": 1032561, "long_term_liabilities": 467156, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 71796, "financing_cash_flow": 20147, "investing_cash_flow": -301114, "net_cash_flow": 73308, "operating_cash_flow": 308463, "quarter": 1 }, { "change_in_working_capital": -744, "financing_cash_flow": -82560, "investing_cash_flow": -391823, "net_cash_flow": -50869, "operating_cash_flow": 285044, "quarter": 2 }, { "change_in_working_capital": -55087, "financing_cash_flow": -136396, "investing_cash_flow": -285648, "net_cash_flow": -19184, "operating_cash_flow": 320352, "quarter": 3 }, { "change_in_working_capital": 16898, "financing_cash_flow": 149416, "investing_cash_flow": -261405, "net_cash_flow": -63762, "operating_cash_flow": 296404, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7291119670970877, "current_ratio": 1.9247323332999937, "debt_to_equity_ratio": 0.8764556124371571, "profit_margin": 0.15063782832688422, "quarter": 1, "return_on_assets": 0.10983184333064795, "return_on_equity": 0.1856989237429115 }, { "asset_turnover_ratio": 0.7263620956828728, "current_ratio": 1.5113599044633528, "debt_to_equity_ratio": 0.8932528410386644, "profit_margin": 0.1480010578745537, "quarter": 2, "return_on_assets": 0.10750235856104297, "return_on_equity": 0.18377310367852706 }, { "asset_turnover_ratio": 0.7236225046474803, "current_ratio": 1.3044878360967154, "debt_to_equity_ratio": 0.8920912901723335, "profit_margin": 0.16187067805456085, "quarter": 3, "return_on_assets": 0.11713326548282724, "return_on_equity": 0.19838889258544593 }, { "asset_turnover_ratio": 0.7208933428628723, "current_ratio": 1.369568716229959, "debt_to_equity_ratio": 0.9010178063759496, "profit_margin": 0.16670649030145898, "quarter": 4, "return_on_assets": 0.12017759907035576, "return_on_equity": 0.20394958437827773 } ], "income_statement": [ { "depreciation": 106417, "expenses": 1064933, "income_tax": 74291, "marketing_expense": 163708, "net_income": 276337, "net_profit": 202046, "operational_expense": 644972, "product_revenue": 282808, "quarter": 1, "rd_expense": 163775, "revenue": 1341270, "salaries_expense": 514073, "service_revenue": 1058462 }, { "depreciation": 83582, "expenses": 1074662, "income_tax": 85096, "marketing_expense": 208052, "net_income": 286558, "net_profit": 201462, "operational_expense": 538766, "product_revenue": 380255, "quarter": 2, "rd_expense": 147760, "revenue": 1361220, "salaries_expense": 497830, "service_revenue": 980965 }, { "depreciation": 96733, "expenses": 1084479, "income_tax": 73369, "marketing_expense": 175064, "net_income": 296988, "net_profit": 223619, "operational_expense": 664773, "product_revenue": 326402, "quarter": 3, "rd_expense": 151288, "revenue": 1381467, "salaries_expense": 358167, "service_revenue": 1055065 }, { "depreciation": 62679, "expenses": 1094387, "income_tax": 73903, "marketing_expense": 141591, "net_income": 307628, "net_profit": 233725, "operational_expense": 707748, "product_revenue": 321851, "quarter": 4, "rd_expense": 207420, "revenue": 1402015, "salaries_expense": 426147, "service_revenue": 1080164 } ], "market_conditions": { "gdp_growth": [ 0.0132237976678457, 0.004806870140470964, 0.015828112839884837, 0.02047278213893415 ], "inflation_rate": [ 0.012730951060118817, 0.009478131651551798, 0.006946343773346083, 0.014218166606828678 ], "interest_rate": [ 0.037719891365931076, 0.03431819961576048, 0.03484754985061762, 0.033073393552112584 ], "year": 2012 }, "random_event": { "description": "Smith Ltd New Ad Campaign Launch in 2012", "impact": 0.03, "type": "New Ad Campaign Launch" }, "year": 2012 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Distressed", "founding_year": 2010, "industry": "Advertising", "location": "Lisaborough", "name": "Rodriguez Group", "num_employees": 123, "region": "Europe", "revenue_size": "Small", "website": "www.rodriguezgroup.com" }

[ { "advertising_kpis": [ { "average_project_size": 65902, "billable_hours_per_employee": 86, "client_concentration": 0.4, "client_retention_rate": 0.63, "employee_utilization_rate": 0.61, "gross_billings": 4549469, "net_revenue": 3605898, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 29316 }, { "average_project_size": 66864, "billable_hours_per_employee": 114, "client_concentration": 0.13, "client_retention_rate": 0.9, "employee_utilization_rate": 0.79, "gross_billings": 4082350, "net_revenue": 3569535, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 29021 }, { "average_project_size": 133350, "billable_hours_per_employee": 155, "client_concentration": 0.27, "client_retention_rate": 0.74, "employee_utilization_rate": 0.78, "gross_billings": 4527761, "net_revenue": 3533540, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 28728 }, { "average_project_size": 159907, "billable_hours_per_employee": 106, "client_concentration": 0.39, "client_retention_rate": 0.69, "employee_utilization_rate": 0.61, "gross_billings": 4147305, "net_revenue": 3497907, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 28438 } ], "balance_sheet": [ { "assets": 4330017, "current_assets": 1594763, "current_liabilities": 1378078, "equity": 2686256, "fixed_assets": 2735254, "liabilities": 2386927, "long_term_liabilities": 1008849, "quarter": 1 }, { "assets": 4398058, "current_assets": 1796643, "current_liabilities": 1183828, "equity": 2753933, "fixed_assets": 2601415, "liabilities": 2409387, "long_term_liabilities": 1225559, "quarter": 2 }, { "assets": 4467168, "current_assets": 1775697, "current_liabilities": 1059430, "equity": 2812878, "fixed_assets": 2691471, "liabilities": 2432058, "long_term_liabilities": 1372628, "quarter": 3 }, { "assets": 4537365, "current_assets": 2185401, "current_liabilities": 1430222, "equity": 2819915, "fixed_assets": 2351964, "liabilities": 2454943, "long_term_liabilities": 1024721, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 62603, "financing_cash_flow": -139528, "investing_cash_flow": -325159, "net_cash_flow": 743989, "operating_cash_flow": 892950, "quarter": 1 }, { "change_in_working_capital": 87835, "financing_cash_flow": 20483, "investing_cash_flow": -259820, "net_cash_flow": 476956, "operating_cash_flow": 965648, "quarter": 2 }, { "change_in_working_capital": -46665, "financing_cash_flow": 18460, "investing_cash_flow": -343268, "net_cash_flow": 866615, "operating_cash_flow": 982335, "quarter": 3 }, { "change_in_working_capital": 69292, "financing_cash_flow": -46571, "investing_cash_flow": -127567, "net_cash_flow": 568924, "operating_cash_flow": 870433, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8327676311663441, "current_ratio": 1.1572371084945845, "debt_to_equity_ratio": 0.8885701883960426, "profit_margin": 0.20609734385165637, "quarter": 1, "return_on_assets": 0.17163119682901937, "return_on_equity": 0.2766549427902627 }, { "asset_turnover_ratio": 0.8116161724106412, "current_ratio": 1.5176554364316437, "debt_to_equity_ratio": 0.8748894762508747, "profit_margin": 0.2143870280022468, "quarter": 2, "return_on_assets": 0.1739999790816765, "return_on_equity": 0.277879672453905 }, { "asset_turnover_ratio": 0.7910022636265303, "current_ratio": 1.676087141198569, "debt_to_equity_ratio": 0.864615529006235, "profit_margin": 0.220110144500982, "quarter": 3, "return_on_assets": 0.17410762254743944, "return_on_equity": 0.2765025713877388 }, { "asset_turnover_ratio": 0.7709115312521695, "current_ratio": 1.5280152312018693, "debt_to_equity_ratio": 0.8705734038082709, "profit_margin": 0.21083836705778627, "quarter": 4, "return_on_assets": 0.16253772839522498, "return_on_equity": 0.26153022342872034 } ], "income_statement": [ { "depreciation": 149784, "expenses": 2626388, "income_tax": 236344, "marketing_expense": 471657, "net_income": 979510, "net_profit": 743166, "operational_expense": 1716214, "product_revenue": 788157, "quarter": 1, "rd_expense": 366488, "revenue": 3605898, "salaries_expense": 911888, "service_revenue": 2817741 }, { "depreciation": 200386, "expenses": 2591146, "income_tax": 213127, "marketing_expense": 449711, "net_income": 978389, "net_profit": 765262, "operational_expense": 1361384, "product_revenue": 1149606, "quarter": 2, "rd_expense": 505374, "revenue": 3569535, "salaries_expense": 1267563, "service_revenue": 2419929 }, { "depreciation": 204567, "expenses": 2556377, "income_tax": 199395, "marketing_expense": 370206, "net_income": 977163, "net_profit": 777768, "operational_expense": 1652734, "product_revenue": 769924, "quarter": 3, "rd_expense": 348054, "revenue": 3533540, "salaries_expense": 1275327, "service_revenue": 2763616 }, { "depreciation": 132940, "expenses": 2522075, "income_tax": 238339, "marketing_expense": 433306, "net_income": 975832, "net_profit": 737493, "operational_expense": 1745246, "product_revenue": 1156384, "quarter": 4, "rd_expense": 287690, "revenue": 3497907, "salaries_expense": 838819, "service_revenue": 2341523 } ], "market_conditions": { "gdp_growth": [ 0.01912080493592237, 0.02279624602901767, 0.019457894248396918, 0.02670947842052171 ], "inflation_rate": [ 0.01770834541517689, 0.012458656734521106, 0.012248027643545229, 0.018716463358930357 ], "interest_rate": [ 0.035270037228474514, 0.029618689571829573, 0.028524479763807092, 0.032443107351688566 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 103738, "billable_hours_per_employee": 144, "client_concentration": 0.33, "client_retention_rate": 0.88, "employee_utilization_rate": 0.74, "gross_billings": 5591362, "net_revenue": 4786820, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 38917 }, { "average_project_size": 176467, "billable_hours_per_employee": 116, "client_concentration": 0.27, "client_retention_rate": 0.62, "employee_utilization_rate": 0.74, "gross_billings": 5691950, "net_revenue": 4767918, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 38764 }, { "average_project_size": 76576, "billable_hours_per_employee": 106, "client_concentration": 0.12, "client_retention_rate": 0.74, "employee_utilization_rate": 0.66, "gross_billings": 6034784, "net_revenue": 4749092, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 38611 }, { "average_project_size": 131417, "billable_hours_per_employee": 80, "client_concentration": 0.27, "client_retention_rate": 0.78, "employee_utilization_rate": 0.65, "gross_billings": 5575067, "net_revenue": 4730339, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 38458 } ], "balance_sheet": [ { "assets": 6102457, "current_assets": 2958729, "current_liabilities": 1496926, "equity": 4162390, "fixed_assets": 3143728, "liabilities": 2770455, "long_term_liabilities": 1273529, "quarter": 1 }, { "assets": 6199869, "current_assets": 2191089, "current_liabilities": 1586615, "equity": 4257882, "fixed_assets": 4008780, "liabilities": 2814566, "long_term_liabilities": 1227951, "quarter": 2 }, { "assets": 6298835, "current_assets": 2567490, "current_liabilities": 1374221, "equity": 4338902, "fixed_assets": 3731345, "liabilities": 2859378, "long_term_liabilities": 1485157, "quarter": 3 }, { "assets": 6399381, "current_assets": 2844777, "current_liabilities": 1509988, "equity": 4402027, "fixed_assets": 3554604, "liabilities": 2904905, "long_term_liabilities": 1394917, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 87071, "financing_cash_flow": -58114, "investing_cash_flow": -145958, "net_cash_flow": 861442, "operating_cash_flow": 1101594, "quarter": 1 }, { "change_in_working_capital": 96125, "financing_cash_flow": 197810, "investing_cash_flow": -378138, "net_cash_flow": 896542, "operating_cash_flow": 1095438, "quarter": 2 }, { "change_in_working_capital": -38989, "financing_cash_flow": 180342, "investing_cash_flow": -441148, "net_cash_flow": 1191873, "operating_cash_flow": 1200542, "quarter": 3 }, { "change_in_working_capital": 70131, "financing_cash_flow": -151040, "investing_cash_flow": -417902, "net_cash_flow": 1153980, "operating_cash_flow": 1167123, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7844086406508067, "current_ratio": 1.9765365823026655, "debt_to_equity_ratio": 0.6655923640024121, "profit_margin": 0.17347383022549417, "quarter": 1, "return_on_assets": 0.13607437135566872, "return_on_equity": 0.19949788462878298 }, { "asset_turnover_ratio": 0.7690352812293292, "current_ratio": 1.3809834143758883, "debt_to_equity_ratio": 0.6610248945367674, "profit_margin": 0.18301048801594322, "quarter": 2, "return_on_assets": 0.1407415221192577, "return_on_equity": 0.20493264021877544 }, { "asset_turnover_ratio": 0.7539635504025745, "current_ratio": 1.8683239449841038, "debt_to_equity_ratio": 0.6590095835305798, "profit_margin": 0.18939304608122984, "quarter": 3, "return_on_assets": 0.14279545344496244, "return_on_equity": 0.2072978371025665 }, { "asset_turnover_ratio": 0.7391869619889798, "current_ratio": 1.883973250118544, "debt_to_equity_ratio": 0.6599016771137478, "profit_margin": 0.19185749689398582, "quarter": 4, "return_on_assets": 0.14181856026387551, "return_on_equity": 0.20616661369864384 } ], "income_statement": [ { "depreciation": 271206, "expenses": 3683037, "income_tax": 273395, "marketing_expense": 468979, "net_income": 1103783, "net_profit": 830388, "operational_expense": 1959379, "product_revenue": 1347892, "quarter": 1, "rd_expense": 553236, "revenue": 4786820, "salaries_expense": 1168473, "service_revenue": 3438928 }, { "depreciation": 222859, "expenses": 3637458, "income_tax": 257881, "marketing_expense": 658537, "net_income": 1130460, "net_profit": 872579, "operational_expense": 2491646, "product_revenue": 1411452, "quarter": 2, "rd_expense": 707068, "revenue": 4767918, "salaries_expense": 1464793, "service_revenue": 3356466 }, { "depreciation": 301097, "expenses": 3592443, "income_tax": 257204, "marketing_expense": 693954, "net_income": 1156649, "net_profit": 899445, "operational_expense": 2100500, "product_revenue": 1285753, "quarter": 3, "rd_expense": 520239, "revenue": 4749092, "salaries_expense": 1255767, "service_revenue": 3463339 }, { "depreciation": 259572, "expenses": 3547985, "income_tax": 274803, "marketing_expense": 445248, "net_income": 1182354, "net_profit": 907551, "operational_expense": 2120924, "product_revenue": 1113230, "quarter": 4, "rd_expense": 592671, "revenue": 4730339, "salaries_expense": 1753213, "service_revenue": 3617109 } ], "market_conditions": { "gdp_growth": [ 0.018005977398885306, 0.026124697308637437, 0.0232468383720719, 0.01927218070770519 ], "inflation_rate": [ 0.013015486564651116, 0.018485815999720982, 0.016162651329316047, 0.011567287315989863 ], "interest_rate": [ 0.035994544141637684, 0.03569168406673481, 0.041297148849245895, 0.034927375621772984 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 149584, "billable_hours_per_employee": 142, "client_concentration": 0.33, "client_retention_rate": 0.6, "employee_utilization_rate": 0.66, "gross_billings": 1711807, "net_revenue": 1469313, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 11946 }, { "average_project_size": 141391, "billable_hours_per_employee": 109, "client_concentration": 0.2, "client_retention_rate": 0.77, "employee_utilization_rate": 0.67, "gross_billings": 1887103, "net_revenue": 1456483, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 11841 }, { "average_project_size": 184314, "billable_hours_per_employee": 100, "client_concentration": 0.34, "client_retention_rate": 0.63, "employee_utilization_rate": 0.76, "gross_billings": 1592280, "net_revenue": 1443766, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 11738 }, { "average_project_size": 96271, "billable_hours_per_employee": 100, "client_concentration": 0.25, "client_retention_rate": 0.83, "employee_utilization_rate": 0.64, "gross_billings": 1575135, "net_revenue": 1431160, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 11635 } ], "balance_sheet": [ { "assets": 1931572, "current_assets": 734629, "current_liabilities": 506384, "equity": 1327625, "fixed_assets": 1196943, "liabilities": 950362, "long_term_liabilities": 443978, "quarter": 1 }, { "assets": 1998907, "current_assets": 660625, "current_liabilities": 464661, "equity": 1412023, "fixed_assets": 1338282, "liabilities": 974503, "long_term_liabilities": 509842, "quarter": 2 }, { "assets": 2068590, "current_assets": 700787, "current_liabilities": 412431, "equity": 1431065, "fixed_assets": 1367803, "liabilities": 999256, "long_term_liabilities": 586825, "quarter": 3 }, { "assets": 2140701, "current_assets": 718004, "current_liabilities": 462991, "equity": 1505072, "fixed_assets": 1422697, "liabilities": 1024639, "long_term_liabilities": 561648, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -7731, "financing_cash_flow": -1506, "investing_cash_flow": -117239, "net_cash_flow": 246019, "operating_cash_flow": 437585, "quarter": 1 }, { "change_in_working_capital": 28698, "financing_cash_flow": 45732, "investing_cash_flow": -360643, "net_cash_flow": -46008, "operating_cash_flow": 438338, "quarter": 2 }, { "change_in_working_capital": 27081, "financing_cash_flow": -61206, "investing_cash_flow": -499364, "net_cash_flow": 187466, "operating_cash_flow": 433691, "quarter": 3 }, { "change_in_working_capital": -21249, "financing_cash_flow": -30652, "investing_cash_flow": -411490, "net_cash_flow": 155656, "operating_cash_flow": 455722, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7606824907381138, "current_ratio": 1.4507350153243388, "debt_to_equity_ratio": 0.7158361736183033, "profit_margin": 0.23576664740596456, "quarter": 1, "return_on_assets": 0.17934356058174378, "return_on_equity": 0.26092834949628096 }, { "asset_turnover_ratio": 0.7286397015969227, "current_ratio": 1.4217354157116693, "debt_to_equity_ratio": 0.6901466902451305, "profit_margin": 0.2661335559701006, "quarter": 2, "return_on_assets": 0.193915474806982, "return_on_equity": 0.27451323384959025 }, { "asset_turnover_ratio": 0.6979469106976249, "current_ratio": 1.6991617991858032, "debt_to_equity_ratio": 0.6982603864953724, "profit_margin": 0.25054683376669074, "quarter": 3, "return_on_assets": 0.17486838861253318, "return_on_equity": 0.2527704891112563 }, { "asset_turnover_ratio": 0.668547359019312, "current_ratio": 1.5507947238715223, "debt_to_equity_ratio": 0.6807906864256328, "profit_margin": 0.27181447217641636, "quarter": 4, "return_on_assets": 0.18172084751677137, "return_on_equity": 0.2584660401628626 } ], "income_statement": [ { "depreciation": 91170, "expenses": 979951, "income_tax": 142947, "marketing_expense": 163681, "net_income": 489362, "net_profit": 346415, "operational_expense": 579946, "product_revenue": 523457, "quarter": 1, "rd_expense": 132040, "revenue": 1469313, "salaries_expense": 333187, "service_revenue": 945856 }, { "depreciation": 50719, "expenses": 963227, "income_tax": 105637, "marketing_expense": 179022, "net_income": 493256, "net_profit": 387619, "operational_expense": 512507, "product_revenue": 578881, "quarter": 2, "rd_expense": 155182, "revenue": 1456483, "salaries_expense": 427309, "service_revenue": 877602 }, { "depreciation": 71960, "expenses": 946788, "income_tax": 135247, "marketing_expense": 172559, "net_income": 496978, "net_profit": 361731, "operational_expense": 568562, "product_revenue": 542083, "quarter": 3, "rd_expense": 176659, "revenue": 1443766, "salaries_expense": 418549, "service_revenue": 901683 }, { "depreciation": 66712, "expenses": 930630, "income_tax": 111520, "marketing_expense": 106705, "net_income": 500530, "net_profit": 389010, "operational_expense": 507396, "product_revenue": 447910, "quarter": 4, "rd_expense": 176375, "revenue": 1431160, "salaries_expense": 461376, "service_revenue": 983250 } ], "market_conditions": { "gdp_growth": [ 0.017935405498575772, 0.014398865691227652, 0.00800127699192903, 0.0070225109977937175 ], "inflation_rate": [ 0.014761366190578749, 0.013705612997717637, 0.011870840453949098, 0.015651588230975427 ], "interest_rate": [ 0.020715790655672514, 0.019869453322720224, 0.02053996992701056, 0.02071857806012981 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 137504, "billable_hours_per_employee": 95, "client_concentration": 0.22, "client_retention_rate": 0.8, "employee_utilization_rate": 0.64, "gross_billings": 3201446, "net_revenue": 2895508, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 23541 }, { "average_project_size": 77608, "billable_hours_per_employee": 104, "client_concentration": 0.21, "client_retention_rate": 0.7, "employee_utilization_rate": 0.75, "gross_billings": 3327265, "net_revenue": 2895756, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 23543 }, { "average_project_size": 76298, "billable_hours_per_employee": 153, "client_concentration": 0.11, "client_retention_rate": 0.62, "employee_utilization_rate": 0.69, "gross_billings": 3221857, "net_revenue": 2896004, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 23545 }, { "average_project_size": 81090, "billable_hours_per_employee": 114, "client_concentration": 0.25, "client_retention_rate": 0.75, "employee_utilization_rate": 0.78, "gross_billings": 3452898, "net_revenue": 2896253, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 23547 } ], "balance_sheet": [ { "assets": 3960130, "current_assets": 1929597, "current_liabilities": 1063799, "equity": 2201966, "fixed_assets": 2030533, "liabilities": 2273656, "long_term_liabilities": 1209857, "quarter": 1 }, { "assets": 4014330, "current_assets": 1284720, "current_liabilities": 1085043, "equity": 2232530, "fixed_assets": 2729610, "liabilities": 2309198, "long_term_liabilities": 1224155, "quarter": 2 }, { "assets": 4069271, "current_assets": 1607542, "current_liabilities": 1010404, "equity": 2307255, "fixed_assets": 2461729, "liabilities": 2345297, "long_term_liabilities": 1334893, "quarter": 3 }, { "assets": 4124965, "current_assets": 1451717, "current_liabilities": 1113270, "equity": 2298831, "fixed_assets": 2673248, "liabilities": 2381960, "long_term_liabilities": 1268690, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 15104, "financing_cash_flow": 187960, "investing_cash_flow": -432863, "net_cash_flow": 319069, "operating_cash_flow": 701648, "quarter": 1 }, { "change_in_working_capital": -11208, "financing_cash_flow": 134841, "investing_cash_flow": -369746, "net_cash_flow": 231976, "operating_cash_flow": 744419, "quarter": 2 }, { "change_in_working_capital": 10292, "financing_cash_flow": -150533, "investing_cash_flow": -134549, "net_cash_flow": 532630, "operating_cash_flow": 747476, "quarter": 3 }, { "change_in_working_capital": 81633, "financing_cash_flow": -133314, "investing_cash_flow": -186376, "net_cash_flow": 526865, "operating_cash_flow": 711056, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7311648860012171, "current_ratio": 1.8138736735041112, "debt_to_equity_ratio": 1.0325572692766374, "profit_margin": 0.17803162692004304, "quarter": 1, "return_on_assets": 0.1301704742016045, "return_on_equity": 0.23410534040943412 }, { "asset_turnover_ratio": 0.721354746620233, "current_ratio": 1.184026808154147, "debt_to_equity_ratio": 1.0343413078435677, "profit_margin": 0.18212791409220944, "quarter": 2, "return_on_assets": 0.1313788353224573, "return_on_equity": 0.2362333316909515 }, { "asset_turnover_ratio": 0.7116763666022735, "current_ratio": 1.5909893468355232, "debt_to_equity_ratio": 1.0164879911409879, "profit_margin": 0.201408906893775, "quarter": 3, "return_on_assets": 0.1433379590594974, "return_on_equity": 0.25280300616966916 }, { "asset_turnover_ratio": 0.7021278968427611, "current_ratio": 1.3040116054506095, "debt_to_equity_ratio": 1.0361614229145162, "profit_margin": 0.19191210160162112, "quarter": 4, "return_on_assets": 0.13474684027622053, "return_on_equity": 0.24178636881093044 } ], "income_statement": [ { "depreciation": 186156, "expenses": 2193115, "income_tax": 186901, "marketing_expense": 387150, "net_income": 702393, "net_profit": 515492, "operational_expense": 1271749, "product_revenue": 967931, "quarter": 1, "rd_expense": 226905, "revenue": 2895508, "salaries_expense": 964577, "service_revenue": 1927577 }, { "depreciation": 217021, "expenses": 2177022, "income_tax": 191336, "marketing_expense": 430525, "net_income": 718734, "net_profit": 527398, "operational_expense": 1278628, "product_revenue": 915347, "quarter": 2, "rd_expense": 283273, "revenue": 2895756, "salaries_expense": 964688, "service_revenue": 1980409 }, { "depreciation": 164195, "expenses": 2161047, "income_tax": 151676, "marketing_expense": 431919, "net_income": 734957, "net_profit": 583281, "operational_expense": 1259408, "product_revenue": 1068308, "quarter": 3, "rd_expense": 359565, "revenue": 2896004, "salaries_expense": 1034893, "service_revenue": 1827696 }, { "depreciation": 155230, "expenses": 2145189, "income_tax": 195238, "marketing_expense": 367682, "net_income": 751064, "net_profit": 555826, "operational_expense": 1421556, "product_revenue": 911596, "quarter": 4, "rd_expense": 275113, "revenue": 2896253, "salaries_expense": 831469, "service_revenue": 1984657 } ], "market_conditions": { "gdp_growth": [ 0.02942382470113051, 0.035556142613787894, 0.033748494283908054, 0.026022815013652514 ], "inflation_rate": [ 0.017339602049645686, 0.012127284620565051, 0.01734203122739378, 0.019446406116190713 ], "interest_rate": [ 0.034818122959922246, 0.03943651634110496, 0.034683626686840587, 0.034355876882995545 ], "year": 2013 }, "random_event": { "description": "Rodriguez Group Award Nomination in 2013", "impact": -0.08, "type": "Award Nomination" }, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 72134, "billable_hours_per_employee": 140, "client_concentration": 0.16, "client_retention_rate": 0.83, "employee_utilization_rate": 0.66, "gross_billings": 1794784, "net_revenue": 1472119, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 11968 }, { "average_project_size": 148489, "billable_hours_per_employee": 134, "client_concentration": 0.26, "client_retention_rate": 0.69, "employee_utilization_rate": 0.77, "gross_billings": 1739018, "net_revenue": 1452224, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 11807 }, { "average_project_size": 132592, "billable_hours_per_employee": 126, "client_concentration": 0.23, "client_retention_rate": 0.81, "employee_utilization_rate": 0.74, "gross_billings": 1818473, "net_revenue": 1432598, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 11647 }, { "average_project_size": 170024, "billable_hours_per_employee": 121, "client_concentration": 0.13, "client_retention_rate": 0.66, "employee_utilization_rate": 0.75, "gross_billings": 1770664, "net_revenue": 1413237, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 11490 } ], "balance_sheet": [ { "assets": 1777818, "current_assets": 634434, "current_liabilities": 524594, "equity": 1058004, "fixed_assets": 1143384, "liabilities": 980510, "long_term_liabilities": 455916, "quarter": 1 }, { "assets": 1815946, "current_assets": 753620, "current_liabilities": 532485, "equity": 1095506, "fixed_assets": 1062326, "liabilities": 998378, "long_term_liabilities": 465893, "quarter": 2 }, { "assets": 1854892, "current_assets": 566890, "current_liabilities": 566156, "equity": 1114189, "fixed_assets": 1288002, "liabilities": 1016572, "long_term_liabilities": 450416, "quarter": 3 }, { "assets": 1894673, "current_assets": 584798, "current_liabilities": 607380, "equity": 1104300, "fixed_assets": 1309875, "liabilities": 1035097, "long_term_liabilities": 427717, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 74229, "financing_cash_flow": -43201, "investing_cash_flow": -395242, "net_cash_flow": 234474, "operating_cash_flow": 345241, "quarter": 1 }, { "change_in_working_capital": -76619, "financing_cash_flow": 175701, "investing_cash_flow": -300321, "net_cash_flow": 25969, "operating_cash_flow": 335859, "quarter": 2 }, { "change_in_working_capital": -43017, "financing_cash_flow": -169001, "investing_cash_flow": -130590, "net_cash_flow": -203407, "operating_cash_flow": 347182, "quarter": 3 }, { "change_in_working_capital": -83992, "financing_cash_flow": 77534, "investing_cash_flow": -301472, "net_cash_flow": -299038, "operating_cash_flow": 334012, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8280482029094092, "current_ratio": 1.2093809689016648, "debt_to_equity_ratio": 0.9267545302286192, "profit_margin": 0.17708894457581215, "quarter": 1, "return_on_assets": 0.14663818231112521, "return_on_equity": 0.24640360527937513 }, { "asset_turnover_ratio": 0.7997065992050424, "current_ratio": 1.415288693578223, "debt_to_equity_ratio": 0.911339600148242, "profit_margin": 0.19138782997664272, "quarter": 2, "return_on_assets": 0.15305411063985383, "return_on_equity": 0.2537074192199769 }, { "asset_turnover_ratio": 0.7723349930885464, "current_ratio": 1.0012964624591103, "debt_to_equity_ratio": 0.91238739567524, "profit_margin": 0.1925655347836588, "quarter": 3, "return_on_assets": 0.14872510097622935, "return_on_equity": 0.24759623367310213 }, { "asset_turnover_ratio": 0.7459002160267233, "current_ratio": 0.9628206394678784, "debt_to_equity_ratio": 0.9373331522231277, "profit_margin": 0.1731655766159533, "quarter": 4, "return_on_assets": 0.1291642410062317, "return_on_equity": 0.22161006972742914 } ], "income_statement": [ { "depreciation": 84545, "expenses": 1119639, "income_tax": 91784, "marketing_expense": 116835, "net_income": 352480, "net_profit": 260696, "operational_expense": 607692, "product_revenue": 448034, "quarter": 1, "rd_expense": 192574, "revenue": 1472119, "salaries_expense": 338299, "service_revenue": 1024085 }, { "depreciation": 57921, "expenses": 1102192, "income_tax": 72094, "marketing_expense": 143170, "net_income": 350032, "net_profit": 277938, "operational_expense": 686206, "product_revenue": 384819, "quarter": 2, "rd_expense": 122708, "revenue": 1452224, "salaries_expense": 353041, "service_revenue": 1067405 }, { "depreciation": 71313, "expenses": 1085018, "income_tax": 71711, "marketing_expense": 116705, "net_income": 347580, "net_profit": 275869, "operational_expense": 602247, "product_revenue": 480092, "quarter": 3, "rd_expense": 202849, "revenue": 1432598, "salaries_expense": 375556, "service_revenue": 952506 }, { "depreciation": 89288, "expenses": 1068112, "income_tax": 100401, "marketing_expense": 126508, "net_income": 345125, "net_profit": 244724, "operational_expense": 739297, "product_revenue": 391204, "quarter": 4, "rd_expense": 182060, "revenue": 1413237, "salaries_expense": 498706, "service_revenue": 1022033 } ], "market_conditions": { "gdp_growth": [ 0.029291676352772467, 0.030127542937201338, 0.024909585200260785, 0.03407250685707352 ], "inflation_rate": [ 0.015212841719552679, 0.012988620816829435, 0.02071949084433302, 0.02018162535110671 ], "interest_rate": [ 0.02687875760446929, 0.02660206864009543, 0.02793856345654107, 0.022447433954044846 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 195958, "billable_hours_per_employee": 99, "client_concentration": 0.29, "client_retention_rate": 0.62, "employee_utilization_rate": 0.7, "gross_billings": 6341350, "net_revenue": 4964562, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 40362 }, { "average_project_size": 174924, "billable_hours_per_employee": 110, "client_concentration": 0.11, "client_retention_rate": 0.72, "employee_utilization_rate": 0.72, "gross_billings": 5671170, "net_revenue": 4914692, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 39957 }, { "average_project_size": 98236, "billable_hours_per_employee": 129, "client_concentration": 0.25, "client_retention_rate": 0.8, "employee_utilization_rate": 0.75, "gross_billings": 5877517, "net_revenue": 4865322, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 39555 }, { "average_project_size": 114486, "billable_hours_per_employee": 100, "client_concentration": 0.28, "client_retention_rate": 0.63, "employee_utilization_rate": 0.6, "gross_billings": 5629166, "net_revenue": 4816449, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 39158 } ], "balance_sheet": [ { "assets": 5615444, "current_assets": 1816897, "current_liabilities": 1099418, "equity": 4491611, "fixed_assets": 3798547, "liabilities": 2386348, "long_term_liabilities": 1286930, "quarter": 1 }, { "assets": 5723778, "current_assets": 2488646, "current_liabilities": 1423673, "equity": 4452037, "fixed_assets": 3235132, "liabilities": 2448524, "long_term_liabilities": 1024851, "quarter": 2 }, { "assets": 5834202, "current_assets": 2058610, "current_liabilities": 1090850, "equity": 4522161, "fixed_assets": 3775592, "liabilities": 2512319, "long_term_liabilities": 1421469, "quarter": 3 }, { "assets": 5946756, "current_assets": 1812622, "current_liabilities": 1298426, "equity": 4501730, "fixed_assets": 4134134, "liabilities": 2577777, "long_term_liabilities": 1279351, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -52386, "financing_cash_flow": 56679, "investing_cash_flow": -185067, "net_cash_flow": 1521676, "operating_cash_flow": 1568688, "quarter": 1 }, { "change_in_working_capital": 43822, "financing_cash_flow": 155675, "investing_cash_flow": -275424, "net_cash_flow": 1280997, "operating_cash_flow": 1482064, "quarter": 2 }, { "change_in_working_capital": 8760, "financing_cash_flow": -175604, "investing_cash_flow": -176565, "net_cash_flow": 1309513, "operating_cash_flow": 1505100, "quarter": 3 }, { "change_in_working_capital": -10697, "financing_cash_flow": -125209, "investing_cash_flow": -399918, "net_cash_flow": 1274316, "operating_cash_flow": 1442966, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8840907326295124, "current_ratio": 1.652598920519766, "debt_to_equity_ratio": 0.5312899981766008, "profit_margin": 0.25430541505977766, "quarter": 1, "return_on_assets": 0.2248290607118511, "return_on_equity": 0.2810828898584494 }, { "asset_turnover_ratio": 0.8586447622531831, "current_ratio": 1.7480460751872093, "debt_to_equity_ratio": 0.5499783582211918, "profit_margin": 0.23944186126007488, "quarter": 2, "return_on_assets": 0.20559550003511667, "return_on_equity": 0.26432462263903017 }, { "asset_turnover_ratio": 0.8339310157584533, "current_ratio": 1.8871613879085116, "debt_to_equity_ratio": 0.5555571771991311, "profit_margin": 0.24670062947529475, "quarter": 3, "return_on_assets": 0.2057313065265824, "return_on_equity": 0.2654213328539165 }, { "asset_turnover_ratio": 0.8099288082443604, "current_ratio": 1.3960148672315558, "debt_to_equity_ratio": 0.5726191930657769, "profit_margin": 0.23518384602432207, "quarter": 4, "return_on_assets": 0.19048217212880433, "return_on_equity": 0.2516257083387942 } ], "income_statement": [ { "depreciation": 306173, "expenses": 3363206, "income_tax": 338841, "marketing_expense": 435558, "net_income": 1601356, "net_profit": 1262515, "operational_expense": 2175424, "product_revenue": 1693841, "quarter": 1, "rd_expense": 434126, "revenue": 4964562, "salaries_expense": 1194053, "service_revenue": 3270721 }, { "depreciation": 305281, "expenses": 3342674, "income_tax": 395235, "marketing_expense": 389849, "net_income": 1572018, "net_profit": 1176783, "operational_expense": 2201698, "product_revenue": 1874635, "quarter": 2, "rd_expense": 344191, "revenue": 4914692, "salaries_expense": 1038162, "service_revenue": 3040057 }, { "depreciation": 304822, "expenses": 3322267, "income_tax": 342777, "marketing_expense": 572670, "net_income": 1543055, "net_profit": 1200278, "operational_expense": 1948135, "product_revenue": 1481294, "quarter": 3, "rd_expense": 569061, "revenue": 4865322, "salaries_expense": 1236465, "service_revenue": 3384028 }, { "depreciation": 310215, "expenses": 3301985, "income_tax": 381713, "marketing_expense": 581119, "net_income": 1514464, "net_profit": 1132751, "operational_expense": 1688548, "product_revenue": 1879834, "quarter": 4, "rd_expense": 648291, "revenue": 4816449, "salaries_expense": 1606058, "service_revenue": 2936615 } ], "market_conditions": { "gdp_growth": [ 0.016406585887454195, 0.01661653706137388, 0.023416826666442528, 0.02099943519185815 ], "inflation_rate": [ 0.01405640676777087, 0.0170618563934542, 0.01873796280415697, 0.014260953493368162 ], "interest_rate": [ 0.026412689982056845, 0.01871312130591532, 0.02267583176946661, 0.025251110310998616 ], "year": 2015 }, "random_event": null, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 120490, "billable_hours_per_employee": 108, "client_concentration": 0.22, "client_retention_rate": 0.7, "employee_utilization_rate": 0.63, "gross_billings": 4155393, "net_revenue": 3423500, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 27833 }, { "average_project_size": 101563, "billable_hours_per_employee": 128, "client_concentration": 0.12, "client_retention_rate": 0.78, "employee_utilization_rate": 0.62, "gross_billings": 3804668, "net_revenue": 3420129, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 27806 }, { "average_project_size": 155623, "billable_hours_per_employee": 133, "client_concentration": 0.27, "client_retention_rate": 0.61, "employee_utilization_rate": 0.7, "gross_billings": 4414299, "net_revenue": 3416761, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 27779 }, { "average_project_size": 87087, "billable_hours_per_employee": 124, "client_concentration": 0.33, "client_retention_rate": 0.66, "employee_utilization_rate": 0.77, "gross_billings": 4138113, "net_revenue": 3413397, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 27751 } ], "balance_sheet": [ { "assets": 3829294, "current_assets": 1597105, "current_liabilities": 791505, "equity": 2850258, "fixed_assets": 2232189, "liabilities": 1562924, "long_term_liabilities": 771419, "quarter": 1 }, { "assets": 3923659, "current_assets": 1685913, "current_liabilities": 639559, "equity": 2963830, "fixed_assets": 2237746, "liabilities": 1581543, "long_term_liabilities": 941984, "quarter": 2 }, { "assets": 4020350, "current_assets": 1321608, "current_liabilities": 754676, "equity": 3013967, "fixed_assets": 2698742, "liabilities": 1600383, "long_term_liabilities": 845707, "quarter": 3 }, { "assets": 4119424, "current_assets": 1814486, "current_liabilities": 919665, "equity": 3089458, "fixed_assets": 2304938, "liabilities": 1619447, "long_term_liabilities": 699782, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 39718, "financing_cash_flow": -152927, "investing_cash_flow": -241544, "net_cash_flow": 430904, "operating_cash_flow": 718269, "quarter": 1 }, { "change_in_working_capital": 95097, "financing_cash_flow": 19137, "investing_cash_flow": -148671, "net_cash_flow": 454475, "operating_cash_flow": 779605, "quarter": 2 }, { "change_in_working_capital": 76876, "financing_cash_flow": 101911, "investing_cash_flow": -179344, "net_cash_flow": 645389, "operating_cash_flow": 779732, "quarter": 3 }, { "change_in_working_capital": 3754, "financing_cash_flow": 177175, "investing_cash_flow": -390972, "net_cash_flow": 392001, "operating_cash_flow": 824425, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8940290298942833, "current_ratio": 2.01780784707614, "debt_to_equity_ratio": 0.548344746335244, "profit_margin": 0.1705529428946984, "quarter": 1, "return_on_assets": 0.15247928208176234, "return_on_equity": 0.20485443773861875 }, { "asset_turnover_ratio": 0.8716682565941638, "current_ratio": 2.636055469471933, "debt_to_equity_ratio": 0.5336146135237176, "profit_margin": 0.1817808626516719, "quarter": 2, "return_on_assets": 0.15845260762976598, "return_on_equity": 0.2097670919047314 }, { "asset_turnover_ratio": 0.8498665539069982, "current_ratio": 1.7512256915550515, "debt_to_equity_ratio": 0.5309888927118313, "profit_margin": 0.17384885861200125, "quarter": 3, "return_on_assets": 0.14774833036924645, "return_on_equity": 0.19708244980784462 }, { "asset_turnover_ratio": 0.8286102620172141, "current_ratio": 1.9729858154871611, "debt_to_equity_ratio": 0.524184824652091, "profit_margin": 0.17269629052817473, "quarter": 4, "return_on_assets": 0.14309791854395176, "return_on_equity": 0.19080401805106267 } ], "income_statement": [ { "depreciation": 134381, "expenses": 2635805, "income_tax": 203807, "marketing_expense": 520813, "net_income": 787695, "net_profit": 583888, "operational_expense": 1553516, "product_revenue": 1315762, "quarter": 1, "rd_expense": 403301, "revenue": 3423500, "salaries_expense": 1258233, "service_revenue": 2107738 }, { "depreciation": 157891, "expenses": 2630551, "income_tax": 167864, "marketing_expense": 435352, "net_income": 789578, "net_profit": 621714, "operational_expense": 1446039, "product_revenue": 1134327, "quarter": 2, "rd_expense": 439951, "revenue": 3420129, "salaries_expense": 973718, "service_revenue": 2285802 }, { "depreciation": 185732, "expenses": 2625309, "income_tax": 197452, "marketing_expense": 443040, "net_income": 791452, "net_profit": 594000, "operational_expense": 1751134, "product_revenue": 1180866, "quarter": 3, "rd_expense": 484634, "revenue": 3416761, "salaries_expense": 1139745, "service_revenue": 2235895 }, { "depreciation": 234944, "expenses": 2620077, "income_tax": 203839, "marketing_expense": 471219, "net_income": 793320, "net_profit": 589481, "operational_expense": 1578490, "product_revenue": 735413, "quarter": 4, "rd_expense": 444736, "revenue": 3413397, "salaries_expense": 922550, "service_revenue": 2677984 } ], "market_conditions": { "gdp_growth": [ 0.02811191202022454, 0.02383259526385731, 0.017313154303041325, 0.035211790566181234 ], "inflation_rate": [ 0.012246854123344808, 0.018754549318562033, 0.01939549526850321, 0.01174175375729897 ], "interest_rate": [ 0.02643332822851253, 0.027278813028993192, 0.029235117700288173, 0.025230373756190357 ], "year": 2016 }, "random_event": { "description": "Rodriguez Group Partnership with Major Brand in 2016", "impact": -0.08, "type": "Partnership with Major Brand" }, "year": 2016 }, { "advertising_kpis": [ { "average_project_size": 188225, "billable_hours_per_employee": 105, "client_concentration": 0.14, "client_retention_rate": 0.69, "employee_utilization_rate": 0.74, "gross_billings": 3758369, "net_revenue": 3111458, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 25296 }, { "average_project_size": 166694, "billable_hours_per_employee": 115, "client_concentration": 0.17, "client_retention_rate": 0.75, "employee_utilization_rate": 0.71, "gross_billings": 3909322, "net_revenue": 3056031, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 24846 }, { "average_project_size": 58166, "billable_hours_per_employee": 116, "client_concentration": 0.19, "client_retention_rate": 0.86, "employee_utilization_rate": 0.7, "gross_billings": 3873475, "net_revenue": 3001592, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 24403 }, { "average_project_size": 166778, "billable_hours_per_employee": 153, "client_concentration": 0.21, "client_retention_rate": 0.69, "employee_utilization_rate": 0.77, "gross_billings": 3297390, "net_revenue": 2948122, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 23968 } ], "balance_sheet": [ { "assets": 3967822, "current_assets": 1554781, "current_liabilities": 1301882, "equity": 2450427, "fixed_assets": 2413041, "liabilities": 2302600, "long_term_liabilities": 1000718, "quarter": 1 }, { "assets": 4095686, "current_assets": 1800038, "current_liabilities": 1219003, "equity": 2532623, "fixed_assets": 2295648, "liabilities": 2332889, "long_term_liabilities": 1113886, "quarter": 2 }, { "assets": 4227672, "current_assets": 1571378, "current_liabilities": 1373008, "equity": 2659659, "fixed_assets": 2656294, "liabilities": 2363577, "long_term_liabilities": 990569, "quarter": 3 }, { "assets": 4363911, "current_assets": 2035767, "current_liabilities": 1262820, "equity": 2746433, "fixed_assets": 2328144, "liabilities": 2394668, "long_term_liabilities": 1131848, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -70382, "financing_cash_flow": -64118, "investing_cash_flow": -432832, "net_cash_flow": 832006, "operating_cash_flow": 965950, "quarter": 1 }, { "change_in_working_capital": -23538, "financing_cash_flow": -44702, "investing_cash_flow": -388409, "net_cash_flow": 481235, "operating_cash_flow": 954075, "quarter": 2 }, { "change_in_working_capital": 21513, "financing_cash_flow": -183649, "investing_cash_flow": -342691, "net_cash_flow": 260731, "operating_cash_flow": 975375, "quarter": 3 }, { "change_in_working_capital": -33091, "financing_cash_flow": 174312, "investing_cash_flow": -485990, "net_cash_flow": 725724, "operating_cash_flow": 957479, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7841727779119124, "current_ratio": 1.1942564687122181, "debt_to_equity_ratio": 0.9396729631203051, "profit_margin": 0.2523591833796246, "quarter": 1, "return_on_assets": 0.19789320186238193, "return_on_equity": 0.3204359893194125 }, { "asset_turnover_ratio": 0.7461585189880279, "current_ratio": 1.4766477194887953, "debt_to_equity_ratio": 0.921135518393381, "profit_margin": 0.25190385830510226, "quarter": 2, "return_on_assets": 0.18796020984030515, "return_on_equity": 0.3039639140922277 }, { "asset_turnover_ratio": 0.7099869620916666, "current_ratio": 1.1444784007085174, "debt_to_equity_ratio": 0.888676706299567, "profit_margin": 0.26504734820721804, "quarter": 3, "return_on_assets": 0.18818016156409484, "return_on_equity": 0.2991225566886582 }, { "asset_turnover_ratio": 0.6755687730570124, "current_ratio": 1.6120801064284696, "debt_to_equity_ratio": 0.8719193222627313, "profit_margin": 0.26362206177356295, "quarter": 4, "return_on_assets": 0.17809483282312585, "return_on_equity": 0.28298159831315745 } ], "income_statement": [ { "depreciation": 180745, "expenses": 2044140, "income_tax": 282113, "marketing_expense": 274402, "net_income": 1067318, "net_profit": 785205, "operational_expense": 1103319, "product_revenue": 738717, "quarter": 1, "rd_expense": 335320, "revenue": 3111458, "salaries_expense": 974156, "service_revenue": 2372741 }, { "depreciation": 184249, "expenses": 1992394, "income_tax": 293811, "marketing_expense": 353580, "net_income": 1063637, "net_profit": 769826, "operational_expense": 1147603, "product_revenue": 624588, "quarter": 2, "rd_expense": 391055, "revenue": 3056031, "salaries_expense": 864702, "service_revenue": 2431443 }, { "depreciation": 179811, "expenses": 1941958, "income_tax": 264070, "marketing_expense": 323389, "net_income": 1059634, "net_profit": 795564, "operational_expense": 1273245, "product_revenue": 874816, "quarter": 3, "rd_expense": 296806, "revenue": 3001592, "salaries_expense": 595416, "service_revenue": 2126776 }, { "depreciation": 180289, "expenses": 1892799, "income_tax": 278133, "marketing_expense": 264087, "net_income": 1055323, "net_profit": 777190, "operational_expense": 1127174, "product_revenue": 1067387, "quarter": 4, "rd_expense": 191145, "revenue": 2948122, "salaries_expense": 572402, "service_revenue": 1880735 } ], "market_conditions": { "gdp_growth": [ 0.013439425270683933, 0.017214341352345945, 0.030556525838283867, 0.02303769965168486 ], "inflation_rate": [ 0.017254303723811513, 0.01280676587394448, 0.016337999425540976, 0.0180620297897995 ], "interest_rate": [ 0.02684091654926338, 0.02781247297433424, 0.024881310443703702, 0.031094223660949005 ], "year": 2017 }, "random_event": null, "year": 2017 }, { "advertising_kpis": [ { "average_project_size": 104845, "billable_hours_per_employee": 82, "client_concentration": 0.29, "client_retention_rate": 0.68, "employee_utilization_rate": 0.74, "gross_billings": 1514691, "net_revenue": 1261718, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 10258 }, { "average_project_size": 172624, "billable_hours_per_employee": 133, "client_concentration": 0.29, "client_retention_rate": 0.86, "employee_utilization_rate": 0.76, "gross_billings": 1449600, "net_revenue": 1273446, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 10353 }, { "average_project_size": 161434, "billable_hours_per_employee": 133, "client_concentration": 0.21, "client_retention_rate": 0.87, "employee_utilization_rate": 0.72, "gross_billings": 1449230, "net_revenue": 1285283, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 10449 }, { "average_project_size": 50455, "billable_hours_per_employee": 149, "client_concentration": 0.26, "client_retention_rate": 0.67, "employee_utilization_rate": 0.76, "gross_billings": 1600463, "net_revenue": 1297230, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 10547 } ], "balance_sheet": [ { "assets": 1700431, "current_assets": 804741, "current_liabilities": 516781, "equity": 1090883, "fixed_assets": 895690, "liabilities": 946861, "long_term_liabilities": 430080, "quarter": 1 }, { "assets": 1755711, "current_assets": 691968, "current_liabilities": 415360, "equity": 1120398, "fixed_assets": 1063743, "liabilities": 972460, "long_term_liabilities": 557100, "quarter": 2 }, { "assets": 1812787, "current_assets": 609558, "current_liabilities": 546965, "equity": 1182190, "fixed_assets": 1203229, "liabilities": 998752, "long_term_liabilities": 451787, "quarter": 3 }, { "assets": 1871720, "current_assets": 780631, "current_liabilities": 465286, "equity": 1208420, "fixed_assets": 1091089, "liabilities": 1025754, "long_term_liabilities": 560468, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -57110, "financing_cash_flow": 2423, "investing_cash_flow": -480332, "net_cash_flow": 223665, "operating_cash_flow": 413099, "quarter": 1 }, { "change_in_working_capital": 77988, "financing_cash_flow": 144867, "investing_cash_flow": -315824, "net_cash_flow": -78968, "operating_cash_flow": 399796, "quarter": 2 }, { "change_in_working_capital": 71077, "financing_cash_flow": -133719, "investing_cash_flow": -328456, "net_cash_flow": 204127, "operating_cash_flow": 410212, "quarter": 3 }, { "change_in_working_capital": -61617, "financing_cash_flow": 138287, "investing_cash_flow": -210171, "net_cash_flow": -153278, "operating_cash_flow": 436733, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7419989402686731, "current_ratio": 1.5572186283938458, "debt_to_equity_ratio": 0.8679766757754956, "profit_margin": 0.2673442084522849, "quarter": 1, "return_on_assets": 0.19836911935856263, "return_on_equity": 0.3092109786292389 }, { "asset_turnover_ratio": 0.7253164102748118, "current_ratio": 1.6659476117103236, "debt_to_equity_ratio": 0.8679594215626947, "profit_margin": 0.2647517052156118, "quarter": 2, "return_on_assets": 0.19202875644112272, "return_on_equity": 0.300917174075641 }, { "asset_turnover_ratio": 0.7090093872032401, "current_ratio": 1.1144369383781412, "debt_to_equity_ratio": 0.8448320489938166, "profit_margin": 0.2864388621027431, "quarter": 3, "return_on_assets": 0.2030878420906593, "return_on_equity": 0.31141779240223655 }, { "asset_turnover_ratio": 0.6930684076678135, "current_ratio": 1.6777444410534597, "debt_to_equity_ratio": 0.8488389798248953, "profit_margin": 0.27940611919243313, "quarter": 4, "return_on_assets": 0.19364755412134294, "return_on_equity": 0.29994041806656624 } ], "income_statement": [ { "depreciation": 75786, "expenses": 786520, "income_tax": 137885, "marketing_expense": 127292, "net_income": 475198, "net_profit": 337313, "operational_expense": 459849, "product_revenue": 336266, "quarter": 1, "rd_expense": 81443, "revenue": 1261718, "salaries_expense": 243629, "service_revenue": 925452 }, { "depreciation": 62649, "expenses": 792107, "income_tax": 144192, "marketing_expense": 129021, "net_income": 481339, "net_profit": 337147, "operational_expense": 399667, "product_revenue": 270915, "quarter": 2, "rd_expense": 133899, "revenue": 1273446, "salaries_expense": 284583, "service_revenue": 1002531 }, { "depreciation": 42057, "expenses": 797734, "income_tax": 119394, "marketing_expense": 104862, "net_income": 487549, "net_profit": 368155, "operational_expense": 538517, "product_revenue": 431163, "quarter": 3, "rd_expense": 150225, "revenue": 1285283, "salaries_expense": 349633, "service_revenue": 854120 }, { "depreciation": 74279, "expenses": 803402, "income_tax": 131374, "marketing_expense": 147080, "net_income": 493828, "net_profit": 362454, "operational_expense": 523591, "product_revenue": 432820, "quarter": 4, "rd_expense": 120532, "revenue": 1297230, "salaries_expense": 258055, "service_revenue": 864410 } ], "market_conditions": { "gdp_growth": [ 0.03354631079002982, 0.026235464611871907, 0.030029776543218333, 0.02169153155419239 ], "inflation_rate": [ 0.02010018677708764, 0.014958044058702713, 0.021262772321808794, 0.018322600956592258 ], "interest_rate": [ 0.022732100064444604, 0.021426385441782908, 0.02724928659868983, 0.024968193100821018 ], "year": 2018 }, "random_event": { "description": "Rodriguez Group Introduction of New Service in 2018", "impact": -0.07, "type": "Introduction of New Service" }, "year": 2018 } ]

{ "advertising_type": "Branding Services", "financial_health": "Distressed", "founding_year": 2007, "industry": "Advertising", "location": "East Sabrina", "name": "Anderson-White", "num_employees": 735, "region": "Asia-Pacific", "revenue_size": "Medium", "website": "www.anderson-white.com" }

[ { "advertising_kpis": [ { "average_project_size": 107994, "billable_hours_per_employee": 82, "client_concentration": 0.16, "client_retention_rate": 0.8, "employee_utilization_rate": 0.75, "gross_billings": 11619022, "net_revenue": 9452634, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 12861 }, { "average_project_size": 181821, "billable_hours_per_employee": 148, "client_concentration": 0.13, "client_retention_rate": 0.83, "employee_utilization_rate": 0.79, "gross_billings": 10712070, "net_revenue": 9329954, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 12694 }, { "average_project_size": 90196, "billable_hours_per_employee": 134, "client_concentration": 0.24, "client_retention_rate": 0.62, "employee_utilization_rate": 0.62, "gross_billings": 10803163, "net_revenue": 9208866, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 12529 }, { "average_project_size": 148997, "billable_hours_per_employee": 81, "client_concentration": 0.14, "client_retention_rate": 0.76, "employee_utilization_rate": 0.8, "gross_billings": 11087450, "net_revenue": 9089351, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 12366 } ], "balance_sheet": [ { "assets": 13274166, "current_assets": 6114571, "current_liabilities": 3385475, "equity": 8480638, "fixed_assets": 7159595, "liabilities": 7496705, "long_term_liabilities": 4111230, "quarter": 1 }, { "assets": 13526453, "current_assets": 4151108, "current_liabilities": 4552462, "equity": 8636361, "fixed_assets": 9375345, "liabilities": 7632267, "long_term_liabilities": 3079805, "quarter": 2 }, { "assets": 13783536, "current_assets": 6676368, "current_liabilities": 3376454, "equity": 8723606, "fixed_assets": 7107168, "liabilities": 7770281, "long_term_liabilities": 4393827, "quarter": 3 }, { "assets": 14045504, "current_assets": 7007319, "current_liabilities": 4226672, "equity": 8965602, "fixed_assets": 7038185, "liabilities": 7910790, "long_term_liabilities": 3684118, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -32612, "financing_cash_flow": -77645, "investing_cash_flow": -449504, "net_cash_flow": 2825390, "operating_cash_flow": 3095979, "quarter": 1 }, { "change_in_working_capital": -93062, "financing_cash_flow": -191043, "investing_cash_flow": -203328, "net_cash_flow": 2834302, "operating_cash_flow": 3256834, "quarter": 2 }, { "change_in_working_capital": 44336, "financing_cash_flow": 57708, "investing_cash_flow": -136472, "net_cash_flow": 3156609, "operating_cash_flow": 3159251, "quarter": 3 }, { "change_in_working_capital": -12126, "financing_cash_flow": -144494, "investing_cash_flow": -369568, "net_cash_flow": 3072290, "operating_cash_flow": 3312875, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7121075629158171, "current_ratio": 1.8061190822558135, "debt_to_equity_ratio": 0.8839788940407549, "profit_margin": 0.2859707675130551, "quarter": 1, "return_on_assets": 0.20364194631888738, "return_on_equity": 0.31874689144849716 }, { "asset_turnover_ratio": 0.6897561393219641, "current_ratio": 0.9118380340132438, "debt_to_equity_ratio": 0.8837364487195475, "profit_margin": 0.2939108810182773, "quarter": 2, "return_on_assets": 0.2027268345958841, "return_on_equity": 0.31751509692566116 }, { "asset_turnover_ratio": 0.6681062101916373, "current_ratio": 1.977331247515885, "debt_to_equity_ratio": 0.890718929763678, "profit_margin": 0.29431973491632957, "quarter": 3, "return_on_assets": 0.19663684267955625, "return_on_equity": 0.3106915878594242 }, { "asset_turnover_ratio": 0.6471359803108525, "current_ratio": 1.6578809522006912, "debt_to_equity_ratio": 0.8823490045621031, "profit_margin": 0.31145105959710434, "quarter": 4, "return_on_assets": 0.20155118677122585, "return_on_equity": 0.31574990725664603 } ], "income_statement": [ { "depreciation": 392802, "expenses": 5762322, "income_tax": 987135, "marketing_expense": 651179, "net_income": 3690312, "net_profit": 2703177, "operational_expense": 3414941, "product_revenue": 3290024, "quarter": 1, "rd_expense": 977311, "revenue": 9452634, "salaries_expense": 1887311, "service_revenue": 6162610 }, { "depreciation": 514659, "expenses": 5669513, "income_tax": 918266, "marketing_expense": 1095957, "net_income": 3660441, "net_profit": 2742175, "operational_expense": 3036372, "product_revenue": 3661991, "quarter": 2, "rd_expense": 775928, "revenue": 9329954, "salaries_expense": 2366240, "service_revenue": 5667963 }, { "depreciation": 448900, "expenses": 5578199, "income_tax": 920316, "marketing_expense": 1103792, "net_income": 3630667, "net_profit": 2710351, "operational_expense": 3790059, "product_revenue": 3055817, "quarter": 3, "rd_expense": 782021, "revenue": 9208866, "salaries_expense": 1942577, "service_revenue": 6153049 }, { "depreciation": 481987, "expenses": 5488356, "income_tax": 770107, "marketing_expense": 989297, "net_income": 3600995, "net_profit": 2830888, "operational_expense": 3222573, "product_revenue": 1957733, "quarter": 4, "rd_expense": 929878, "revenue": 9089351, "salaries_expense": 1771588, "service_revenue": 7131618 } ], "market_conditions": { "gdp_growth": [ 0.055798002839507206, 0.04010666167149313, 0.050151196744320684, 0.054630043737407215 ], "inflation_rate": [ 0.011037700441934459, 0.009736027594596273, 0.007699079249806805, 0.011269606679374135 ], "interest_rate": [ 0.013749659499022442, 0.014122187205579673, 0.01104860163828714, 0.01225732947567152 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 110313, "billable_hours_per_employee": 106, "client_concentration": 0.13, "client_retention_rate": 0.71, "employee_utilization_rate": 0.66, "gross_billings": 8516487, "net_revenue": 7326063, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 9967 }, { "average_project_size": 90427, "billable_hours_per_employee": 105, "client_concentration": 0.16, "client_retention_rate": 0.62, "employee_utilization_rate": 0.68, "gross_billings": 8723618, "net_revenue": 7316811, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 9955 }, { "average_project_size": 192301, "billable_hours_per_employee": 81, "client_concentration": 0.14, "client_retention_rate": 0.87, "employee_utilization_rate": 0.75, "gross_billings": 8839091, "net_revenue": 7307572, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 9942 }, { "average_project_size": 148311, "billable_hours_per_employee": 117, "client_concentration": 0.17, "client_retention_rate": 0.8, "employee_utilization_rate": 0.76, "gross_billings": 8547154, "net_revenue": 7298344, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 9930 } ], "balance_sheet": [ { "assets": 8286094, "current_assets": 3844033, "current_liabilities": 2329189, "equity": 5867080, "fixed_assets": 4442061, "liabilities": 3929161, "long_term_liabilities": 1599972, "quarter": 1 }, { "assets": 8551588, "current_assets": 2985948, "current_liabilities": 2118302, "equity": 5987136, "fixed_assets": 5565640, "liabilities": 4008754, "long_term_liabilities": 1890452, "quarter": 2 }, { "assets": 8825589, "current_assets": 4276181, "current_liabilities": 2168180, "equity": 6162870, "fixed_assets": 4549408, "liabilities": 4089958, "long_term_liabilities": 1921778, "quarter": 3 }, { "assets": 9108369, "current_assets": 3715334, "current_liabilities": 2302197, "equity": 6323289, "fixed_assets": 5393035, "liabilities": 4172808, "long_term_liabilities": 1870611, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -67255, "financing_cash_flow": -80425, "investing_cash_flow": -109498, "net_cash_flow": 1283136, "operating_cash_flow": 1918008, "quarter": 1 }, { "change_in_working_capital": 17690, "financing_cash_flow": 188729, "investing_cash_flow": -210602, "net_cash_flow": 1413177, "operating_cash_flow": 1858780, "quarter": 2 }, { "change_in_working_capital": -79835, "financing_cash_flow": 84822, "investing_cash_flow": -214062, "net_cash_flow": 1215472, "operating_cash_flow": 1944394, "quarter": 3 }, { "change_in_working_capital": 47324, "financing_cash_flow": 55232, "investing_cash_flow": -153153, "net_cash_flow": 1194850, "operating_cash_flow": 1845822, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.884139499262258, "current_ratio": 1.6503740143028325, "debt_to_equity_ratio": 0.6696961691335384, "profit_margin": 0.20613349898847444, "quarter": 1, "return_on_assets": 0.18225076857684694, "return_on_equity": 0.25739328592758237 }, { "asset_turnover_ratio": 0.855608455412024, "current_ratio": 1.4095950435773559, "debt_to_equity_ratio": 0.6695612058920993, "profit_margin": 0.19739501266330373, "quarter": 2, "return_on_assets": 0.16889284189088624, "return_on_equity": 0.2412342061379598 }, { "asset_turnover_ratio": 0.8279982219883568, "current_ratio": 1.9722444630980822, "debt_to_equity_ratio": 0.6636450225300874, "profit_margin": 0.1953096048865478, "quarter": 3, "return_on_assets": 0.1617160055833101, "return_on_equity": 0.23158674448755207 }, { "asset_turnover_ratio": 0.8012789117349111, "current_ratio": 1.6138210587538773, "debt_to_equity_ratio": 0.6599110051746805, "profit_margin": 0.19014285980490916, "quarter": 4, "return_on_assets": 0.15235746377864137, "return_on_equity": 0.21946300414230632 } ], "income_statement": [ { "depreciation": 407861, "expenses": 5394533, "income_tax": 421383, "marketing_expense": 854877, "net_income": 1931530, "net_profit": 1510147, "operational_expense": 2724871, "product_revenue": 2834134, "quarter": 1, "rd_expense": 1003214, "revenue": 7326063, "salaries_expense": 2374215, "service_revenue": 4491929 }, { "depreciation": 414478, "expenses": 5384556, "income_tax": 487953, "marketing_expense": 879816, "net_income": 1932255, "net_profit": 1444302, "operational_expense": 3172862, "product_revenue": 2387469, "quarter": 2, "rd_expense": 892745, "revenue": 7316811, "salaries_expense": 1733597, "service_revenue": 4929342 }, { "depreciation": 517155, "expenses": 5374598, "income_tax": 505735, "marketing_expense": 995122, "net_income": 1932974, "net_profit": 1427239, "operational_expense": 3646427, "product_revenue": 1884303, "quarter": 3, "rd_expense": 818730, "revenue": 7307572, "salaries_expense": 2425343, "service_revenue": 5423269 }, { "depreciation": 458094, "expenses": 5364658, "income_tax": 545958, "marketing_expense": 736808, "net_income": 1933686, "net_profit": 1387728, "operational_expense": 3174991, "product_revenue": 1638791, "quarter": 4, "rd_expense": 603547, "revenue": 7298344, "salaries_expense": 2014331, "service_revenue": 5659553 } ], "market_conditions": { "gdp_growth": [ 0.036112842231777055, 0.037056055562970876, 0.03645620933305838, 0.031050273615568204 ], "inflation_rate": [ 0.00899479851933897, 0.009447858246493938, 0.004424055916777138, 0.005538620082980407 ], "interest_rate": [ 0.008164497242994891, 0.015450137390447996, 0.014912183374430722, 0.01444316052610161 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 170202, "billable_hours_per_employee": 157, "client_concentration": 0.16, "client_retention_rate": 0.69, "employee_utilization_rate": 0.76, "gross_billings": 15944244, "net_revenue": 14027056, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 19084 }, { "average_project_size": 156827, "billable_hours_per_employee": 97, "client_concentration": 0.3, "client_retention_rate": 0.85, "employee_utilization_rate": 0.74, "gross_billings": 17196979, "net_revenue": 13732780, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 18684 }, { "average_project_size": 89962, "billable_hours_per_employee": 151, "client_concentration": 0.37, "client_retention_rate": 0.65, "employee_utilization_rate": 0.72, "gross_billings": 15919332, "net_revenue": 13444678, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 18292 }, { "average_project_size": 128617, "billable_hours_per_employee": 123, "client_concentration": 0.36, "client_retention_rate": 0.84, "employee_utilization_rate": 0.67, "gross_billings": 16478828, "net_revenue": 13162620, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 17908 } ], "balance_sheet": [ { "assets": 19899899, "current_assets": 9278652, "current_liabilities": 4341975, "equity": 13608831, "fixed_assets": 10621247, "liabilities": 9147210, "long_term_liabilities": 4805235, "quarter": 1 }, { "assets": 20594129, "current_assets": 7559141, "current_liabilities": 5493471, "equity": 14169627, "fixed_assets": 13034988, "liabilities": 9364002, "long_term_liabilities": 3870531, "quarter": 2 }, { "assets": 21312578, "current_assets": 8614217, "current_liabilities": 4417215, "equity": 14626419, "fixed_assets": 12698361, "liabilities": 9585931, "long_term_liabilities": 5168716, "quarter": 3 }, { "assets": 22056090, "current_assets": 10335791, "current_liabilities": 4132991, "equity": 15333877, "fixed_assets": 11720299, "liabilities": 9813121, "long_term_liabilities": 5680130, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 51136, "financing_cash_flow": -142216, "investing_cash_flow": -277302, "net_cash_flow": 3222914, "operating_cash_flow": 3377702, "quarter": 1 }, { "change_in_working_capital": -66093, "financing_cash_flow": 112362, "investing_cash_flow": -430380, "net_cash_flow": 3149013, "operating_cash_flow": 3489617, "quarter": 2 }, { "change_in_working_capital": 12392, "financing_cash_flow": 174639, "investing_cash_flow": -154596, "net_cash_flow": 3255954, "operating_cash_flow": 3664456, "quarter": 3 }, { "change_in_working_capital": 63132, "financing_cash_flow": -11308, "investing_cash_flow": -340870, "net_cash_flow": 3826747, "operating_cash_flow": 3826331, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7048807634651814, "current_ratio": 2.1369657817007237, "debt_to_equity_ratio": 0.6721525162594789, "profit_margin": 0.20361663915792452, "quarter": 1, "return_on_assets": 0.14352545206385217, "return_on_equity": 0.20987416185857552 }, { "asset_turnover_ratio": 0.6668298523331576, "current_ratio": 1.376022736808841, "debt_to_equity_ratio": 0.6608502820857599, "profit_margin": 0.2140498864760085, "quarter": 2, "return_on_assets": 0.1427348541907259, "return_on_equity": 0.2074507677583891 }, { "asset_turnover_ratio": 0.6308330226404333, "current_ratio": 1.9501466421715945, "debt_to_equity_ratio": 0.6553846843851526, "profit_margin": 0.2156817738587715, "quarter": 3, "return_on_assets": 0.1360591853317792, "return_on_equity": 0.1982557726535798 }, { "asset_turnover_ratio": 0.5967793929023685, "current_ratio": 2.500801719626295, "debt_to_equity_ratio": 0.6399634612955354, "profit_margin": 0.23482467776172222, "quarter": 4, "return_on_assets": 0.1401385286331349, "return_on_equity": 0.20157380941558356 } ], "income_statement": [ { "depreciation": 521560, "expenses": 9992630, "income_tax": 1178284, "marketing_expense": 1995652, "net_income": 4034426, "net_profit": 2856142, "operational_expense": 5677424, "product_revenue": 4473579, "quarter": 1, "rd_expense": 1885324, "revenue": 14027056, "salaries_expense": 4176905, "service_revenue": 9553477 }, { "depreciation": 550117, "expenses": 9697554, "income_tax": 1095726, "marketing_expense": 1572720, "net_income": 4035226, "net_profit": 2939500, "operational_expense": 4908134, "product_revenue": 3576246, "quarter": 2, "rd_expense": 1434899, "revenue": 13732780, "salaries_expense": 3941061, "service_revenue": 10156534 }, { "depreciation": 764684, "expenses": 9411192, "income_tax": 1133714, "marketing_expense": 1738378, "net_income": 4033486, "net_profit": 2899772, "operational_expense": 4754687, "product_revenue": 4940324, "quarter": 3, "rd_expense": 1116139, "revenue": 13444678, "salaries_expense": 3073704, "service_revenue": 8504354 }, { "depreciation": 735423, "expenses": 9133286, "income_tax": 938426, "marketing_expense": 1252183, "net_income": 4029334, "net_profit": 3090908, "operational_expense": 4719119, "product_revenue": 4985722, "quarter": 4, "rd_expense": 1325880, "revenue": 13162620, "salaries_expense": 3669056, "service_revenue": 8176898 } ], "market_conditions": { "gdp_growth": [ 0.035066677598822614, 0.033840003002229516, 0.04496006365829424, 0.03608996964759014 ], "inflation_rate": [ 0.004850260298240056, 0.0048172397450254095, 0.012754369873250921, 0.004427925087869443 ], "interest_rate": [ 0.014356059003192811, 0.021352234474489636, 0.016910545103510078, 0.021668640092272456 ], "year": 2009 }, "random_event": { "description": "Anderson-White Data Privacy Regulation Impact in 2009", "impact": 0.09, "type": "Data Privacy Regulation Impact" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 108502, "billable_hours_per_employee": 101, "client_concentration": 0.26, "client_retention_rate": 0.63, "employee_utilization_rate": 0.6, "gross_billings": 9437872, "net_revenue": 7649459, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 10407 }, { "average_project_size": 172132, "billable_hours_per_employee": 113, "client_concentration": 0.17, "client_retention_rate": 0.68, "employee_utilization_rate": 0.6, "gross_billings": 9422023, "net_revenue": 7523021, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 10235 }, { "average_project_size": 118341, "billable_hours_per_employee": 96, "client_concentration": 0.23, "client_retention_rate": 0.8, "employee_utilization_rate": 0.64, "gross_billings": 8437627, "net_revenue": 7398674, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 10066 }, { "average_project_size": 132082, "billable_hours_per_employee": 141, "client_concentration": 0.19, "client_retention_rate": 0.75, "employee_utilization_rate": 0.69, "gross_billings": 8049969, "net_revenue": 7276382, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 9900 } ], "balance_sheet": [ { "assets": 7822484, "current_assets": 2675682, "current_liabilities": 1918675, "equity": 6333673, "fixed_assets": 5146802, "liabilities": 3662952, "long_term_liabilities": 1744277, "quarter": 1 }, { "assets": 8075179, "current_assets": 3508374, "current_liabilities": 1493919, "equity": 6311994, "fixed_assets": 4566805, "liabilities": 3708326, "long_term_liabilities": 2214407, "quarter": 2 }, { "assets": 8336037, "current_assets": 2842399, "current_liabilities": 1534840, "equity": 6728546, "fixed_assets": 5493638, "liabilities": 3754263, "long_term_liabilities": 2219423, "quarter": 3 }, { "assets": 8605321, "current_assets": 3744321, "current_liabilities": 1964950, "equity": 6843402, "fixed_assets": 4861000, "liabilities": 3800769, "long_term_liabilities": 1835819, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -26871, "financing_cash_flow": 59012, "investing_cash_flow": -278389, "net_cash_flow": 2521668, "operating_cash_flow": 2628115, "quarter": 1 }, { "change_in_working_capital": 85456, "financing_cash_flow": -166201, "investing_cash_flow": -218962, "net_cash_flow": 1992700, "operating_cash_flow": 2314517, "quarter": 2 }, { "change_in_working_capital": -93405, "financing_cash_flow": 172284, "investing_cash_flow": -299133, "net_cash_flow": 2495325, "operating_cash_flow": 2448656, "quarter": 3 }, { "change_in_working_capital": 71610, "financing_cash_flow": -44980, "investing_cash_flow": -358215, "net_cash_flow": 2259559, "operating_cash_flow": 2314088, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9778810669347486, "current_ratio": 1.3945467575279815, "debt_to_equity_ratio": 0.5783298253635766, "profit_margin": 0.28422153775842185, "quarter": 1, "return_on_assets": 0.2779348605890405, "return_on_equity": 0.3432670111008257 }, { "asset_turnover_ratio": 0.9316228160391243, "current_ratio": 2.3484365618216247, "debt_to_equity_ratio": 0.587504677602672, "profit_margin": 0.2585584966464935, "quarter": 2, "return_on_assets": 0.24087899475664873, "return_on_equity": 0.3081658506012522 }, { "asset_turnover_ratio": 0.8875529223298793, "current_ratio": 1.851918766776993, "debt_to_equity_ratio": 0.5579605162839044, "profit_margin": 0.29015631719954144, "quarter": 3, "return_on_assets": 0.2575290872629284, "return_on_equity": 0.31905436925005787 }, { "asset_turnover_ratio": 0.8455677597616638, "current_ratio": 1.905555357642688, "debt_to_equity_ratio": 0.5553917481393027, "profit_margin": 0.2802010669588265, "quarter": 4, "return_on_assets": 0.2369289884712029, "return_on_equity": 0.297929304752227 } ], "income_statement": [ { "depreciation": 453974, "expenses": 4814597, "income_tax": 660721, "marketing_expense": 913810, "net_income": 2834862, "net_profit": 2174141, "operational_expense": 2770387, "product_revenue": 2980555, "quarter": 1, "rd_expense": 569259, "revenue": 7649459, "salaries_expense": 2375520, "service_revenue": 4668904 }, { "depreciation": 369376, "expenses": 4757563, "income_tax": 820317, "marketing_expense": 611056, "net_income": 2765458, "net_profit": 1945141, "operational_expense": 2795243, "product_revenue": 2235013, "quarter": 2, "rd_expense": 947231, "revenue": 7523021, "salaries_expense": 1538304, "service_revenue": 5288008 }, { "depreciation": 301884, "expenses": 4701205, "income_tax": 550697, "marketing_expense": 527358, "net_income": 2697469, "net_profit": 2146772, "operational_expense": 3212143, "product_revenue": 1904752, "quarter": 3, "rd_expense": 732787, "revenue": 7398674, "salaries_expense": 1682452, "service_revenue": 5493922 }, { "depreciation": 275238, "expenses": 4645515, "income_tax": 592017, "marketing_expense": 493008, "net_income": 2630867, "net_profit": 2038850, "operational_expense": 2671884, "product_revenue": 2098228, "quarter": 4, "rd_expense": 872904, "revenue": 7276382, "salaries_expense": 1895112, "service_revenue": 5178154 } ], "market_conditions": { "gdp_growth": [ 0.03766620765015399, 0.025697201704557898, 0.039635924760165635, 0.028947463175353804 ], "inflation_rate": [ 0.006265614366396412, 0.006629688659113552, 0.013555628313751084, 0.007396511576316843 ], "interest_rate": [ 0.014055685034215195, 0.008404478336161822, 0.009799715864057292, 0.014414995862918573 ], "year": 2010 }, "random_event": { "description": "Anderson-White Award Nomination in 2010", "impact": -0.06, "type": "Award Nomination" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 91950, "billable_hours_per_employee": 136, "client_concentration": 0.11, "client_retention_rate": 0.76, "employee_utilization_rate": 0.65, "gross_billings": 7267609, "net_revenue": 5714378, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 7775 }, { "average_project_size": 162035, "billable_hours_per_employee": 138, "client_concentration": 0.13, "client_retention_rate": 0.8, "employee_utilization_rate": 0.66, "gross_billings": 6598014, "net_revenue": 5681682, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 7730 }, { "average_project_size": 58806, "billable_hours_per_employee": 128, "client_concentration": 0.17, "client_retention_rate": 0.73, "employee_utilization_rate": 0.65, "gross_billings": 6218708, "net_revenue": 5649173, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 7686 }, { "average_project_size": 170884, "billable_hours_per_employee": 157, "client_concentration": 0.39, "client_retention_rate": 0.7, "employee_utilization_rate": 0.8, "gross_billings": 6874218, "net_revenue": 5616850, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 7642 } ], "balance_sheet": [ { "assets": 5940155, "current_assets": 1903625, "current_liabilities": 1451177, "equity": 4657810, "fixed_assets": 4036530, "liabilities": 2671397, "long_term_liabilities": 1220220, "quarter": 1 }, { "assets": 6101681, "current_assets": 2242383, "current_liabilities": 1202439, "equity": 4725787, "fixed_assets": 3859298, "liabilities": 2734610, "long_term_liabilities": 1532171, "quarter": 2 }, { "assets": 6267600, "current_assets": 1897115, "current_liabilities": 1514043, "equity": 4810444, "fixed_assets": 4370485, "liabilities": 2799318, "long_term_liabilities": 1285275, "quarter": 3 }, { "assets": 6438030, "current_assets": 2065060, "current_liabilities": 1542258, "equity": 4938280, "fixed_assets": 4372970, "liabilities": 2865557, "long_term_liabilities": 1323299, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 97225, "financing_cash_flow": 167461, "investing_cash_flow": -246139, "net_cash_flow": 1373740, "operating_cash_flow": 1606900, "quarter": 1 }, { "change_in_working_capital": 86166, "financing_cash_flow": 57622, "investing_cash_flow": -181845, "net_cash_flow": 1470817, "operating_cash_flow": 1672936, "quarter": 2 }, { "change_in_working_capital": -77272, "financing_cash_flow": 187280, "investing_cash_flow": -277999, "net_cash_flow": 1069419, "operating_cash_flow": 1593065, "quarter": 3 }, { "change_in_working_capital": -55904, "financing_cash_flow": 103547, "investing_cash_flow": -492439, "net_cash_flow": 1284639, "operating_cash_flow": 1700256, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9619913958474148, "current_ratio": 1.311780024077008, "debt_to_equity_ratio": 0.5735306936092284, "profit_margin": 0.24308017425518577, "quarter": 1, "return_on_assets": 0.233841036134579, "return_on_equity": 0.2982199789171306 }, { "asset_turnover_ratio": 0.9311666735773306, "current_ratio": 1.864862167644263, "debt_to_equity_ratio": 0.5786570575440662, "profit_margin": 0.23913974770147292, "quarter": 2, "return_on_assets": 0.22267896338730261, "return_on_equity": 0.2875110537144395 }, { "asset_turnover_ratio": 0.9013295360265492, "current_ratio": 1.253012629099702, "debt_to_equity_ratio": 0.5819250780177464, "profit_margin": 0.23758557225986884, "quarter": 3, "return_on_assets": 0.21414289361158975, "return_on_equity": 0.27901000406615273 }, { "asset_turnover_ratio": 0.872448559574901, "current_ratio": 1.3389847872405265, "debt_to_equity_ratio": 0.5802743060336797, "profit_margin": 0.24316244870345477, "quarter": 4, "return_on_assets": 0.21214672811403487, "return_on_equity": 0.27657544732173955 } ], "income_statement": [ { "depreciation": 217848, "expenses": 3792675, "income_tax": 532651, "marketing_expense": 675630, "net_income": 1921703, "net_profit": 1389052, "operational_expense": 2095528, "product_revenue": 2275981, "quarter": 1, "rd_expense": 575417, "revenue": 5714378, "salaries_expense": 1779563, "service_revenue": 3438397 }, { "depreciation": 314220, "expenses": 3774368, "income_tax": 548598, "marketing_expense": 638144, "net_income": 1907314, "net_profit": 1358716, "operational_expense": 2539338, "product_revenue": 2124060, "quarter": 2, "rd_expense": 508270, "revenue": 5681682, "salaries_expense": 1207392, "service_revenue": 3557622 }, { "depreciation": 250903, "expenses": 3756149, "income_tax": 550862, "marketing_expense": 651525, "net_income": 1893024, "net_profit": 1342162, "operational_expense": 1908213, "product_revenue": 2065663, "quarter": 3, "rd_expense": 716498, "revenue": 5649173, "salaries_expense": 1330527, "service_revenue": 3583510 }, { "depreciation": 334449, "expenses": 3738019, "income_tax": 513024, "marketing_expense": 568074, "net_income": 1878831, "net_profit": 1365807, "operational_expense": 2218522, "product_revenue": 1552503, "quarter": 4, "rd_expense": 464287, "revenue": 5616850, "salaries_expense": 1161730, "service_revenue": 4064347 } ], "market_conditions": { "gdp_growth": [ 0.05535743361192384, 0.06571951570566849, 0.05053837340906353, 0.05335466326717499 ], "inflation_rate": [ 0.012100484899611415, 0.010430801353891617, 0.012918278097610623, 0.006584793386132251 ], "interest_rate": [ 0.016505226153185205, 0.014016366149844792, 0.009573714819539454, 0.010282773556153792 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 63826, "billable_hours_per_employee": 96, "client_concentration": 0.3, "client_retention_rate": 0.76, "employee_utilization_rate": 0.74, "gross_billings": 21769689, "net_revenue": 19205785, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 26130 }, { "average_project_size": 55393, "billable_hours_per_employee": 153, "client_concentration": 0.27, "client_retention_rate": 0.82, "employee_utilization_rate": 0.62, "gross_billings": 24420347, "net_revenue": 19056937, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 25928 }, { "average_project_size": 107890, "billable_hours_per_employee": 109, "client_concentration": 0.15, "client_retention_rate": 0.87, "employee_utilization_rate": 0.61, "gross_billings": 24038101, "net_revenue": 18909243, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 25727 }, { "average_project_size": 93053, "billable_hours_per_employee": 120, "client_concentration": 0.1, "client_retention_rate": 0.86, "employee_utilization_rate": 0.61, "gross_billings": 21298961, "net_revenue": 18762693, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 25527 } ], "balance_sheet": [ { "assets": 24485258, "current_assets": 7438917, "current_liabilities": 5538660, "equity": 18434653, "fixed_assets": 17046341, "liabilities": 10622293, "long_term_liabilities": 5083633, "quarter": 1 }, { "assets": 25308842, "current_assets": 9978499, "current_liabilities": 4516651, "equity": 19001626, "fixed_assets": 15330343, "liabilities": 10836925, "long_term_liabilities": 6320274, "quarter": 2 }, { "assets": 26160128, "current_assets": 9846618, "current_liabilities": 5110714, "equity": 19643464, "fixed_assets": 16313510, "liabilities": 11055893, "long_term_liabilities": 5945179, "quarter": 3 }, { "assets": 27040047, "current_assets": 12245510, "current_liabilities": 4866642, "equity": 20254414, "fixed_assets": 14794537, "liabilities": 11279286, "long_term_liabilities": 6412644, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -1849, "financing_cash_flow": 134776, "investing_cash_flow": -404420, "net_cash_flow": 5442329, "operating_cash_flow": 5850871, "quarter": 1 }, { "change_in_working_capital": 77037, "financing_cash_flow": 193906, "investing_cash_flow": -262119, "net_cash_flow": 4935356, "operating_cash_flow": 5264184, "quarter": 2 }, { "change_in_working_capital": 38112, "financing_cash_flow": -129960, "investing_cash_flow": -142629, "net_cash_flow": 4819684, "operating_cash_flow": 5393887, "quarter": 3 }, { "change_in_working_capital": 18649, "financing_cash_flow": 3916, "investing_cash_flow": -317860, "net_cash_flow": 4913520, "operating_cash_flow": 5328660, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.784381565430105, "current_ratio": 1.3430896642870298, "debt_to_equity_ratio": 0.5762133412546468, "profit_margin": 0.23803702894726772, "quarter": 1, "return_on_assets": 0.18671185739598906, "return_on_equity": 0.24799425299733063 }, { "asset_turnover_ratio": 0.7529754620934455, "current_ratio": 2.2092694343663037, "debt_to_equity_ratio": 0.5703156666697892, "profit_margin": 0.23769344464957826, "quarter": 2, "return_on_assets": 0.178977331321599, "return_on_equity": 0.2383853360759758 }, { "asset_turnover_ratio": 0.7228268531407798, "current_ratio": 1.9266619106449705, "debt_to_equity_ratio": 0.562828073500682, "profit_margin": 0.24005344899317227, "quarter": 3, "return_on_assets": 0.1735170791213254, "return_on_equity": 0.2310808826793482 }, { "asset_turnover_ratio": 0.6938853693560518, "current_ratio": 2.516213438342085, "debt_to_equity_ratio": 0.5568803916025415, "profit_margin": 0.23949936184533852, "quarter": 4, "return_on_assets": 0.16618510315459142, "return_on_equity": 0.22186043002774605 } ], "income_statement": [ { "depreciation": 1279183, "expenses": 12965333, "income_tax": 1668764, "marketing_expense": 1942162, "net_income": 6240452, "net_profit": 4571688, "operational_expense": 6680803, "product_revenue": 6937765, "quarter": 1, "rd_expense": 1319074, "revenue": 19205785, "salaries_expense": 5354716, "service_revenue": 12268020 }, { "depreciation": 734475, "expenses": 12846198, "income_tax": 1681030, "marketing_expense": 2429331, "net_income": 6210739, "net_profit": 4529709, "operational_expense": 7352445, "product_revenue": 4648101, "quarter": 2, "rd_expense": 1505141, "revenue": 19056937, "salaries_expense": 6087845, "service_revenue": 14408836 }, { "depreciation": 854658, "expenses": 12728159, "income_tax": 1641855, "marketing_expense": 2311439, "net_income": 6181084, "net_profit": 4539229, "operational_expense": 7526844, "product_revenue": 5587196, "quarter": 3, "rd_expense": 1573958, "revenue": 18909243, "salaries_expense": 6140826, "service_revenue": 13322047 }, { "depreciation": 835007, "expenses": 12611204, "income_tax": 1657836, "marketing_expense": 2159779, "net_income": 6151489, "net_profit": 4493653, "operational_expense": 8547655, "product_revenue": 4387252, "quarter": 4, "rd_expense": 2204978, "revenue": 18762693, "salaries_expense": 5266213, "service_revenue": 14375441 } ], "market_conditions": { "gdp_growth": [ 0.03265781407872309, 0.04076891336631314, 0.043503957428490184, 0.03591218071395179 ], "inflation_rate": [ 0.009884763472180386, 0.012742812381875822, 0.005542726631512273, 0.008796905327044382 ], "interest_rate": [ 0.009084579854125547, 0.010917430302142863, 0.012353761224765792, 0.015738464512605944 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 170263, "billable_hours_per_employee": 139, "client_concentration": 0.34, "client_retention_rate": 0.79, "employee_utilization_rate": 0.79, "gross_billings": 17540670, "net_revenue": 14779259, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 20108 }, { "average_project_size": 165016, "billable_hours_per_employee": 84, "client_concentration": 0.12, "client_retention_rate": 0.66, "employee_utilization_rate": 0.71, "gross_billings": 16730475, "net_revenue": 14929041, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 20312 }, { "average_project_size": 154852, "billable_hours_per_employee": 103, "client_concentration": 0.2, "client_retention_rate": 0.76, "employee_utilization_rate": 0.8, "gross_billings": 19155528, "net_revenue": 15080342, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 20517 }, { "average_project_size": 157179, "billable_hours_per_employee": 143, "client_concentration": 0.19, "client_retention_rate": 0.77, "employee_utilization_rate": 0.61, "gross_billings": 17645822, "net_revenue": 15233176, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 20725 } ], "balance_sheet": [ { "assets": 15287407, "current_assets": 4968369, "current_liabilities": 3125720, "equity": 12776968, "fixed_assets": 10319038, "liabilities": 6309888, "long_term_liabilities": 3184168, "quarter": 1 }, { "assets": 15526415, "current_assets": 7381340, "current_liabilities": 2892776, "equity": 13532059, "fixed_assets": 8145075, "liabilities": 6402223, "long_term_liabilities": 3509447, "quarter": 2 }, { "assets": 15769160, "current_assets": 6378443, "current_liabilities": 3346518, "equity": 13597409, "fixed_assets": 9390717, "liabilities": 6495909, "long_term_liabilities": 3149391, "quarter": 3 }, { "assets": 16015701, "current_assets": 7115427, "current_liabilities": 3825607, "equity": 13853509, "fixed_assets": 8900274, "liabilities": 6590967, "long_term_liabilities": 2765360, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -58780, "financing_cash_flow": -145383, "investing_cash_flow": -320809, "net_cash_flow": 4134568, "operating_cash_flow": 4286737, "quarter": 1 }, { "change_in_working_capital": -87374, "financing_cash_flow": 131187, "investing_cash_flow": -196136, "net_cash_flow": 4726054, "operating_cash_flow": 5017649, "quarter": 2 }, { "change_in_working_capital": -74794, "financing_cash_flow": 153909, "investing_cash_flow": -189104, "net_cash_flow": 5011108, "operating_cash_flow": 4906478, "quarter": 3 }, { "change_in_working_capital": -53860, "financing_cash_flow": -78234, "investing_cash_flow": -290023, "net_cash_flow": 5027989, "operating_cash_flow": 5321065, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9667603537996993, "current_ratio": 1.5895118564682698, "debt_to_equity_ratio": 0.49384861885855863, "profit_margin": 0.2570798035273622, "quarter": 1, "return_on_assets": 0.2485345618128699, "return_on_equity": 0.2973670279208651 }, { "asset_turnover_ratio": 0.961525310253526, "current_ratio": 2.5516458930798653, "debt_to_equity_ratio": 0.4731152147651736, "profit_margin": 0.2952545310847495, "quarter": 2, "return_on_assets": 0.28389470460502314, "return_on_equity": 0.3257351301823322 }, { "asset_turnover_ratio": 0.9563186625032659, "current_ratio": 1.9059939316029377, "debt_to_equity_ratio": 0.47773138250088676, "profit_margin": 0.2867413749635121, "quarter": 3, "return_on_assets": 0.27421612818945335, "return_on_equity": 0.3180133803432698 }, { "asset_turnover_ratio": 0.9511401342969628, "current_ratio": 1.8599471926938653, "debt_to_equity_ratio": 0.47576155615158583, "profit_margin": 0.2907322150023081, "quarter": 4, "return_on_assets": 0.2765270780217488, "return_on_equity": 0.3196861531616286 } ], "income_statement": [ { "depreciation": 487288, "expenses": 9377303, "income_tax": 1602507, "marketing_expense": 1538330, "net_income": 5401956, "net_profit": 3799449, "operational_expense": 6191057, "product_revenue": 4656761, "quarter": 1, "rd_expense": 1363420, "revenue": 14779259, "salaries_expense": 4394718, "service_revenue": 10122498 }, { "depreciation": 609782, "expenses": 9386855, "income_tax": 1134319, "marketing_expense": 1364338, "net_income": 5542186, "net_profit": 4407867, "operational_expense": 5031126, "product_revenue": 4919143, "quarter": 2, "rd_expense": 1414152, "revenue": 14929041, "salaries_expense": 4524429, "service_revenue": 10009898 }, { "depreciation": 582320, "expenses": 9396418, "income_tax": 1359766, "marketing_expense": 1283455, "net_income": 5683924, "net_profit": 4324158, "operational_expense": 6359040, "product_revenue": 4501773, "quarter": 3, "rd_expense": 1759994, "revenue": 15080342, "salaries_expense": 3185519, "service_revenue": 10578569 }, { "depreciation": 892290, "expenses": 9405991, "income_tax": 1398410, "marketing_expense": 1267346, "net_income": 5827185, "net_profit": 4428775, "operational_expense": 5935028, "product_revenue": 6078461, "quarter": 4, "rd_expense": 1366651, "revenue": 15233176, "salaries_expense": 3854545, "service_revenue": 9154715 } ], "market_conditions": { "gdp_growth": [ 0.04975235681915202, 0.060022365878649404, 0.06074508072651768, 0.056782353389113006 ], "inflation_rate": [ 0.0022667537180196444, 0.0058929009845526585, 0.00791399716633543, 0.007212487835372965 ], "interest_rate": [ 0.009536917743019964, 0.014602324116978222, 0.00910140809002816, 0.01120727941481699 ], "year": 2013 }, "random_event": { "description": "Anderson-White New Ad Campaign Launch in 2013", "impact": 0.05, "type": "New Ad Campaign Launch" }, "year": 2013 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Average", "founding_year": 2008, "industry": "Advertising", "location": "Velasquezland", "name": "Perry-Gilbert", "num_employees": 616, "region": "Asia-Pacific", "revenue_size": "Medium", "website": "www.perry-gilbert.com" }

[ { "advertising_kpis": [ { "average_project_size": 122749, "billable_hours_per_employee": 151, "client_concentration": 0.14, "client_retention_rate": 0.81, "employee_utilization_rate": 0.66, "gross_billings": 8004615, "net_revenue": 6811908, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 11058 }, { "average_project_size": 63002, "billable_hours_per_employee": 160, "client_concentration": 0.3, "client_retention_rate": 0.87, "employee_utilization_rate": 0.67, "gross_billings": 8654835, "net_revenue": 6849657, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 11120 }, { "average_project_size": 177023, "billable_hours_per_employee": 109, "client_concentration": 0.14, "client_retention_rate": 0.79, "employee_utilization_rate": 0.71, "gross_billings": 8107780, "net_revenue": 6887615, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 11181 }, { "average_project_size": 116178, "billable_hours_per_employee": 118, "client_concentration": 0.39, "client_retention_rate": 0.88, "employee_utilization_rate": 0.68, "gross_billings": 8677852, "net_revenue": 6925784, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 11243 } ], "balance_sheet": [ { "assets": 7752661, "current_assets": 2959200, "current_liabilities": 1551393, "equity": 6235288, "fixed_assets": 4793461, "liabilities": 3316807, "long_term_liabilities": 1765414, "quarter": 1 }, { "assets": 7953212, "current_assets": 3380465, "current_liabilities": 1542348, "equity": 6429212, "fixed_assets": 4572747, "liabilities": 3395388, "long_term_liabilities": 1853040, "quarter": 2 }, { "assets": 8158952, "current_assets": 3437064, "current_liabilities": 1920225, "equity": 6561379, "fixed_assets": 4721888, "liabilities": 3475830, "long_term_liabilities": 1555605, "quarter": 3 }, { "assets": 8370014, "current_assets": 2936330, "current_liabilities": 1437510, "equity": 6441914, "fixed_assets": 5433684, "liabilities": 3558179, "long_term_liabilities": 2120669, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -18506, "financing_cash_flow": -37948, "investing_cash_flow": -292445, "net_cash_flow": 2008407, "operating_cash_flow": 2112159, "quarter": 1 }, { "change_in_working_capital": 46766, "financing_cash_flow": 100775, "investing_cash_flow": -267063, "net_cash_flow": 1745491, "operating_cash_flow": 2223065, "quarter": 2 }, { "change_in_working_capital": -36159, "financing_cash_flow": -44111, "investing_cash_flow": -200962, "net_cash_flow": 2046589, "operating_cash_flow": 2138567, "quarter": 3 }, { "change_in_working_capital": -37230, "financing_cash_flow": 63951, "investing_cash_flow": -394075, "net_cash_flow": 1813488, "operating_cash_flow": 1936072, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8786541808032107, "current_ratio": 1.9074470492002993, "debt_to_equity_ratio": 0.5319412671876583, "profit_margin": 0.26416005618396493, "quarter": 1, "return_on_assets": 0.23210533776725178, "return_on_equity": 0.2885887548417972 }, { "asset_turnover_ratio": 0.8612441111842611, "current_ratio": 2.191765412215661, "debt_to_equity_ratio": 0.5281188425579993, "profit_margin": 0.2732090088598597, "quarter": 2, "return_on_assets": 0.2352996500030428, "return_on_equity": 0.29107579591402494 }, { "asset_turnover_ratio": 0.8441788847391185, "current_ratio": 1.7899277428426357, "debt_to_equity_ratio": 0.5297407755290465, "profit_margin": 0.2727006373033336, "quarter": 3, "return_on_assets": 0.230208119866375, "return_on_equity": 0.28625948904948184 }, { "asset_turnover_ratio": 0.8274519015141433, "current_ratio": 2.042650138085996, "debt_to_equity_ratio": 0.552348106478913, "profit_margin": 0.23536382307042783, "quarter": 4, "return_on_assets": 0.1947522429472639, "return_on_equity": 0.253042651609444 } ], "income_statement": [ { "depreciation": 312725, "expenses": 4404175, "income_tax": 608299, "marketing_expense": 879794, "net_income": 2407733, "net_profit": 1799434, "operational_expense": 2284213, "product_revenue": 1916986, "quarter": 1, "rd_expense": 531903, "revenue": 6811908, "salaries_expense": 1433049, "service_revenue": 4894922 }, { "depreciation": 351677, "expenses": 4468024, "income_tax": 510245, "marketing_expense": 819648, "net_income": 2381633, "net_profit": 1871388, "operational_expense": 2421105, "product_revenue": 1939292, "quarter": 2, "rd_expense": 754435, "revenue": 6849657, "salaries_expense": 1402931, "service_revenue": 4910365 }, { "depreciation": 260310, "expenses": 4532798, "income_tax": 476560, "marketing_expense": 557025, "net_income": 2354817, "net_profit": 1878257, "operational_expense": 2659216, "product_revenue": 1938233, "quarter": 3, "rd_expense": 835294, "revenue": 6887615, "salaries_expense": 2082360, "service_revenue": 4949382 }, { "depreciation": 305993, "expenses": 4598512, "income_tax": 697193, "marketing_expense": 460816, "net_income": 2327272, "net_profit": 1630079, "operational_expense": 2321714, "product_revenue": 1443673, "quarter": 4, "rd_expense": 907380, "revenue": 6925784, "salaries_expense": 1816923, "service_revenue": 5482111 } ], "market_conditions": { "gdp_growth": [ 0.014232300716345713, 0.01574999476196135, 0.011107377205410458, 0.003471582409234249 ], "inflation_rate": [ 0.04236096188581032, 0.03436187150549233, 0.03829912637911911, 0.04295379688494787 ], "interest_rate": [ 0.04779876375688299, 0.04779728453666828, 0.05146808046152225, 0.049713914546044825 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 57541, "billable_hours_per_employee": 126, "client_concentration": 0.18, "client_retention_rate": 0.75, "employee_utilization_rate": 0.7, "gross_billings": 7789248, "net_revenue": 6121727, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 9938 }, { "average_project_size": 118089, "billable_hours_per_employee": 136, "client_concentration": 0.11, "client_retention_rate": 0.71, "employee_utilization_rate": 0.78, "gross_billings": 6847506, "net_revenue": 6176489, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 10027 }, { "average_project_size": 108969, "billable_hours_per_employee": 158, "client_concentration": 0.12, "client_retention_rate": 0.64, "employee_utilization_rate": 0.62, "gross_billings": 7329711, "net_revenue": 6231742, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 10116 }, { "average_project_size": 168408, "billable_hours_per_employee": 128, "client_concentration": 0.17, "client_retention_rate": 0.87, "employee_utilization_rate": 0.73, "gross_billings": 7885326, "net_revenue": 6287489, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 10207 } ], "balance_sheet": [ { "assets": 8920477, "current_assets": 2830847, "current_liabilities": 1877932, "equity": 5670721, "fixed_assets": 6089630, "liabilities": 4645662, "long_term_liabilities": 2767730, "quarter": 1 }, { "assets": 9045177, "current_assets": 4475861, "current_liabilities": 2566281, "equity": 5623121, "fixed_assets": 4569316, "liabilities": 4731467, "long_term_liabilities": 2165186, "quarter": 2 }, { "assets": 9171621, "current_assets": 3368312, "current_liabilities": 2115589, "equity": 5642285, "fixed_assets": 5803309, "liabilities": 4818858, "long_term_liabilities": 2703269, "quarter": 3 }, { "assets": 9299832, "current_assets": 4644304, "current_liabilities": 2812381, "equity": 5845366, "fixed_assets": 4655528, "liabilities": 4907863, "long_term_liabilities": 2095482, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -53053, "financing_cash_flow": -107510, "investing_cash_flow": -203232, "net_cash_flow": 1176340, "operating_cash_flow": 1648645, "quarter": 1 }, { "change_in_working_capital": 53266, "financing_cash_flow": -193435, "investing_cash_flow": -403868, "net_cash_flow": 1734160, "operating_cash_flow": 1654035, "quarter": 2 }, { "change_in_working_capital": 42586, "financing_cash_flow": -155781, "investing_cash_flow": -360586, "net_cash_flow": 1154200, "operating_cash_flow": 1547763, "quarter": 3 }, { "change_in_working_capital": 21992, "financing_cash_flow": 59446, "investing_cash_flow": -495488, "net_cash_flow": 1436393, "operating_cash_flow": 1824395, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6862555668267515, "current_ratio": 1.5074278514877002, "debt_to_equity_ratio": 0.8192365662144196, "profit_margin": 0.22802486945268877, "quarter": 1, "return_on_assets": 0.15648333603685094, "return_on_equity": 0.24616023253480465 }, { "asset_turnover_ratio": 0.6828488817852874, "current_ratio": 1.7441040166684787, "debt_to_equity_ratio": 0.8414307641610416, "profit_margin": 0.21199924423082434, "quarter": 2, "return_on_assets": 0.14476344686234444, "return_on_equity": 0.23286196402318216 }, { "asset_turnover_ratio": 0.6794591708488609, "current_ratio": 1.5921391158679687, "debt_to_equity_ratio": 0.8540614307855772, "profit_margin": 0.2069280146706972, "quarter": 3, "return_on_assets": 0.14059913727355283, "return_on_equity": 0.22854605891053004 }, { "asset_turnover_ratio": 0.6760862991933617, "current_ratio": 1.6513779605252632, "debt_to_equity_ratio": 0.8396160308866887, "profit_margin": 0.23115698492673306, "quarter": 4, "return_on_assets": 0.15628207047181067, "return_on_equity": 0.24864088921035912 } ], "income_statement": [ { "depreciation": 252739, "expenses": 4354613, "income_tax": 371208, "marketing_expense": 679097, "net_income": 1767114, "net_profit": 1395906, "operational_expense": 2545145, "product_revenue": 1909918, "quarter": 1, "rd_expense": 799950, "revenue": 6121727, "salaries_expense": 1552061, "service_revenue": 4211809 }, { "depreciation": 344624, "expenses": 4381233, "income_tax": 485845, "marketing_expense": 597283, "net_income": 1795256, "net_profit": 1309411, "operational_expense": 2462507, "product_revenue": 2000765, "quarter": 2, "rd_expense": 608764, "revenue": 6176489, "salaries_expense": 1739572, "service_revenue": 4175724 }, { "depreciation": 258241, "expenses": 4408017, "income_tax": 534203, "marketing_expense": 831959, "net_income": 1823725, "net_profit": 1289522, "operational_expense": 2864360, "product_revenue": 2122167, "quarter": 3, "rd_expense": 524257, "revenue": 6231742, "salaries_expense": 1621264, "service_revenue": 4109575 }, { "depreciation": 370998, "expenses": 4434964, "income_tax": 399128, "marketing_expense": 599313, "net_income": 1852525, "net_profit": 1453397, "operational_expense": 2395078, "product_revenue": 2215510, "quarter": 4, "rd_expense": 478624, "revenue": 6287489, "salaries_expense": 2073839, "service_revenue": 4071979 } ], "market_conditions": { "gdp_growth": [ -0.00023237591346685071, 0.0005413561474542378, -0.0023809409622602817, -0.006101900427424459 ], "inflation_rate": [ 0.038002602109548235, 0.03985399329846978, 0.03402758637605288, 0.03786852345081499 ], "interest_rate": [ 0.04964436791334214, 0.049684379008572005, 0.051862190971433755, 0.04705333921604722 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 99150, "billable_hours_per_employee": 133, "client_concentration": 0.39, "client_retention_rate": 0.71, "employee_utilization_rate": 0.72, "gross_billings": 7791182, "net_revenue": 6267099, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 10174 }, { "average_project_size": 106826, "billable_hours_per_employee": 154, "client_concentration": 0.36, "client_retention_rate": 0.83, "employee_utilization_rate": 0.63, "gross_billings": 6946862, "net_revenue": 6178911, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 10031 }, { "average_project_size": 165699, "billable_hours_per_employee": 84, "client_concentration": 0.12, "client_retention_rate": 0.75, "employee_utilization_rate": 0.75, "gross_billings": 7008107, "net_revenue": 6091964, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 9890 }, { "average_project_size": 71266, "billable_hours_per_employee": 135, "client_concentration": 0.14, "client_retention_rate": 0.74, "employee_utilization_rate": 0.69, "gross_billings": 6818927, "net_revenue": 6006241, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 9750 } ], "balance_sheet": [ { "assets": 7958702, "current_assets": 2405613, "current_liabilities": 1915729, "equity": 6012343, "fixed_assets": 5553089, "liabilities": 3406866, "long_term_liabilities": 1491137, "quarter": 1 }, { "assets": 8084579, "current_assets": 3972535, "current_liabilities": 1888219, "equity": 6072119, "fixed_assets": 4112044, "liabilities": 3446510, "long_term_liabilities": 1558291, "quarter": 2 }, { "assets": 8212447, "current_assets": 2641203, "current_liabilities": 1749471, "equity": 6175948, "fixed_assets": 5571244, "liabilities": 3486616, "long_term_liabilities": 1737145, "quarter": 3 }, { "assets": 8342337, "current_assets": 3678386, "current_liabilities": 1678560, "equity": 6417215, "fixed_assets": 4663951, "liabilities": 3527188, "long_term_liabilities": 1848628, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 13016, "financing_cash_flow": 43494, "investing_cash_flow": -213834, "net_cash_flow": 1658052, "operating_cash_flow": 1752794, "quarter": 1 }, { "change_in_working_capital": -73907, "financing_cash_flow": -154824, "investing_cash_flow": -354427, "net_cash_flow": 1195748, "operating_cash_flow": 1828136, "quarter": 2 }, { "change_in_working_capital": 93877, "financing_cash_flow": 71724, "investing_cash_flow": -183525, "net_cash_flow": 918816, "operating_cash_flow": 1659668, "quarter": 3 }, { "change_in_working_capital": -51086, "financing_cash_flow": -6229, "investing_cash_flow": -262434, "net_cash_flow": 1690843, "operating_cash_flow": 1874925, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7874524011578773, "current_ratio": 1.2557167532568543, "debt_to_equity_ratio": 0.5666453161438062, "profit_margin": 0.23304355013380193, "quarter": 1, "return_on_assets": 0.18351070312721848, "return_on_equity": 0.24291811029410665 }, { "asset_turnover_ratio": 0.7642835823609367, "current_ratio": 2.103852889945499, "debt_to_equity_ratio": 0.5675959249151737, "profit_margin": 0.2320878225952761, "quarter": 2, "return_on_assets": 0.1773809124754672, "return_on_equity": 0.23616961393543176 }, { "asset_turnover_ratio": 0.7417964462967006, "current_ratio": 1.5097152224872548, "debt_to_equity_ratio": 0.5645474994284279, "profit_margin": 0.23803768374205758, "quarter": 3, "return_on_assets": 0.1765755078845562, "return_on_equity": 0.23480071399564892 }, { "asset_turnover_ratio": 0.7199710344954897, "current_ratio": 2.191393813745115, "debt_to_equity_ratio": 0.5496446667284796, "profit_margin": 0.26673355264965226, "quarter": 4, "return_on_assets": 0.1920404318358273, "return_on_equity": 0.24965128953915366 } ], "income_statement": [ { "depreciation": 292287, "expenses": 4225959, "income_tax": 580633, "marketing_expense": 552129, "net_income": 2041140, "net_profit": 1460507, "operational_expense": 2789826, "product_revenue": 2078507, "quarter": 1, "rd_expense": 448263, "revenue": 6267099, "salaries_expense": 2089752, "service_revenue": 4188592 }, { "depreciation": 394086, "expenses": 4141672, "income_tax": 603189, "marketing_expense": 573821, "net_income": 2037239, "net_profit": 1434050, "operational_expense": 2229950, "product_revenue": 1351489, "quarter": 2, "rd_expense": 736861, "revenue": 6178911, "salaries_expense": 1527909, "service_revenue": 4827422 }, { "depreciation": 209551, "expenses": 4059066, "income_tax": 582781, "marketing_expense": 408154, "net_income": 2032898, "net_profit": 1450117, "operational_expense": 2033898, "product_revenue": 2240450, "quarter": 3, "rd_expense": 775533, "revenue": 6091964, "salaries_expense": 1259774, "service_revenue": 3851514 }, { "depreciation": 272859, "expenses": 3978108, "income_tax": 426067, "marketing_expense": 595249, "net_income": 2028133, "net_profit": 1602066, "operational_expense": 2185971, "product_revenue": 1792394, "quarter": 4, "rd_expense": 631462, "revenue": 6006241, "salaries_expense": 1623240, "service_revenue": 4213847 } ], "market_conditions": { "gdp_growth": [ -0.01900592189435322, -0.01695114395314365, -0.0076051249409038405, -0.01468184097925981 ], "inflation_rate": [ 0.0286660257474264, 0.032220031779925225, 0.03348102894805117, 0.033125262134617625 ], "interest_rate": [ 0.05282630747183197, 0.04695516537421997, 0.04723291765215167, 0.05165502604361093 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 98730, "billable_hours_per_employee": 101, "client_concentration": 0.37, "client_retention_rate": 0.89, "employee_utilization_rate": 0.8, "gross_billings": 9434834, "net_revenue": 8020636, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 13021 }, { "average_project_size": 119548, "billable_hours_per_employee": 150, "client_concentration": 0.3, "client_retention_rate": 0.69, "employee_utilization_rate": 0.67, "gross_billings": 9957552, "net_revenue": 8053210, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 13073 }, { "average_project_size": 84190, "billable_hours_per_employee": 152, "client_concentration": 0.19, "client_retention_rate": 0.7, "employee_utilization_rate": 0.79, "gross_billings": 9772479, "net_revenue": 8085917, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 13126 }, { "average_project_size": 104955, "billable_hours_per_employee": 160, "client_concentration": 0.13, "client_retention_rate": 0.61, "employee_utilization_rate": 0.67, "gross_billings": 9954694, "net_revenue": 8118757, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 13180 } ], "balance_sheet": [ { "assets": 11834963, "current_assets": 4499625, "current_liabilities": 2477003, "equity": 8172398, "fixed_assets": 7335338, "liabilities": 4823355, "long_term_liabilities": 2346352, "quarter": 1 }, { "assets": 12118845, "current_assets": 4372421, "current_liabilities": 2729771, "equity": 8508704, "fixed_assets": 7746424, "liabilities": 4925725, "long_term_liabilities": 2195954, "quarter": 2 }, { "assets": 12409537, "current_assets": 6063858, "current_liabilities": 2353671, "equity": 8662294, "fixed_assets": 6345679, "liabilities": 5030267, "long_term_liabilities": 2676596, "quarter": 3 }, { "assets": 12707202, "current_assets": 4707843, "current_liabilities": 2504983, "equity": 8809903, "fixed_assets": 7999359, "liabilities": 5137028, "long_term_liabilities": 2632045, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 90703, "financing_cash_flow": -49056, "investing_cash_flow": -248582, "net_cash_flow": 1391103, "operating_cash_flow": 1788240, "quarter": 1 }, { "change_in_working_capital": 24824, "financing_cash_flow": -22495, "investing_cash_flow": -470854, "net_cash_flow": 1502627, "operating_cash_flow": 1677007, "quarter": 2 }, { "change_in_working_capital": 93081, "financing_cash_flow": -99828, "investing_cash_flow": -247582, "net_cash_flow": 1776067, "operating_cash_flow": 1749644, "quarter": 3 }, { "change_in_working_capital": -93927, "financing_cash_flow": 77047, "investing_cash_flow": -247121, "net_cash_flow": 1414238, "operating_cash_flow": 1732002, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6777068927042695, "current_ratio": 1.8165601737260715, "debt_to_equity_ratio": 0.5902006975186476, "profit_margin": 0.1447254307513768, "quarter": 1, "return_on_assets": 0.09808142196980252, "return_on_equity": 0.14203786942339322 }, { "asset_turnover_ratio": 0.6645195973708715, "current_ratio": 1.6017537734850287, "debt_to_equity_ratio": 0.5789042608604084, "profit_margin": 0.16336144220751725, "quarter": 2, "return_on_assets": 0.10855687980166427, "return_on_equity": 0.15461626118384186 }, { "asset_turnover_ratio": 0.6515889351875094, "current_ratio": 2.5763405335749985, "debt_to_equity_ratio": 0.5807084128061227, "profit_margin": 0.158673901797409, "quarter": 3, "return_on_assets": 0.10339015871422116, "return_on_equity": 0.148115960968307 }, { "asset_turnover_ratio": 0.6389098874795569, "current_ratio": 1.8793911974652124, "debt_to_equity_ratio": 0.5830969989113387, "profit_margin": 0.1526993602592121, "quarter": 4, "return_on_assets": 0.09756113108141351, "return_on_equity": 0.14071993755209336 } ], "income_statement": [ { "depreciation": 627450, "expenses": 6370334, "income_tax": 489512, "marketing_expense": 1051124, "net_income": 1650302, "net_profit": 1160790, "operational_expense": 3193502, "product_revenue": 2224076, "quarter": 1, "rd_expense": 793895, "revenue": 8020636, "salaries_expense": 2856716, "service_revenue": 5796560 }, { "depreciation": 361423, "expenses": 6366193, "income_tax": 371433, "marketing_expense": 1113058, "net_income": 1687017, "net_profit": 1315584, "operational_expense": 3973736, "product_revenue": 2842455, "quarter": 2, "rd_expense": 985005, "revenue": 8053210, "salaries_expense": 3121133, "service_revenue": 5210755 }, { "depreciation": 466620, "expenses": 6362055, "income_tax": 440838, "marketing_expense": 901116, "net_income": 1723862, "net_profit": 1283024, "operational_expense": 3323939, "product_revenue": 1976697, "quarter": 3, "rd_expense": 800247, "revenue": 8085917, "salaries_expense": 2767388, "service_revenue": 6109220 }, { "depreciation": 492273, "expenses": 6357919, "income_tax": 521109, "marketing_expense": 963475, "net_income": 1760838, "net_profit": 1239729, "operational_expense": 3889860, "product_revenue": 2663733, "quarter": 4, "rd_expense": 772518, "revenue": 8118757, "salaries_expense": 2640142, "service_revenue": 5455024 } ], "market_conditions": { "gdp_growth": [ 0.002020634847504685, -0.006838847375994914, -0.007056497010723339, -0.01716458669954738 ], "inflation_rate": [ 0.024257504333322882, 0.024075031807471232, 0.026796255339475897, 0.0270770587667763 ], "interest_rate": [ 0.053782174608422134, 0.05622783028274455, 0.05379529809348513, 0.05754441377255797 ], "year": 2011 }, "random_event": { "description": "Perry-Gilbert Industry Recognition in 2011", "impact": -0.02, "type": "Industry Recognition" }, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 82154, "billable_hours_per_employee": 85, "client_concentration": 0.13, "client_retention_rate": 0.81, "employee_utilization_rate": 0.66, "gross_billings": 13827479, "net_revenue": 12342300, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 20036 }, { "average_project_size": 67943, "billable_hours_per_employee": 147, "client_concentration": 0.24, "client_retention_rate": 0.77, "employee_utilization_rate": 0.73, "gross_billings": 13899556, "net_revenue": 12487336, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 20272 }, { "average_project_size": 56861, "billable_hours_per_employee": 140, "client_concentration": 0.12, "client_retention_rate": 0.81, "employee_utilization_rate": 0.75, "gross_billings": 14496525, "net_revenue": 12634077, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 20510 }, { "average_project_size": 62889, "billable_hours_per_employee": 156, "client_concentration": 0.19, "client_retention_rate": 0.86, "employee_utilization_rate": 0.61, "gross_billings": 14945349, "net_revenue": 12782542, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 20751 } ], "balance_sheet": [ { "assets": 14255474, "current_assets": 5212451, "current_liabilities": 4691087, "equity": 8333794, "fixed_assets": 9043023, "liabilities": 8347450, "long_term_liabilities": 3656363, "quarter": 1 }, { "assets": 14478177, "current_assets": 5457544, "current_liabilities": 3515982, "equity": 8539313, "fixed_assets": 9020633, "liabilities": 8553961, "long_term_liabilities": 5037979, "quarter": 2 }, { "assets": 14704359, "current_assets": 5275710, "current_liabilities": 4541462, "equity": 8533972, "fixed_assets": 9428649, "liabilities": 8765581, "long_term_liabilities": 4224119, "quarter": 3 }, { "assets": 14934075, "current_assets": 6114656, "current_liabilities": 5349798, "equity": 8661957, "fixed_assets": 8819419, "liabilities": 8982436, "long_term_liabilities": 3632638, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -26574, "financing_cash_flow": -109792, "investing_cash_flow": -111685, "net_cash_flow": 2641621, "operating_cash_flow": 2872808, "quarter": 1 }, { "change_in_working_capital": 91229, "financing_cash_flow": 76869, "investing_cash_flow": -220538, "net_cash_flow": 2713513, "operating_cash_flow": 3325977, "quarter": 2 }, { "change_in_working_capital": 32978, "financing_cash_flow": -38500, "investing_cash_flow": -304292, "net_cash_flow": 2923761, "operating_cash_flow": 3204524, "quarter": 3 }, { "change_in_working_capital": -63781, "financing_cash_flow": 57031, "investing_cash_flow": -290116, "net_cash_flow": 3009455, "operating_cash_flow": 3476323, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.865793729482443, "current_ratio": 1.111139273264384, "debt_to_equity_ratio": 1.0016386294165658, "profit_margin": 0.1965411633163997, "quarter": 1, "return_on_assets": 0.17016410678452362, "return_on_equity": 0.2910763093016218 }, { "asset_turnover_ratio": 0.8624936689197819, "current_ratio": 1.552210449314018, "debt_to_equity_ratio": 1.0017153604745488, "profit_margin": 0.20941992751696598, "quarter": 2, "return_on_assets": 0.18062336162902276, "return_on_equity": 0.3062420829403958 }, { "asset_turnover_ratio": 0.8592062394559328, "current_ratio": 1.1616765702322291, "debt_to_equity_ratio": 1.027139648454436, "profit_margin": 0.20541223549611104, "quarter": 3, "return_on_assets": 0.17649147439885002, "return_on_equity": 0.304101536775607 }, { "asset_turnover_ratio": 0.8559312846627595, "current_ratio": 1.1429695102506674, "debt_to_equity_ratio": 1.0369984519664552, "profit_margin": 0.2120327865928389, "quarter": 4, "return_on_assets": 0.1814854954190333, "return_on_equity": 0.3128990365572122 } ], "income_statement": [ { "depreciation": 447038, "expenses": 8923770, "income_tax": 992760, "marketing_expense": 1781762, "net_income": 3418530, "net_profit": 2425770, "operational_expense": 5270488, "product_revenue": 3134399, "quarter": 1, "rd_expense": 913871, "revenue": 12342300, "salaries_expense": 2996996, "service_revenue": 9207901 }, { "depreciation": 710880, "expenses": 9027502, "income_tax": 844737, "marketing_expense": 922898, "net_income": 3459834, "net_profit": 2615097, "operational_expense": 4832145, "product_revenue": 4781385, "quarter": 2, "rd_expense": 1564319, "revenue": 12487336, "salaries_expense": 3533238, "service_revenue": 7705951 }, { "depreciation": 609330, "expenses": 9132440, "income_tax": 906443, "marketing_expense": 1172213, "net_income": 3501637, "net_profit": 2595194, "operational_expense": 5208087, "product_revenue": 3646693, "quarter": 3, "rd_expense": 1705360, "revenue": 12634077, "salaries_expense": 4200008, "service_revenue": 8987384 }, { "depreciation": 766005, "expenses": 9238599, "income_tax": 833625, "marketing_expense": 1582108, "net_income": 3543943, "net_profit": 2710318, "operational_expense": 5996862, "product_revenue": 4331059, "quarter": 4, "rd_expense": 1458928, "revenue": 12782542, "salaries_expense": 3291558, "service_revenue": 8451483 } ], "market_conditions": { "gdp_growth": [ -0.009552063659853819, -0.015930497165020187, -0.0077612082776199, -0.008551386315094082 ], "inflation_rate": [ 0.03154905724956784, 0.03173726835130389, 0.033422893103002005, 0.03673852538939199 ], "interest_rate": [ 0.045545704588104835, 0.04883122519801661, 0.04627172306466046, 0.045564523333062025 ], "year": 2012 }, "random_event": { "description": "Perry-Gilbert Senior Leadership Change in 2012", "impact": 0.06, "type": "Senior Leadership Change" }, "year": 2012 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Average", "founding_year": 2008, "industry": "Advertising", "location": "Nicoleborough", "name": "Fletcher, Brown and Mclaughlin", "num_employees": 128, "region": "Europe", "revenue_size": "Large", "website": "www.fletcher,brownandmclaughlin.com" }

[ { "advertising_kpis": [ { "average_project_size": 197030, "billable_hours_per_employee": 109, "client_concentration": 0.36, "client_retention_rate": 0.68, "employee_utilization_rate": 0.65, "gross_billings": 38566166, "net_revenue": 30776523, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 240442 }, { "average_project_size": 163670, "billable_hours_per_employee": 158, "client_concentration": 0.3, "client_retention_rate": 0.65, "employee_utilization_rate": 0.61, "gross_billings": 39936097, "net_revenue": 31174631, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 243552 }, { "average_project_size": 160137, "billable_hours_per_employee": 157, "client_concentration": 0.23, "client_retention_rate": 0.9, "employee_utilization_rate": 0.77, "gross_billings": 37720028, "net_revenue": 31577889, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 246702 }, { "average_project_size": 147628, "billable_hours_per_employee": 108, "client_concentration": 0.2, "client_retention_rate": 0.75, "employee_utilization_rate": 0.77, "gross_billings": 39708641, "net_revenue": 31986364, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 249893 } ], "balance_sheet": [ { "assets": 43792307, "current_assets": 16558658, "current_liabilities": 10118647, "equity": 24746742, "fixed_assets": 27233649, "liabilities": 23792745, "long_term_liabilities": 13674098, "quarter": 1 }, { "assets": 44965046, "current_assets": 16931560, "current_liabilities": 13471237, "equity": 25629449, "fixed_assets": 28033486, "liabilities": 24326245, "long_term_liabilities": 10855008, "quarter": 2 }, { "assets": 46169191, "current_assets": 17243524, "current_liabilities": 10736688, "equity": 26166287, "fixed_assets": 28925667, "liabilities": 24871708, "long_term_liabilities": 14135020, "quarter": 3 }, { "assets": 47405582, "current_assets": 16998887, "current_liabilities": 10592349, "equity": 26787546, "fixed_assets": 30406695, "liabilities": 25429401, "long_term_liabilities": 14837052, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -57948, "financing_cash_flow": -2231, "investing_cash_flow": -119728, "net_cash_flow": 5880946, "operating_cash_flow": 6320675, "quarter": 1 }, { "change_in_working_capital": 44394, "financing_cash_flow": -128492, "investing_cash_flow": -470939, "net_cash_flow": 6094217, "operating_cash_flow": 6565466, "quarter": 2 }, { "change_in_working_capital": 91484, "financing_cash_flow": 174390, "investing_cash_flow": -324983, "net_cash_flow": 6589064, "operating_cash_flow": 6809729, "quarter": 3 }, { "change_in_working_capital": 61937, "financing_cash_flow": -91337, "investing_cash_flow": -357339, "net_cash_flow": 5875317, "operating_cash_flow": 6232473, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7027837788952292, "current_ratio": 1.6364498138931025, "debt_to_equity_ratio": 0.961449592031145, "profit_margin": 0.15424679389546375, "quarter": 1, "return_on_assets": 0.1084021446963276, "return_on_equity": 0.19183050439528565 }, { "asset_turnover_ratio": 0.6933081087029245, "current_ratio": 1.2568675022197293, "debt_to_equity_ratio": 0.9491520867264841, "profit_margin": 0.160086834708645, "quarter": 2, "return_on_assets": 0.11098950060008834, "return_on_equity": 0.19472318737714572 }, { "asset_turnover_ratio": 0.6839601976131658, "current_ratio": 1.6060375415584396, "debt_to_equity_ratio": 0.9505249254508291, "profit_margin": 0.15418396080877983, "quarter": 3, "return_on_assets": 0.10545569230355369, "return_on_equity": 0.18607164249172992 }, { "asset_turnover_ratio": 0.6747383462141653, "current_ratio": 1.6048269368767967, "debt_to_equity_ratio": 0.9492993871107118, "profit_margin": 0.15041925365446351, "quarter": 4, "return_on_assets": 0.10149363844958174, "return_on_equity": 0.1796120107455905 } ], "income_statement": [ { "depreciation": 1573495, "expenses": 24620768, "income_tax": 1408575, "marketing_expense": 2713467, "net_income": 6155755, "net_profit": 4747180, "operational_expense": 14296905, "product_revenue": 8318430, "quarter": 1, "rd_expense": 4563034, "revenue": 30776523, "salaries_expense": 8043092, "service_revenue": 22458093 }, { "depreciation": 1574818, "expenses": 24911624, "income_tax": 1272359, "marketing_expense": 4409112, "net_income": 6263007, "net_profit": 4990648, "operational_expense": 13599431, "product_revenue": 7468681, "quarter": 2, "rd_expense": 4714753, "revenue": 31174631, "salaries_expense": 11343173, "service_revenue": 23705950 }, { "depreciation": 1940925, "expenses": 25205916, "income_tax": 1503169, "marketing_expense": 4859280, "net_income": 6371973, "net_profit": 4868804, "operational_expense": 14284139, "product_revenue": 11709528, "quarter": 3, "rd_expense": 2785172, "revenue": 31577889, "salaries_expense": 10212899, "service_revenue": 19868361 }, { "depreciation": 1421108, "expenses": 25503685, "income_tax": 1671314, "marketing_expense": 4088226, "net_income": 6482679, "net_profit": 4811365, "operational_expense": 15561241, "product_revenue": 6578688, "quarter": 4, "rd_expense": 2661215, "revenue": 31986364, "salaries_expense": 12019509, "service_revenue": 25407676 } ], "market_conditions": { "gdp_growth": [ -0.008221534480556115, -0.007836441029696469, 0.007780024334353758, 0.0008600312553944996 ], "inflation_rate": [ 0.023396091581694013, 0.023709930972231487, 0.02287571096546583, 0.023244057907883524 ], "interest_rate": [ 0.05014848453837813, 0.047648402077950396, 0.05539498502426007, 0.05653887130905008 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 151970, "billable_hours_per_employee": 135, "client_concentration": 0.22, "client_retention_rate": 0.62, "employee_utilization_rate": 0.66, "gross_billings": 26233718, "net_revenue": 21870551, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 170864 }, { "average_project_size": 124374, "billable_hours_per_employee": 125, "client_concentration": 0.11, "client_retention_rate": 0.6, "employee_utilization_rate": 0.69, "gross_billings": 27742951, "net_revenue": 21943852, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 171436 }, { "average_project_size": 107888, "billable_hours_per_employee": 130, "client_concentration": 0.32, "client_retention_rate": 0.87, "employee_utilization_rate": 0.61, "gross_billings": 28442347, "net_revenue": 22017400, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 172011 }, { "average_project_size": 90401, "billable_hours_per_employee": 133, "client_concentration": 0.17, "client_retention_rate": 0.74, "employee_utilization_rate": 0.77, "gross_billings": 27595515, "net_revenue": 22091194, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 172587 } ], "balance_sheet": [ { "assets": 24883874, "current_assets": 10473832, "current_liabilities": 6606600, "equity": 13932446, "fixed_assets": 14410042, "liabilities": 14580394, "long_term_liabilities": 7973794, "quarter": 1 }, { "assets": 25750996, "current_assets": 9600241, "current_liabilities": 7243052, "equity": 14480355, "fixed_assets": 16150755, "liabilities": 14938623, "long_term_liabilities": 7695571, "quarter": 2 }, { "assets": 26648335, "current_assets": 10426119, "current_liabilities": 8763976, "equity": 14981210, "fixed_assets": 16222216, "liabilities": 15305654, "long_term_liabilities": 6541678, "quarter": 3 }, { "assets": 27576943, "current_assets": 10796257, "current_liabilities": 6319256, "equity": 15294367, "fixed_assets": 16780686, "liabilities": 15681703, "long_term_liabilities": 9362447, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 66206, "financing_cash_flow": 188270, "investing_cash_flow": -305240, "net_cash_flow": 4005179, "operating_cash_flow": 4562312, "quarter": 1 }, { "change_in_working_capital": 50583, "financing_cash_flow": 4293, "investing_cash_flow": -320345, "net_cash_flow": 5079613, "operating_cash_flow": 5254704, "quarter": 2 }, { "change_in_working_capital": 67636, "financing_cash_flow": 84986, "investing_cash_flow": -101724, "net_cash_flow": 4935460, "operating_cash_flow": 5320469, "quarter": 3 }, { "change_in_working_capital": 98489, "financing_cash_flow": -190028, "investing_cash_flow": -270262, "net_cash_flow": 4364667, "operating_cash_flow": 4471814, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8789045869626249, "current_ratio": 1.5853588835407018, "debt_to_equity_ratio": 1.0465064066998717, "profit_margin": 0.165929335753818, "quarter": 1, "return_on_assets": 0.1458360543056921, "return_on_equity": 0.2604686930062388 }, { "asset_turnover_ratio": 0.8521554661419698, "current_ratio": 1.3254414023259808, "debt_to_equity_ratio": 1.0316475666515081, "profit_margin": 0.16715305954487844, "quarter": 2, "return_on_assets": 0.14244039337352232, "return_on_equity": 0.2533074638018198 }, { "asset_turnover_ratio": 0.82622047493774, "current_ratio": 1.1896562701677869, "debt_to_equity_ratio": 1.021656728662104, "profit_margin": 0.16525697857149346, "quarter": 3, "return_on_assets": 0.13653869932211524, "return_on_equity": 0.24287283870928983 }, { "asset_turnover_ratio": 0.8010747964341081, "current_ratio": 1.7084696362989567, "debt_to_equity_ratio": 1.0253254024831495, "profit_margin": 0.15386796204858824, "quarter": 4, "return_on_assets": 0.12325974637580388, "return_on_equity": 0.22224698805776008 } ], "income_statement": [ { "depreciation": 933346, "expenses": 17255863, "income_tax": 985722, "marketing_expense": 2881176, "net_income": 4614688, "net_profit": 3628966, "operational_expense": 9274165, "product_revenue": 4414765, "quarter": 1, "rd_expense": 2997398, "revenue": 21870551, "salaries_expense": 8006771, "service_revenue": 17455786 }, { "depreciation": 1586722, "expenses": 17257525, "income_tax": 1018345, "marketing_expense": 2761451, "net_income": 4686327, "net_profit": 3667982, "operational_expense": 9342929, "product_revenue": 7725301, "quarter": 2, "rd_expense": 2896852, "revenue": 21943852, "salaries_expense": 7640766, "service_revenue": 14218551 }, { "depreciation": 1681940, "expenses": 17259189, "income_tax": 1119682, "marketing_expense": 2930290, "net_income": 4758211, "net_profit": 3638529, "operational_expense": 11434989, "product_revenue": 7568548, "quarter": 3, "rd_expense": 3005875, "revenue": 22017400, "salaries_expense": 5674765, "service_revenue": 14448852 }, { "depreciation": 1072687, "expenses": 17260852, "income_tax": 1431215, "marketing_expense": 1760927, "net_income": 4830342, "net_profit": 3399127, "operational_expense": 11389505, "product_revenue": 6096177, "quarter": 4, "rd_expense": 1809038, "revenue": 22091194, "salaries_expense": 7588103, "service_revenue": 15995017 } ], "market_conditions": { "gdp_growth": [ -0.0029976795616829654, -0.009179882292842884, -0.010652050469586706, -0.01597471835036826 ], "inflation_rate": [ 0.02145012193064466, 0.02095150075266679, 0.024742898316118592, 0.02089262633456534 ], "interest_rate": [ 0.05855177857784577, 0.058676319157179614, 0.05831668060173686, 0.05490604567218335 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 53181, "billable_hours_per_employee": 157, "client_concentration": 0.1, "client_retention_rate": 0.71, "employee_utilization_rate": 0.61, "gross_billings": 49280521, "net_revenue": 44529336, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 347885 }, { "average_project_size": 170541, "billable_hours_per_employee": 109, "client_concentration": 0.31, "client_retention_rate": 0.74, "employee_utilization_rate": 0.67, "gross_billings": 50720320, "net_revenue": 43937081, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 343258 }, { "average_project_size": 51039, "billable_hours_per_employee": 99, "client_concentration": 0.27, "client_retention_rate": 0.78, "employee_utilization_rate": 0.68, "gross_billings": 55723574, "net_revenue": 43352704, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 338693 }, { "average_project_size": 112787, "billable_hours_per_employee": 85, "client_concentration": 0.24, "client_retention_rate": 0.75, "employee_utilization_rate": 0.77, "gross_billings": 48057752, "net_revenue": 42776099, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 334188 } ], "balance_sheet": [ { "assets": 64420360, "current_assets": 25635776, "current_liabilities": 16277686, "equity": 39933641, "fixed_assets": 38784584, "liabilities": 37931088, "long_term_liabilities": 21653402, "quarter": 1 }, { "assets": 65769294, "current_assets": 21091023, "current_liabilities": 16178378, "equity": 40156277, "fixed_assets": 44678271, "liabilities": 38665297, "long_term_liabilities": 22486919, "quarter": 2 }, { "assets": 67146474, "current_assets": 29931073, "current_liabilities": 22476670, "equity": 39793911, "fixed_assets": 37215401, "liabilities": 39413718, "long_term_liabilities": 16937048, "quarter": 3 }, { "assets": 68552491, "current_assets": 24119360, "current_liabilities": 19104817, "equity": 40008656, "fixed_assets": 44433131, "liabilities": 40176625, "long_term_liabilities": 21071808, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -38590, "financing_cash_flow": -125399, "investing_cash_flow": -422577, "net_cash_flow": 15877011, "operating_cash_flow": 16020074, "quarter": 1 }, { "change_in_working_capital": 68739, "financing_cash_flow": -128191, "investing_cash_flow": -307649, "net_cash_flow": 14407553, "operating_cash_flow": 14648054, "quarter": 2 }, { "change_in_working_capital": 861, "financing_cash_flow": 95120, "investing_cash_flow": -370090, "net_cash_flow": 13614472, "operating_cash_flow": 13713888, "quarter": 3 }, { "change_in_working_capital": 39851, "financing_cash_flow": 80288, "investing_cash_flow": -421699, "net_cash_flow": 12855290, "operating_cash_flow": 13252392, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6912307848015752, "current_ratio": 1.5749029683948934, "debt_to_equity_ratio": 0.9498529823513964, "profit_margin": 0.30192161410176876, "quarter": 1, "return_on_assets": 0.20869751426412395, "return_on_equity": 0.3366677483778652 }, { "asset_turnover_ratio": 0.6680485425311088, "current_ratio": 1.30365497703169, "debt_to_equity_ratio": 0.9628705619298323, "profit_margin": 0.297067527084924, "quarter": 2, "return_on_assets": 0.19845552850240417, "return_on_equity": 0.32503710441084965 }, { "asset_turnover_ratio": 0.6456437906181045, "current_ratio": 1.3316506849101757, "debt_to_equity_ratio": 0.9904459503867312, "profit_margin": 0.27820998201173336, "quarter": 3, "return_on_assets": 0.1796245473738502, "return_on_equity": 0.30309046527243827 }, { "asset_turnover_ratio": 0.6239904396763643, "current_ratio": 1.2624753223231606, "debt_to_equity_ratio": 1.004198316484313, "profit_margin": 0.27194602294145614, "quarter": 4, "return_on_assets": 0.16969171842347786, "return_on_equity": 0.29075683022194 } ], "income_statement": [ { "depreciation": 2575705, "expenses": 27416298, "income_tax": 3668669, "marketing_expense": 5166461, "net_income": 17113038, "net_profit": 13444369, "operational_expense": 17189971, "product_revenue": 16710008, "quarter": 1, "rd_expense": 3556844, "revenue": 44529336, "salaries_expense": 9658522, "service_revenue": 27819328 }, { "depreciation": 1595774, "expenses": 27182567, "income_tax": 3702234, "marketing_expense": 4512484, "net_income": 16754514, "net_profit": 13052280, "operational_expense": 16920248, "product_revenue": 15000090, "quarter": 2, "rd_expense": 2947102, "revenue": 43937081, "salaries_expense": 11076866, "service_revenue": 28936991 }, { "depreciation": 1652733, "expenses": 26950829, "income_tax": 4340720, "marketing_expense": 5169118, "net_income": 16401875, "net_profit": 12061155, "operational_expense": 16719500, "product_revenue": 13273697, "quarter": 3, "rd_expense": 4865341, "revenue": 43352704, "salaries_expense": 10626805, "service_revenue": 30079007 }, { "depreciation": 1619602, "expenses": 26721066, "income_tax": 4422243, "marketing_expense": 4512643, "net_income": 16055033, "net_profit": 11632790, "operational_expense": 15562006, "product_revenue": 8981353, "quarter": 4, "rd_expense": 3550772, "revenue": 42776099, "salaries_expense": 8956351, "service_revenue": 33794746 } ], "market_conditions": { "gdp_growth": [ 0.009225286901590536, 0.004224719116801771, 0.001191845918413868, 0.010405403037699578 ], "inflation_rate": [ 0.02347373387261126, 0.026829144327935425, 0.029014643661066663, 0.025955928562342127 ], "interest_rate": [ 0.05879169961802589, 0.059272040285959456, 0.05777215293385135, 0.04986216803460434 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 181434, "billable_hours_per_employee": 121, "client_concentration": 0.11, "client_retention_rate": 0.82, "employee_utilization_rate": 0.68, "gross_billings": 88176872, "net_revenue": 70435223, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 550275 }, { "average_project_size": 129212, "billable_hours_per_employee": 159, "client_concentration": 0.34, "client_retention_rate": 0.87, "employee_utilization_rate": 0.63, "gross_billings": 81019185, "net_revenue": 69441326, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 542510 }, { "average_project_size": 73381, "billable_hours_per_employee": 123, "client_concentration": 0.31, "client_retention_rate": 0.6, "employee_utilization_rate": 0.76, "gross_billings": 82312404, "net_revenue": 68461454, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 534855 }, { "average_project_size": 110014, "billable_hours_per_employee": 128, "client_concentration": 0.25, "client_retention_rate": 0.76, "employee_utilization_rate": 0.69, "gross_billings": 80376573, "net_revenue": 67495409, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 527308 } ], "balance_sheet": [ { "assets": 97514508, "current_assets": 36862657, "current_liabilities": 23755425, "equity": 65418000, "fixed_assets": 60651851, "liabilities": 49346187, "long_term_liabilities": 25590762, "quarter": 1 }, { "assets": 100808309, "current_assets": 44989524, "current_liabilities": 20956835, "equity": 68088066, "fixed_assets": 55818785, "liabilities": 49939923, "long_term_liabilities": 28983088, "quarter": 2 }, { "assets": 104213367, "current_assets": 43868270, "current_liabilities": 25223578, "equity": 70212249, "fixed_assets": 60345097, "liabilities": 50540802, "long_term_liabilities": 25317224, "quarter": 3 }, { "assets": 107733439, "current_assets": 33468319, "current_liabilities": 30411531, "equity": 72993841, "fixed_assets": 74265120, "liabilities": 51148912, "long_term_liabilities": 20737381, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 44601, "financing_cash_flow": 178303, "investing_cash_flow": -406816, "net_cash_flow": 21738166, "operating_cash_flow": 21895323, "quarter": 1 }, { "change_in_working_capital": -20965, "financing_cash_flow": -132043, "investing_cash_flow": -167874, "net_cash_flow": 19546294, "operating_cash_flow": 19797598, "quarter": 2 }, { "change_in_working_capital": -59691, "financing_cash_flow": -131282, "investing_cash_flow": -394375, "net_cash_flow": 19712300, "operating_cash_flow": 20019612, "quarter": 3 }, { "change_in_working_capital": 84744, "financing_cash_flow": -46248, "investing_cash_flow": -205577, "net_cash_flow": 19467518, "operating_cash_flow": 19599251, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7223050645961316, "current_ratio": 1.5517574196209918, "debt_to_equity_ratio": 0.7543212418600386, "profit_margin": 0.2449013187620631, "quarter": 1, "return_on_assets": 0.17689346286810984, "return_on_equity": 0.2636839860588829 }, { "asset_turnover_ratio": 0.6888452617531755, "current_ratio": 2.146770922231339, "debt_to_equity_ratio": 0.7334607359827198, "profit_margin": 0.24797452744493964, "quarter": 2, "return_on_assets": 0.17081607826592946, "return_on_equity": 0.2529030564622 }, { "asset_turnover_ratio": 0.6569354390017933, "current_ratio": 1.7391771302231587, "debt_to_equity_ratio": 0.7198288435398217, "profit_margin": 0.24159118794058917, "quarter": 3, "return_on_assets": 0.1587098131087157, "return_on_equity": 0.23556693077870217 }, { "asset_turnover_ratio": 0.6265038007372994, "current_ratio": 1.1005141109140477, "debt_to_equity_ratio": 0.7007291478194715, "profit_margin": 0.2431174837387829, "quarter": 4, "return_on_assets": 0.15231402758803606, "return_on_equity": 0.2248040899779476 } ], "income_statement": [ { "depreciation": 4645644, "expenses": 47266553, "income_tax": 5918991, "marketing_expense": 5443790, "net_income": 23168670, "net_profit": 17249679, "operational_expense": 26669003, "product_revenue": 18570607, "quarter": 1, "rd_expense": 6238613, "revenue": 70435223, "salaries_expense": 14238048, "service_revenue": 51864616 }, { "depreciation": 2577918, "expenses": 46547910, "income_tax": 5673736, "marketing_expense": 6314063, "net_income": 22893416, "net_profit": 17219680, "operational_expense": 30083813, "product_revenue": 21034699, "quarter": 2, "rd_expense": 9057331, "revenue": 69441326, "salaries_expense": 16272749, "service_revenue": 48406627 }, { "depreciation": 3479928, "expenses": 45840194, "income_tax": 6081576, "marketing_expense": 8646918, "net_income": 22621260, "net_profit": 16539684, "operational_expense": 25037325, "product_revenue": 26703325, "quarter": 3, "rd_expense": 5395074, "revenue": 68461454, "salaries_expense": 18431760, "service_revenue": 41758129 }, { "depreciation": 3189937, "expenses": 45143238, "income_tax": 5942857, "marketing_expense": 7696741, "net_income": 22352171, "net_profit": 16409314, "operational_expense": 23748864, "product_revenue": 24754303, "quarter": 4, "rd_expense": 6350078, "revenue": 67495409, "salaries_expense": 18249265, "service_revenue": 42741106 } ], "market_conditions": { "gdp_growth": [ 0.0024770122494342933, 0.009086895656606772, -0.0047460728998435205, -0.00512217850808053 ], "inflation_rate": [ 0.030311017473312767, 0.02737719148808442, 0.022941983501604993, 0.025047749436278386 ], "interest_rate": [ 0.04484959490645, 0.04406885735302391, 0.04459004914990289, 0.053514558626181145 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 70126, "billable_hours_per_employee": 154, "client_concentration": 0.29, "client_retention_rate": 0.69, "employee_utilization_rate": 0.76, "gross_billings": 98766149, "net_revenue": 88754870, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 693397 }, { "average_project_size": 149323, "billable_hours_per_employee": 136, "client_concentration": 0.18, "client_retention_rate": 0.63, "employee_utilization_rate": 0.8, "gross_billings": 109378255, "net_revenue": 89199086, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 696868 }, { "average_project_size": 86986, "billable_hours_per_employee": 134, "client_concentration": 0.2, "client_retention_rate": 0.75, "employee_utilization_rate": 0.61, "gross_billings": 100483396, "net_revenue": 89645525, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 700356 }, { "average_project_size": 70225, "billable_hours_per_employee": 131, "client_concentration": 0.33, "client_retention_rate": 0.87, "employee_utilization_rate": 0.61, "gross_billings": 110536781, "net_revenue": 90094199, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 703861 } ], "balance_sheet": [ { "assets": 115912504, "current_assets": 39009618, "current_liabilities": 25862435, "equity": 87470649, "fixed_assets": 76902886, "liabilities": 49782548, "long_term_liabilities": 23920113, "quarter": 1 }, { "assets": 119040434, "current_assets": 55936237, "current_liabilities": 29664684, "equity": 87663316, "fixed_assets": 63104197, "liabilities": 50854113, "long_term_liabilities": 21189429, "quarter": 2 }, { "assets": 122252772, "current_assets": 50632300, "current_liabilities": 22083452, "equity": 92104111, "fixed_assets": 71620472, "liabilities": 51948742, "long_term_liabilities": 29865290, "quarter": 3 }, { "assets": 125551796, "current_assets": 43512329, "current_liabilities": 27042960, "equity": 92174044, "fixed_assets": 82039467, "liabilities": 53066933, "long_term_liabilities": 26023973, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -26141, "financing_cash_flow": -4928, "investing_cash_flow": -122933, "net_cash_flow": 26849095, "operating_cash_flow": 27349697, "quarter": 1 }, { "change_in_working_capital": 76798, "financing_cash_flow": -86419, "investing_cash_flow": -418485, "net_cash_flow": 24744799, "operating_cash_flow": 25096408, "quarter": 2 }, { "change_in_working_capital": 34142, "financing_cash_flow": -47338, "investing_cash_flow": -103677, "net_cash_flow": 26277896, "operating_cash_flow": 26701967, "quarter": 3 }, { "change_in_working_capital": 58778, "financing_cash_flow": 25813, "investing_cash_flow": -407108, "net_cash_flow": 25260463, "operating_cash_flow": 25462058, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.765705743014576, "current_ratio": 1.5083505478119132, "debt_to_equity_ratio": 0.5691343161292881, "profit_margin": 0.24044531866251395, "quarter": 1, "return_on_assets": 0.1841103613808567, "return_on_equity": 0.2439754734185178 }, { "asset_turnover_ratio": 0.7493175470109593, "current_ratio": 1.8856171533800934, "debt_to_equity_ratio": 0.5801071111660892, "profit_margin": 0.21835419927957558, "quarter": 2, "return_on_assets": 0.16361663298371376, "return_on_equity": 0.22217953744756816 }, { "asset_turnover_ratio": 0.7332801010025359, "current_ratio": 2.2927710758263697, "debt_to_equity_ratio": 0.5640219685742366, "profit_margin": 0.2431809172850513, "quarter": 3, "return_on_assets": 0.17831972758867176, "return_on_equity": 0.2366895544977357 }, { "asset_turnover_ratio": 0.7175859037492383, "current_ratio": 1.609007630821478, "debt_to_equity_ratio": 0.5757253419411651, "profit_margin": 0.21853994173365146, "quarter": 4, "return_on_assets": 0.15682118159424815, "return_on_equity": 0.21360873566532462 } ], "income_statement": [ { "depreciation": 6009004, "expenses": 61317427, "income_tax": 6096750, "marketing_expense": 10329120, "net_income": 27437443, "net_profit": 21340693, "operational_expense": 32388318, "product_revenue": 34874912, "quarter": 1, "rd_expense": 11656149, "revenue": 88754870, "salaries_expense": 29264676, "service_revenue": 53879958 }, { "depreciation": 5619413, "expenses": 61732514, "income_tax": 7989577, "marketing_expense": 6316174, "net_income": 27466572, "net_profit": 19476995, "operational_expense": 39707897, "product_revenue": 31549411, "quarter": 2, "rd_expense": 12255161, "revenue": 89199086, "salaries_expense": 18919068, "service_revenue": 57649675 }, { "depreciation": 4901886, "expenses": 62150412, "income_tax": 5695032, "marketing_expense": 8309175, "net_income": 27495113, "net_profit": 21800081, "operational_expense": 32046587, "product_revenue": 27390204, "quarter": 3, "rd_expense": 8533913, "revenue": 89645525, "salaries_expense": 21022697, "service_revenue": 62255321 }, { "depreciation": 5772877, "expenses": 62571138, "income_tax": 7833880, "marketing_expense": 11623008, "net_income": 27523061, "net_profit": 19689181, "operational_expense": 37469506, "product_revenue": 18491773, "quarter": 4, "rd_expense": 8894683, "revenue": 90094199, "salaries_expense": 21960694, "service_revenue": 71602426 } ], "market_conditions": { "gdp_growth": [ -0.008073092044532737, -0.02242188549530293, -0.012451292997929474, -0.010950290240288152 ], "inflation_rate": [ 0.03595431995605572, 0.0337132562309275, 0.032932277268700634, 0.037411928313221494 ], "interest_rate": [ 0.04378609489760897, 0.042869387408335055, 0.04505624970706474, 0.05001485761471674 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 98724, "billable_hours_per_employee": 144, "client_concentration": 0.28, "client_retention_rate": 0.84, "employee_utilization_rate": 0.78, "gross_billings": 65290343, "net_revenue": 50456248, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 394189 }, { "average_project_size": 195953, "billable_hours_per_employee": 110, "client_concentration": 0.39, "client_retention_rate": 0.88, "employee_utilization_rate": 0.72, "gross_billings": 60219021, "net_revenue": 49642703, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 387834 }, { "average_project_size": 159167, "billable_hours_per_employee": 156, "client_concentration": 0.31, "client_retention_rate": 0.76, "employee_utilization_rate": 0.78, "gross_billings": 54886737, "net_revenue": 48842276, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 381580 }, { "average_project_size": 143626, "billable_hours_per_employee": 139, "client_concentration": 0.22, "client_retention_rate": 0.85, "employee_utilization_rate": 0.71, "gross_billings": 54180774, "net_revenue": 48054755, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 375428 } ], "balance_sheet": [ { "assets": 64806220, "current_assets": 22942490, "current_liabilities": 14312825, "equity": 50395784, "fixed_assets": 41863730, "liabilities": 29132096, "long_term_liabilities": 14819271, "quarter": 1 }, { "assets": 66252020, "current_assets": 26741865, "current_liabilities": 13237635, "equity": 49988326, "fixed_assets": 39510155, "liabilities": 29905385, "long_term_liabilities": 16667750, "quarter": 2 }, { "assets": 67730075, "current_assets": 30462740, "current_liabilities": 17326425, "equity": 50846193, "fixed_assets": 37267335, "liabilities": 30699201, "long_term_liabilities": 13372776, "quarter": 3 }, { "assets": 69241106, "current_assets": 32726527, "current_liabilities": 16061006, "equity": 51959305, "fixed_assets": 36514579, "liabilities": 31514087, "long_term_liabilities": 15453081, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -92585, "financing_cash_flow": -189997, "investing_cash_flow": -420427, "net_cash_flow": 16671579, "operating_cash_flow": 16826920, "quarter": 1 }, { "change_in_working_capital": 52738, "financing_cash_flow": -185896, "investing_cash_flow": -436781, "net_cash_flow": 15760689, "operating_cash_flow": 16383383, "quarter": 2 }, { "change_in_working_capital": -99492, "financing_cash_flow": -110927, "investing_cash_flow": -126959, "net_cash_flow": 16128873, "operating_cash_flow": 16570574, "quarter": 3 }, { "change_in_working_capital": -83415, "financing_cash_flow": -6274, "investing_cash_flow": -313141, "net_cash_flow": 15518411, "operating_cash_flow": 16048627, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7785710692584755, "current_ratio": 1.6029323351609484, "debt_to_equity_ratio": 0.5780661334686251, "profit_margin": 0.29177080309261205, "quarter": 1, "return_on_assets": 0.22716430614221905, "return_on_equity": 0.2921208647136038 }, { "asset_turnover_ratio": 0.7493009722571478, "current_ratio": 2.020139171385221, "debt_to_equity_ratio": 0.5982473787980017, "profit_margin": 0.27479750649355256, "quarter": 2, "return_on_assets": 0.2059060387894588, "return_on_equity": 0.2728975361167325 }, { "asset_turnover_ratio": 0.7211312847357692, "current_ratio": 1.7581665000137074, "debt_to_equity_ratio": 0.6037659692634215, "profit_margin": 0.28285575799129425, "quarter": 3, "return_on_assets": 0.20397613615517182, "return_on_equity": 0.2717080313171136 }, { "asset_turnover_ratio": 0.6940206154419313, "current_ratio": 2.0376386759335, "debt_to_equity_ratio": 0.6065147907578825, "profit_margin": 0.2961681107311857, "quarter": 4, "return_on_assets": 0.20554677448393155, "return_on_equity": 0.2739121703032787 } ], "income_statement": [ { "depreciation": 2105260, "expenses": 30811154, "income_tax": 4923434, "marketing_expense": 3615325, "net_income": 19645094, "net_profit": 14721660, "operational_expense": 21309403, "product_revenue": 13428496, "quarter": 1, "rd_expense": 3338656, "revenue": 50456248, "salaries_expense": 10571356, "service_revenue": 37027752 }, { "depreciation": 2741692, "expenses": 30180946, "income_tax": 5820066, "marketing_expense": 4214971, "net_income": 19461757, "net_profit": 13641691, "operational_expense": 20393034, "product_revenue": 11975089, "quarter": 2, "rd_expense": 4245321, "revenue": 49642703, "salaries_expense": 10143398, "service_revenue": 37667614 }, { "depreciation": 2755255, "expenses": 29563628, "income_tax": 5463329, "marketing_expense": 3220712, "net_income": 19278648, "net_profit": 13815319, "operational_expense": 15275472, "product_revenue": 10211740, "quarter": 3, "rd_expense": 3725032, "revenue": 48842276, "salaries_expense": 9871205, "service_revenue": 38630536 }, { "depreciation": 1816341, "expenses": 28958938, "income_tax": 4863531, "marketing_expense": 3724187, "net_income": 19095817, "net_profit": 14232286, "operational_expense": 16525203, "product_revenue": 10697696, "quarter": 4, "rd_expense": 4296679, "revenue": 48054755, "salaries_expense": 12579989, "service_revenue": 37357059 } ], "market_conditions": { "gdp_growth": [ 0.013872239584314014, 0.009596105121014314, -0.0010146353108497165, -0.0028663724818051173 ], "inflation_rate": [ 0.039791252138436026, 0.04341385450986854, 0.04041328251972497, 0.04285908659777739 ], "interest_rate": [ 0.04986363826686125, 0.05257562022825964, 0.04772452907154414, 0.04817191018415208 ], "year": 2013 }, "random_event": { "description": "Fletcher, Brown and Mclaughlin Award Nomination in 2013", "impact": -0.01, "type": "Award Nomination" }, "year": 2013 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Good", "founding_year": 2010, "industry": "Advertising", "location": "Lake Markshire", "name": "Burnett-Humphrey", "num_employees": 191, "region": "Latin America", "revenue_size": "Small", "website": "www.burnett-humphrey.com" }

[ { "advertising_kpis": [ { "average_project_size": 121036, "billable_hours_per_employee": 139, "client_concentration": 0.3, "client_retention_rate": 0.88, "employee_utilization_rate": 0.78, "gross_billings": 4039059, "net_revenue": 3184572, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 16673 }, { "average_project_size": 134922, "billable_hours_per_employee": 109, "client_concentration": 0.25, "client_retention_rate": 0.63, "employee_utilization_rate": 0.74, "gross_billings": 3921056, "net_revenue": 3334625, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 17459 }, { "average_project_size": 149703, "billable_hours_per_employee": 158, "client_concentration": 0.22, "client_retention_rate": 0.6, "employee_utilization_rate": 0.67, "gross_billings": 3961881, "net_revenue": 3491748, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 18281 }, { "average_project_size": 183849, "billable_hours_per_employee": 109, "client_concentration": 0.34, "client_retention_rate": 0.8, "employee_utilization_rate": 0.61, "gross_billings": 4402483, "net_revenue": 3656275, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 19143 } ], "balance_sheet": [ { "assets": 4246477, "current_assets": 1546751, "current_liabilities": 1294655, "equity": 2541184, "fixed_assets": 2699726, "liabilities": 2467011, "long_term_liabilities": 1172356, "quarter": 1 }, { "assets": 4298899, "current_assets": 1552650, "current_liabilities": 1144937, "equity": 2572216, "fixed_assets": 2746249, "liabilities": 2517719, "long_term_liabilities": 1372782, "quarter": 2 }, { "assets": 4351968, "current_assets": 1398562, "current_liabilities": 1381849, "equity": 2592735, "fixed_assets": 2953406, "liabilities": 2569468, "long_term_liabilities": 1187619, "quarter": 3 }, { "assets": 4405693, "current_assets": 2163632, "current_liabilities": 1399535, "equity": 2700640, "fixed_assets": 2242061, "liabilities": 2622282, "long_term_liabilities": 1222747, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 10223, "financing_cash_flow": -59322, "investing_cash_flow": -311687, "net_cash_flow": 501412, "operating_cash_flow": 913618, "quarter": 1 }, { "change_in_working_capital": 80976, "financing_cash_flow": 177677, "investing_cash_flow": -214089, "net_cash_flow": 796258, "operating_cash_flow": 994927, "quarter": 2 }, { "change_in_working_capital": -34762, "financing_cash_flow": -36545, "investing_cash_flow": -152814, "net_cash_flow": 672796, "operating_cash_flow": 1024467, "quarter": 3 }, { "change_in_working_capital": 43525, "financing_cash_flow": -1763, "investing_cash_flow": -155959, "net_cash_flow": 934076, "operating_cash_flow": 1122238, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7499327089255399, "current_ratio": 1.1947206012412572, "debt_to_equity_ratio": 0.9708116374099632, "profit_margin": 0.239190070125593, "quarter": 1, "return_on_assets": 0.17937645723737583, "return_on_equity": 0.29974925074296077 }, { "asset_turnover_ratio": 0.7756927994819138, "current_ratio": 1.3561008160274322, "debt_to_equity_ratio": 0.9788132100881108, "profit_margin": 0.2372188776848971, "quarter": 2, "return_on_assets": 0.18400897532135554, "return_on_equity": 0.30753093830378164 }, { "asset_turnover_ratio": 0.8023377010125075, "current_ratio": 1.0120946644676807, "debt_to_equity_ratio": 0.9910260786389662, "profit_margin": 0.23204280492177556, "quarter": 3, "return_on_assets": 0.18617669063743117, "return_on_equity": 0.3125020489945945 }, { "asset_turnover_ratio": 0.8298978163026793, "current_ratio": 1.5459649097736035, "debt_to_equity_ratio": 0.9709853960542686, "profit_margin": 0.25086433597035235, "quarter": 4, "return_on_assets": 0.2081917646100171, "return_on_equity": 0.3396339386219563 } ], "income_statement": [ { "depreciation": 151900, "expenses": 2197279, "income_tax": 225575, "marketing_expense": 371529, "net_income": 987293, "net_profit": 761718, "operational_expense": 1308390, "product_revenue": 972355, "quarter": 1, "rd_expense": 284613, "revenue": 3184572, "salaries_expense": 876079, "service_revenue": 2212217 }, { "depreciation": 203891, "expenses": 2295702, "income_tax": 247887, "marketing_expense": 327733, "net_income": 1038923, "net_profit": 791036, "operational_expense": 1450547, "product_revenue": 996796, "quarter": 2, "rd_expense": 335536, "revenue": 3334625, "salaries_expense": 889476, "service_revenue": 2337829 }, { "depreciation": 214232, "expenses": 2398534, "income_tax": 282979, "marketing_expense": 369554, "net_income": 1093214, "net_profit": 810235, "operational_expense": 1284111, "product_revenue": 1207074, "quarter": 3, "rd_expense": 291305, "revenue": 3491748, "salaries_expense": 779719, "service_revenue": 2284674 }, { "depreciation": 205009, "expenses": 2505972, "income_tax": 233074, "marketing_expense": 364940, "net_income": 1150303, "net_profit": 917229, "operational_expense": 1692513, "product_revenue": 1251669, "quarter": 4, "rd_expense": 358133, "revenue": 3656275, "salaries_expense": 821057, "service_revenue": 2404606 } ], "market_conditions": { "gdp_growth": [ -0.005567872744484264, -0.0038809287454215167, 0.0036357562346176608, -0.0005113938929630808 ], "inflation_rate": [ 0.02216132498289826, 0.021543026813200365, 0.018686630267421803, 0.017241568116417152 ], "interest_rate": [ 0.05241491858304445, 0.05067151494458049, 0.05184060767600485, 0.050964610930006635 ], "year": 2010 }, "random_event": { "description": "Burnett-Humphrey Expansion to New Market in 2010", "impact": 0.02, "type": "Expansion to New Market" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 106221, "billable_hours_per_employee": 158, "client_concentration": 0.38, "client_retention_rate": 0.73, "employee_utilization_rate": 0.76, "gross_billings": 3123441, "net_revenue": 2762809, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 14465 }, { "average_project_size": 142316, "billable_hours_per_employee": 129, "client_concentration": 0.24, "client_retention_rate": 0.66, "employee_utilization_rate": 0.65, "gross_billings": 3155186, "net_revenue": 2852006, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 14932 }, { "average_project_size": 85073, "billable_hours_per_employee": 117, "client_concentration": 0.31, "client_retention_rate": 0.81, "employee_utilization_rate": 0.67, "gross_billings": 3454867, "net_revenue": 2944082, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 15414 }, { "average_project_size": 73429, "billable_hours_per_employee": 123, "client_concentration": 0.11, "client_retention_rate": 0.79, "employee_utilization_rate": 0.64, "gross_billings": 3704378, "net_revenue": 3039132, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 15912 } ], "balance_sheet": [ { "assets": 3125434, "current_assets": 1254203, "current_liabilities": 788683, "equity": 2016915, "fixed_assets": 1871231, "liabilities": 1791466, "long_term_liabilities": 1002783, "quarter": 1 }, { "assets": 3181674, "current_assets": 986659, "current_liabilities": 1066779, "equity": 2025187, "fixed_assets": 2195015, "liabilities": 1811961, "long_term_liabilities": 745182, "quarter": 2 }, { "assets": 3238927, "current_assets": 1132516, "current_liabilities": 878335, "equity": 2075000, "fixed_assets": 2106411, "liabilities": 1832690, "long_term_liabilities": 954355, "quarter": 3 }, { "assets": 3297209, "current_assets": 1392024, "current_liabilities": 992897, "equity": 2118069, "fixed_assets": 1905185, "liabilities": 1853657, "long_term_liabilities": 860760, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -44577, "financing_cash_flow": 189703, "investing_cash_flow": -435066, "net_cash_flow": 852107, "operating_cash_flow": 800013, "quarter": 1 }, { "change_in_working_capital": 94664, "financing_cash_flow": 133952, "investing_cash_flow": -205253, "net_cash_flow": 342981, "operating_cash_flow": 768870, "quarter": 2 }, { "change_in_working_capital": -68036, "financing_cash_flow": -9321, "investing_cash_flow": -131008, "net_cash_flow": 396246, "operating_cash_flow": 777096, "quarter": 3 }, { "change_in_working_capital": -43283, "financing_cash_flow": -192066, "investing_cash_flow": -456700, "net_cash_flow": 964711, "operating_cash_flow": 855071, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8839761133973714, "current_ratio": 1.590249821537931, "debt_to_equity_ratio": 0.8882208719752691, "profit_margin": 0.2471929836626419, "quarter": 1, "return_on_assets": 0.2185126929572021, "return_on_equity": 0.33860970839128074 }, { "asset_turnover_ratio": 0.896385361919543, "current_ratio": 0.9248954094521921, "debt_to_equity_ratio": 0.8947129326822659, "profit_margin": 0.2298291097564311, "quarter": 2, "return_on_assets": 0.20601544972866484, "return_on_equity": 0.3236609755049781 }, { "asset_turnover_ratio": 0.9089683095667176, "current_ratio": 1.2893895837009797, "debt_to_equity_ratio": 0.8832240963855422, "profit_margin": 0.22715501810071867, "quarter": 3, "return_on_assets": 0.20647671281260738, "return_on_equity": 0.32229542168674696 }, { "asset_turnover_ratio": 0.9217286498975346, "current_ratio": 1.4019822801358046, "debt_to_equity_ratio": 0.8751636514202323, "profit_margin": 0.22194396294731522, "quarter": 4, "return_on_assets": 0.2045721093203373, "return_on_equity": 0.318458463817751 } ], "income_statement": [ { "depreciation": 117066, "expenses": 1874672, "income_tax": 205190, "marketing_expense": 276928, "net_income": 888137, "net_profit": 682947, "operational_expense": 1166238, "product_revenue": 749922, "quarter": 1, "rd_expense": 289948, "revenue": 2762809, "salaries_expense": 563542, "service_revenue": 2012887 }, { "depreciation": 113396, "expenses": 1939747, "income_tax": 256785, "marketing_expense": 299386, "net_income": 912259, "net_profit": 655474, "operational_expense": 1186603, "product_revenue": 790297, "quarter": 2, "rd_expense": 314770, "revenue": 2852006, "salaries_expense": 637566, "service_revenue": 2061709 }, { "depreciation": 108333, "expenses": 2007081, "income_tax": 268238, "marketing_expense": 282330, "net_income": 937001, "net_profit": 668763, "operational_expense": 1208583, "product_revenue": 613037, "quarter": 3, "rd_expense": 312903, "revenue": 2944082, "salaries_expense": 732305, "service_revenue": 2331045 }, { "depreciation": 180554, "expenses": 2076752, "income_tax": 287863, "marketing_expense": 268554, "net_income": 962380, "net_profit": 674517, "operational_expense": 1063144, "product_revenue": 620837, "quarter": 4, "rd_expense": 383783, "revenue": 3039132, "salaries_expense": 1023631, "service_revenue": 2418295 } ], "market_conditions": { "gdp_growth": [ 0.012347930236976922, -0.004049543277018666, 0.009787296147568472, 0.008767323625718295 ], "inflation_rate": [ 0.024104738436744908, 0.022373941713283982, 0.030384656882536217, 0.024620718453079848 ], "interest_rate": [ 0.05783325295145372, 0.054094585673232706, 0.054697144458786075, 0.05710894162265124 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 189742, "billable_hours_per_employee": 84, "client_concentration": 0.2, "client_retention_rate": 0.64, "employee_utilization_rate": 0.65, "gross_billings": 2073554, "net_revenue": 1735743, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 9088 }, { "average_project_size": 55652, "billable_hours_per_employee": 123, "client_concentration": 0.35, "client_retention_rate": 0.75, "employee_utilization_rate": 0.61, "gross_billings": 2254128, "net_revenue": 1788951, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 9366 }, { "average_project_size": 110054, "billable_hours_per_employee": 134, "client_concentration": 0.15, "client_retention_rate": 0.86, "employee_utilization_rate": 0.69, "gross_billings": 2283505, "net_revenue": 1843790, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 9653 }, { "average_project_size": 57864, "billable_hours_per_employee": 101, "client_concentration": 0.27, "client_retention_rate": 0.82, "employee_utilization_rate": 0.72, "gross_billings": 2351799, "net_revenue": 1900310, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 9949 } ], "balance_sheet": [ { "assets": 2078880, "current_assets": 734877, "current_liabilities": 584720, "equity": 1279177, "fixed_assets": 1344003, "liabilities": 1158698, "long_term_liabilities": 573978, "quarter": 1 }, { "assets": 2105850, "current_assets": 639446, "current_liabilities": 494632, "equity": 1304006, "fixed_assets": 1466404, "liabilities": 1174163, "long_term_liabilities": 679531, "quarter": 2 }, { "assets": 2133169, "current_assets": 1055814, "current_liabilities": 648090, "equity": 1338400, "fixed_assets": 1077355, "liabilities": 1189834, "long_term_liabilities": 541744, "quarter": 3 }, { "assets": 2160843, "current_assets": 1011788, "current_liabilities": 618243, "equity": 1343928, "fixed_assets": 1149055, "liabilities": 1205715, "long_term_liabilities": 587472, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -94188, "financing_cash_flow": 189787, "investing_cash_flow": -202395, "net_cash_flow": 164311, "operating_cash_flow": 451623, "quarter": 1 }, { "change_in_working_capital": -29782, "financing_cash_flow": 92250, "investing_cash_flow": -324164, "net_cash_flow": -98437, "operating_cash_flow": 450913, "quarter": 2 }, { "change_in_working_capital": 17140, "financing_cash_flow": 168539, "investing_cash_flow": -475904, "net_cash_flow": 111594, "operating_cash_flow": 491828, "quarter": 3 }, { "change_in_working_capital": -13517, "financing_cash_flow": -187217, "investing_cash_flow": -495822, "net_cash_flow": 475014, "operating_cash_flow": 504091, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8349414107596398, "current_ratio": 1.2568015460391297, "debt_to_equity_ratio": 0.9058152233819088, "profit_margin": 0.20682497351278387, "quarter": 1, "return_on_assets": 0.1726867351650889, "return_on_equity": 0.2806452899012412 }, { "asset_turnover_ratio": 0.8495149227152932, "current_ratio": 1.2927711915120736, "debt_to_equity_ratio": 0.9004276053944537, "profit_margin": 0.20812140746169125, "quarter": 2, "return_on_assets": 0.17680224137521666, "return_on_equity": 0.28551939178193964 }, { "asset_turnover_ratio": 0.8643431439328061, "current_ratio": 1.6291163264361432, "debt_to_equity_ratio": 0.8889973102211596, "profit_margin": 0.2142678938490826, "quarter": 3, "return_on_assets": 0.1852009850133768, "return_on_equity": 0.2951770771069934 }, { "asset_turnover_ratio": 0.8794299261908431, "current_ratio": 1.6365539116496264, "debt_to_equity_ratio": 0.8971574370055538, "profit_margin": 0.2045981971362567, "quarter": 4, "return_on_assets": 0.17992977740631783, "return_on_equity": 0.28930121256495883 } ], "income_statement": [ { "depreciation": 92628, "expenses": 1283026, "income_tax": 93722, "marketing_expense": 137464, "net_income": 452717, "net_profit": 358995, "operational_expense": 762709, "product_revenue": 426324, "quarter": 1, "rd_expense": 155192, "revenue": 1735743, "salaries_expense": 454459, "service_revenue": 1309419 }, { "depreciation": 78594, "expenses": 1310054, "income_tax": 106578, "marketing_expense": 193378, "net_income": 478897, "net_profit": 372319, "operational_expense": 763509, "product_revenue": 372810, "quarter": 2, "rd_expense": 164280, "revenue": 1788951, "salaries_expense": 620593, "service_revenue": 1416141 }, { "depreciation": 96763, "expenses": 1337652, "income_tax": 111073, "marketing_expense": 213354, "net_income": 506138, "net_profit": 395065, "operational_expense": 905053, "product_revenue": 512086, "quarter": 3, "rd_expense": 243654, "revenue": 1843790, "salaries_expense": 401765, "service_revenue": 1331704 }, { "depreciation": 115291, "expenses": 1365831, "income_tax": 145679, "marketing_expense": 224089, "net_income": 534479, "net_profit": 388800, "operational_expense": 731626, "product_revenue": 483006, "quarter": 4, "rd_expense": 164865, "revenue": 1900310, "salaries_expense": 653439, "service_revenue": 1417304 } ], "market_conditions": { "gdp_growth": [ -0.014071182746666093, -0.005541311238374305, -0.015149393704267978, -0.0069211846567144245 ], "inflation_rate": [ 0.03357165168364855, 0.03540560212115602, 0.034629366946482915, 0.03601031715238713 ], "interest_rate": [ 0.04554394675737465, 0.05084870624187176, 0.047127526950059374, 0.04419968048550539 ], "year": 2012 }, "random_event": { "description": "Burnett-Humphrey Introduction of New Service in 2012", "impact": -0.09, "type": "Introduction of New Service" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 99107, "billable_hours_per_employee": 154, "client_concentration": 0.16, "client_retention_rate": 0.87, "employee_utilization_rate": 0.65, "gross_billings": 4409928, "net_revenue": 3982235, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 20849 }, { "average_project_size": 149383, "billable_hours_per_employee": 150, "client_concentration": 0.18, "client_retention_rate": 0.74, "employee_utilization_rate": 0.74, "gross_billings": 5166517, "net_revenue": 4063343, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 21274 }, { "average_project_size": 115721, "billable_hours_per_employee": 158, "client_concentration": 0.19, "client_retention_rate": 0.82, "employee_utilization_rate": 0.6, "gross_billings": 4949224, "net_revenue": 4146104, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 21707 }, { "average_project_size": 121409, "billable_hours_per_employee": 144, "client_concentration": 0.26, "client_retention_rate": 0.77, "employee_utilization_rate": 0.66, "gross_billings": 4895059, "net_revenue": 4230550, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 22149 } ], "balance_sheet": [ { "assets": 4115791, "current_assets": 1527091, "current_liabilities": 804233, "equity": 3117571, "fixed_assets": 2588700, "liabilities": 1990787, "long_term_liabilities": 1186554, "quarter": 1 }, { "assets": 4251311, "current_assets": 1784546, "current_liabilities": 900107, "equity": 3144981, "fixed_assets": 2466765, "liabilities": 2045855, "long_term_liabilities": 1145748, "quarter": 2 }, { "assets": 4391292, "current_assets": 1446922, "current_liabilities": 1067993, "equity": 3284807, "fixed_assets": 2944370, "liabilities": 2102447, "long_term_liabilities": 1034454, "quarter": 3 }, { "assets": 4535883, "current_assets": 2146806, "current_liabilities": 1138840, "equity": 3421568, "fixed_assets": 2389077, "liabilities": 2160604, "long_term_liabilities": 1021764, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -80455, "financing_cash_flow": 134984, "investing_cash_flow": -439583, "net_cash_flow": 915537, "operating_cash_flow": 1253008, "quarter": 1 }, { "change_in_working_capital": 24021, "financing_cash_flow": -133783, "investing_cash_flow": -119126, "net_cash_flow": 1065129, "operating_cash_flow": 1169522, "quarter": 2 }, { "change_in_working_capital": 65839, "financing_cash_flow": -99633, "investing_cash_flow": -496889, "net_cash_flow": 1024968, "operating_cash_flow": 1183163, "quarter": 3 }, { "change_in_working_capital": 49607, "financing_cash_flow": 185102, "investing_cash_flow": -386275, "net_cash_flow": 763687, "operating_cash_flow": 1205501, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9675503445145781, "current_ratio": 1.898816636472266, "debt_to_equity_ratio": 0.6385698994505659, "profit_margin": 0.24924872590392078, "quarter": 1, "return_on_assets": 0.2411606906181582, "return_on_equity": 0.31837831439925507 }, { "asset_turnover_ratio": 0.9557858740515572, "current_ratio": 1.98259318058853, "debt_to_equity_ratio": 0.6505142638381599, "profit_margin": 0.2312197124387481, "quarter": 2, "return_on_assets": 0.22099653495121857, "return_on_equity": 0.2987378938060357 }, { "asset_turnover_ratio": 0.9441649519093698, "current_ratio": 1.3548047599562918, "debt_to_equity_ratio": 0.6400519117257117, "profit_margin": 0.24021635733208815, "quarter": 3, "return_on_assets": 0.22680386546829498, "return_on_equity": 0.3032025930290577 }, { "asset_turnover_ratio": 0.9326849920952547, "current_ratio": 1.8850813108074884, "debt_to_equity_ratio": 0.6314660413003629, "profit_margin": 0.2473174882698467, "quarter": 4, "return_on_assets": 0.2306693095919802, "return_on_equity": 0.30579225664958287 } ], "income_statement": [ { "depreciation": 260441, "expenses": 2709295, "income_tax": 280373, "marketing_expense": 410746, "net_income": 1272940, "net_profit": 992567, "operational_expense": 1660193, "product_revenue": 1445318, "quarter": 1, "rd_expense": 377706, "revenue": 3982235, "salaries_expense": 1015642, "service_revenue": 2536917 }, { "depreciation": 229997, "expenses": 2742712, "income_tax": 381106, "marketing_expense": 336326, "net_income": 1320631, "net_profit": 939525, "operational_expense": 1842419, "product_revenue": 1000673, "quarter": 2, "rd_expense": 315726, "revenue": 4063343, "salaries_expense": 1000541, "service_revenue": 3062670 }, { "depreciation": 187201, "expenses": 2776542, "income_tax": 373600, "marketing_expense": 380272, "net_income": 1369562, "net_profit": 995962, "operational_expense": 1706002, "product_revenue": 1121821, "quarter": 3, "rd_expense": 360034, "revenue": 4146104, "salaries_expense": 972727, "service_revenue": 3024283 }, { "depreciation": 159212, "expenses": 2810789, "income_tax": 373472, "marketing_expense": 372949, "net_income": 1419761, "net_profit": 1046289, "operational_expense": 1900808, "product_revenue": 947850, "quarter": 4, "rd_expense": 302247, "revenue": 4230550, "salaries_expense": 1330418, "service_revenue": 3282700 } ], "market_conditions": { "gdp_growth": [ 0.0052711413994857475, 0.016389011115354485, 0.0025433858894809086, 0.012572372429745063 ], "inflation_rate": [ 0.03930209067058616, 0.03961000962226917, 0.034018375984322835, 0.04392505990462962 ], "interest_rate": [ 0.0514903595837897, 0.048696476102799126, 0.0467095346090921, 0.04814961760227182 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 64508, "billable_hours_per_employee": 157, "client_concentration": 0.24, "client_retention_rate": 0.88, "employee_utilization_rate": 0.73, "gross_billings": 827653, "net_revenue": 676010, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 3539 }, { "average_project_size": 116595, "billable_hours_per_employee": 148, "client_concentration": 0.4, "client_retention_rate": 0.66, "employee_utilization_rate": 0.67, "gross_billings": 835640, "net_revenue": 694843, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 3638 }, { "average_project_size": 96094, "billable_hours_per_employee": 93, "client_concentration": 0.39, "client_retention_rate": 0.9, "employee_utilization_rate": 0.64, "gross_billings": 907307, "net_revenue": 714201, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 3739 }, { "average_project_size": 132455, "billable_hours_per_employee": 112, "client_concentration": 0.18, "client_retention_rate": 0.81, "employee_utilization_rate": 0.65, "gross_billings": 831486, "net_revenue": 734099, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 3843 } ], "balance_sheet": [ { "assets": 925517, "current_assets": 443563, "current_liabilities": 204728, "equity": 643193, "fixed_assets": 481954, "liabilities": 485704, "long_term_liabilities": 280976, "quarter": 1 }, { "assets": 937002, "current_assets": 324351, "current_liabilities": 217188, "equity": 644732, "fixed_assets": 612651, "liabilities": 499277, "long_term_liabilities": 282089, "quarter": 2 }, { "assets": 948629, "current_assets": 312302, "current_liabilities": 264709, "equity": 660322, "fixed_assets": 636327, "liabilities": 513230, "long_term_liabilities": 248521, "quarter": 3 }, { "assets": 960401, "current_assets": 378284, "current_liabilities": 303402, "equity": 657690, "fixed_assets": 582117, "liabilities": 527572, "long_term_liabilities": 224170, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 58384, "financing_cash_flow": -34440, "investing_cash_flow": -377600, "net_cash_flow": 88366, "operating_cash_flow": 233588, "quarter": 1 }, { "change_in_working_capital": 91408, "financing_cash_flow": -78232, "investing_cash_flow": -114159, "net_cash_flow": -134383, "operating_cash_flow": 235545, "quarter": 2 }, { "change_in_working_capital": 27875, "financing_cash_flow": 102028, "investing_cash_flow": -196430, "net_cash_flow": -98526, "operating_cash_flow": 261567, "quarter": 3 }, { "change_in_working_capital": 56231, "financing_cash_flow": 137050, "investing_cash_flow": -326315, "net_cash_flow": 92165, "operating_cash_flow": 260272, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7304133797650394, "current_ratio": 2.1665966550740494, "debt_to_equity_ratio": 0.7551450342276735, "profit_margin": 0.3008535376695611, "quarter": 1, "return_on_assets": 0.21974744926349274, "return_on_equity": 0.3162036900277211 }, { "asset_turnover_ratio": 0.741559783223515, "current_ratio": 1.4934112381899551, "debt_to_equity_ratio": 0.7743946321882581, "profit_margin": 0.29791909827112023, "quarter": 2, "return_on_assets": 0.220924821932077, "return_on_equity": 0.32107449296762064 }, { "asset_turnover_ratio": 0.7528770467696012, "current_ratio": 1.179793660208002, "debt_to_equity_ratio": 0.7772420122303967, "profit_margin": 0.31492955064470646, "quarter": 3, "return_on_assets": 0.23710323002986416, "return_on_equity": 0.3406262399253697 }, { "asset_turnover_ratio": 0.7643671757942776, "current_ratio": 1.246807865472212, "debt_to_equity_ratio": 0.8021590719031763, "profit_margin": 0.3063088221071, "quarter": 4, "return_on_assets": 0.2341324092748758, "return_on_equity": 0.3418951177606471 } ], "income_statement": [ { "depreciation": 30208, "expenses": 406057, "income_tax": 66573, "marketing_expense": 63780, "net_income": 269953, "net_profit": 203380, "operational_expense": 230696, "product_revenue": 252154, "quarter": 1, "rd_expense": 42102, "revenue": 676010, "salaries_expense": 140946, "service_revenue": 423856 }, { "depreciation": 28538, "expenses": 414669, "income_tax": 73167, "marketing_expense": 62435, "net_income": 280174, "net_profit": 207007, "operational_expense": 272321, "product_revenue": 237480, "quarter": 2, "rd_expense": 73109, "revenue": 694843, "salaries_expense": 176137, "service_revenue": 457363 }, { "depreciation": 36644, "expenses": 423464, "income_tax": 65814, "marketing_expense": 47707, "net_income": 290737, "net_profit": 224923, "operational_expense": 214480, "product_revenue": 147080, "quarter": 3, "rd_expense": 53078, "revenue": 714201, "salaries_expense": 159683, "service_revenue": 567121 }, { "depreciation": 35411, "expenses": 432445, "income_tax": 76793, "marketing_expense": 46299, "net_income": 301654, "net_profit": 224861, "operational_expense": 295628, "product_revenue": 150825, "quarter": 4, "rd_expense": 57313, "revenue": 734099, "salaries_expense": 144624, "service_revenue": 583274 } ], "market_conditions": { "gdp_growth": [ 0.00011773099724350644, -0.01258030746838769, 0.003022568166593914, 0.0015551664367257512 ], "inflation_rate": [ 0.02562581231716543, 0.02725563127569513, 0.026225713348146454, 0.028062532007032962 ], "interest_rate": [ 0.05568359546836537, 0.05965815224517886, 0.058043286830941454, 0.0552752389406332 ], "year": 2014 }, "random_event": { "description": "Burnett-Humphrey Partnership with Major Brand in 2014", "impact": 0.05, "type": "Partnership with Major Brand" }, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 94287, "billable_hours_per_employee": 133, "client_concentration": 0.22, "client_retention_rate": 0.75, "employee_utilization_rate": 0.79, "gross_billings": 5247193, "net_revenue": 4149626, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 21726 }, { "average_project_size": 129984, "billable_hours_per_employee": 126, "client_concentration": 0.19, "client_retention_rate": 0.85, "employee_utilization_rate": 0.78, "gross_billings": 5457436, "net_revenue": 4312756, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 22580 }, { "average_project_size": 120963, "billable_hours_per_employee": 154, "client_concentration": 0.14, "client_retention_rate": 0.72, "employee_utilization_rate": 0.75, "gross_billings": 5172195, "net_revenue": 4482300, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 23468 }, { "average_project_size": 132632, "billable_hours_per_employee": 109, "client_concentration": 0.13, "client_retention_rate": 0.78, "employee_utilization_rate": 0.7, "gross_billings": 5982165, "net_revenue": 4658509, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 24390 } ], "balance_sheet": [ { "assets": 4239098, "current_assets": 2029320, "current_liabilities": 995758, "equity": 3058944, "fixed_assets": 2209778, "liabilities": 2115696, "long_term_liabilities": 1119938, "quarter": 1 }, { "assets": 4378465, "current_assets": 1788077, "current_liabilities": 1088926, "equity": 3245792, "fixed_assets": 2590388, "liabilities": 2158211, "long_term_liabilities": 1069285, "quarter": 2 }, { "assets": 4522413, "current_assets": 1690839, "current_liabilities": 883802, "equity": 3362726, "fixed_assets": 2831574, "liabilities": 2201581, "long_term_liabilities": 1317779, "quarter": 3 }, { "assets": 4671095, "current_assets": 1967264, "current_liabilities": 1154493, "equity": 3415944, "fixed_assets": 2703831, "liabilities": 2245822, "long_term_liabilities": 1091329, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 47477, "financing_cash_flow": 15604, "investing_cash_flow": -307799, "net_cash_flow": 1047715, "operating_cash_flow": 1154258, "quarter": 1 }, { "change_in_working_capital": 40958, "financing_cash_flow": 188552, "investing_cash_flow": -454972, "net_cash_flow": 878630, "operating_cash_flow": 1200825, "quarter": 2 }, { "change_in_working_capital": -79660, "financing_cash_flow": 87270, "investing_cash_flow": -198610, "net_cash_flow": 997397, "operating_cash_flow": 1238456, "quarter": 3 }, { "change_in_working_capital": -64094, "financing_cash_flow": 69524, "investing_cash_flow": -350393, "net_cash_flow": 974989, "operating_cash_flow": 1251858, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9788936231245421, "current_ratio": 2.0379650477324813, "debt_to_equity_ratio": 0.6916426060758223, "profit_margin": 0.22545212508307977, "quarter": 1, "return_on_assets": 0.2206936475637034, "return_on_equity": 0.30583822390995064 }, { "asset_turnover_ratio": 0.984992685792852, "current_ratio": 1.6420555666776255, "debt_to_equity_ratio": 0.6649258486064418, "profit_margin": 0.2377917971709969, "quarter": 2, "return_on_assets": 0.23422318095496938, "return_on_equity": 0.3159592481588469 }, { "asset_turnover_ratio": 0.9911301776286243, "current_ratio": 1.9131423101554421, "debt_to_equity_ratio": 0.6547012750964545, "profit_margin": 0.23244628873569373, "quarter": 3, "return_on_assets": 0.23038453144372265, "return_on_equity": 0.30983612699934515 }, { "asset_turnover_ratio": 0.9973055568341042, "current_ratio": 1.7040068670836463, "debt_to_equity_ratio": 0.6574528153857323, "profit_margin": 0.2126583849038394, "quarter": 4, "return_on_assets": 0.21208538897196483, "return_on_equity": 0.2900138292665219 } ], "income_statement": [ { "depreciation": 218716, "expenses": 2830224, "income_tax": 383860, "marketing_expense": 545463, "net_income": 1319402, "net_profit": 935542, "operational_expense": 1421580, "product_revenue": 1465423, "quarter": 1, "rd_expense": 441965, "revenue": 4149626, "salaries_expense": 1241019, "service_revenue": 2684203 }, { "depreciation": 175287, "expenses": 2965703, "income_tax": 321515, "marketing_expense": 426447, "net_income": 1347053, "net_profit": 1025538, "operational_expense": 1889880, "product_revenue": 1044192, "quarter": 2, "rd_expense": 565445, "revenue": 4312756, "salaries_expense": 1017489, "service_revenue": 3268564 }, { "depreciation": 196562, "expenses": 3107669, "income_tax": 332737, "marketing_expense": 405181, "net_income": 1374631, "net_profit": 1041894, "operational_expense": 2146530, "product_revenue": 1589188, "quarter": 3, "rd_expense": 609167, "revenue": 4482300, "salaries_expense": 1019752, "service_revenue": 2893112 }, { "depreciation": 261187, "expenses": 3256430, "income_tax": 411408, "marketing_expense": 469761, "net_income": 1402079, "net_profit": 990671, "operational_expense": 1998243, "product_revenue": 1303030, "quarter": 4, "rd_expense": 478450, "revenue": 4658509, "salaries_expense": 1496821, "service_revenue": 3355479 } ], "market_conditions": { "gdp_growth": [ 0.01262627198911057, 0.0017571759547414436, 0.0067196207927988465, 0.009530663216283918 ], "inflation_rate": [ 0.0304264760630518, 0.02428239282417798, 0.02934683492977108, 0.028210837298294277 ], "interest_rate": [ 0.04646416450569099, 0.045347216389355884, 0.05154438515768554, 0.05111731776872121 ], "year": 2015 }, "random_event": null, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 102798, "billable_hours_per_employee": 89, "client_concentration": 0.33, "client_retention_rate": 0.74, "employee_utilization_rate": 0.65, "gross_billings": 2877897, "net_revenue": 2554658, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 13375 }, { "average_project_size": 190644, "billable_hours_per_employee": 127, "client_concentration": 0.3, "client_retention_rate": 0.66, "employee_utilization_rate": 0.64, "gross_billings": 3124707, "net_revenue": 2635641, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 13799 }, { "average_project_size": 175514, "billable_hours_per_employee": 108, "client_concentration": 0.21, "client_retention_rate": 0.75, "employee_utilization_rate": 0.63, "gross_billings": 3363482, "net_revenue": 2719191, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 14237 }, { "average_project_size": 191163, "billable_hours_per_employee": 129, "client_concentration": 0.35, "client_retention_rate": 0.78, "employee_utilization_rate": 0.67, "gross_billings": 3426130, "net_revenue": 2805390, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 14688 } ], "balance_sheet": [ { "assets": 2828738, "current_assets": 1089809, "current_liabilities": 657322, "equity": 2077285, "fixed_assets": 1738929, "liabilities": 1350540, "long_term_liabilities": 693218, "quarter": 1 }, { "assets": 2895718, "current_assets": 1101735, "current_liabilities": 731802, "equity": 2072488, "fixed_assets": 1793983, "liabilities": 1383980, "long_term_liabilities": 652178, "quarter": 2 }, { "assets": 2964284, "current_assets": 1141513, "current_liabilities": 762058, "equity": 2175611, "fixed_assets": 1822771, "liabilities": 1418248, "long_term_liabilities": 656190, "quarter": 3 }, { "assets": 3034474, "current_assets": 1209354, "current_liabilities": 743083, "equity": 2175062, "fixed_assets": 1825120, "liabilities": 1453364, "long_term_liabilities": 710281, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 80701, "financing_cash_flow": 105010, "investing_cash_flow": -154711, "net_cash_flow": 471550, "operating_cash_flow": 737522, "quarter": 1 }, { "change_in_working_capital": -48190, "financing_cash_flow": 194143, "investing_cash_flow": -256929, "net_cash_flow": 5652, "operating_cash_flow": 697524, "quarter": 2 }, { "change_in_working_capital": 342, "financing_cash_flow": 195026, "investing_cash_flow": -235246, "net_cash_flow": 486309, "operating_cash_flow": 737464, "quarter": 3 }, { "change_in_working_capital": -32186, "financing_cash_flow": 27717, "investing_cash_flow": -302862, "net_cash_flow": 546035, "operating_cash_flow": 752543, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9031087361219031, "current_ratio": 1.6579530275876968, "debt_to_equity_ratio": 0.6501467059166172, "profit_margin": 0.23450771101258955, "quarter": 1, "return_on_assets": 0.21178596250342024, "return_on_equity": 0.28839904009319856 }, { "asset_turnover_ratio": 0.9101856603439976, "current_ratio": 1.5055096870464961, "debt_to_equity_ratio": 0.6677867374865379, "profit_margin": 0.21275659317790246, "quarter": 2, "return_on_assets": 0.1936480002541684, "return_on_equity": 0.270568514751352 }, { "asset_turnover_ratio": 0.9173179762802754, "current_ratio": 1.4979345404155588, "debt_to_equity_ratio": 0.6518849187653492, "profit_margin": 0.23153026028697507, "quarter": 3, "return_on_assets": 0.21238686981409338, "return_on_equity": 0.2893784780459374 }, { "asset_turnover_ratio": 0.9245061911883246, "current_ratio": 1.627481721422775, "debt_to_equity_ratio": 0.6681942859559865, "profit_margin": 0.2117181568338092, "quarter": 4, "return_on_assets": 0.1957347467798373, "return_on_equity": 0.2730735951434948 } ], "income_statement": [ { "depreciation": 138435, "expenses": 1788403, "income_tax": 167168, "marketing_expense": 317529, "net_income": 766255, "net_profit": 599087, "operational_expense": 930584, "product_revenue": 645453, "quarter": 1, "rd_expense": 289902, "revenue": 2554658, "salaries_expense": 638659, "service_revenue": 1909205 }, { "depreciation": 136774, "expenses": 1854116, "income_tax": 220775, "marketing_expense": 341919, "net_income": 781525, "net_profit": 560750, "operational_expense": 1030191, "product_revenue": 752483, "quarter": 2, "rd_expense": 220638, "revenue": 2635641, "salaries_expense": 911854, "service_revenue": 1883158 }, { "depreciation": 107889, "expenses": 1922243, "income_tax": 167373, "marketing_expense": 339623, "net_income": 796948, "net_profit": 629575, "operational_expense": 1314564, "product_revenue": 798747, "quarter": 3, "rd_expense": 275231, "revenue": 2719191, "salaries_expense": 617652, "service_revenue": 1920444 }, { "depreciation": 158591, "expenses": 1992874, "income_tax": 218564, "marketing_expense": 275004, "net_income": 812516, "net_profit": 593952, "operational_expense": 1305499, "product_revenue": 1063326, "quarter": 4, "rd_expense": 203716, "revenue": 2805390, "salaries_expense": 992261, "service_revenue": 1742064 } ], "market_conditions": { "gdp_growth": [ -0.0013420901479763766, 0.0029957815103472656, -0.006654023697635965, -0.007474326617516549 ], "inflation_rate": [ 0.04037084959666246, 0.03811167009676411, 0.04118523464707007, 0.032811532595820855 ], "interest_rate": [ 0.040519116170675724, 0.0373205791671825, 0.04392192221643762, 0.043240008143096476 ], "year": 2016 }, "random_event": { "description": "Burnett-Humphrey Economic Slowdown Impact in 2016", "impact": -0.03, "type": "Economic Slowdown Impact" }, "year": 2016 }, { "advertising_kpis": [ { "average_project_size": 108597, "billable_hours_per_employee": 133, "client_concentration": 0.38, "client_retention_rate": 0.63, "employee_utilization_rate": 0.62, "gross_billings": 4949072, "net_revenue": 3924392, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 20547 }, { "average_project_size": 161159, "billable_hours_per_employee": 114, "client_concentration": 0.37, "client_retention_rate": 0.73, "employee_utilization_rate": 0.7, "gross_billings": 4977559, "net_revenue": 3983591, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 20856 }, { "average_project_size": 187571, "billable_hours_per_employee": 159, "client_concentration": 0.39, "client_retention_rate": 0.62, "employee_utilization_rate": 0.62, "gross_billings": 4467903, "net_revenue": 4043683, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 21171 }, { "average_project_size": 115628, "billable_hours_per_employee": 92, "client_concentration": 0.23, "client_retention_rate": 0.72, "employee_utilization_rate": 0.72, "gross_billings": 4564266, "net_revenue": 4104682, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 21490 } ], "balance_sheet": [ { "assets": 4899553, "current_assets": 1562754, "current_liabilities": 1530054, "equity": 2689877, "fixed_assets": 3336799, "liabilities": 2901768, "long_term_liabilities": 1371714, "quarter": 1 }, { "assets": 4997994, "current_assets": 2076642, "current_liabilities": 1633919, "equity": 2776403, "fixed_assets": 2921352, "liabilities": 2925566, "long_term_liabilities": 1291647, "quarter": 2 }, { "assets": 5098413, "current_assets": 2241105, "current_liabilities": 1576761, "equity": 2782229, "fixed_assets": 2857308, "liabilities": 2949558, "long_term_liabilities": 1372797, "quarter": 3 }, { "assets": 5200850, "current_assets": 2352243, "current_liabilities": 1317497, "equity": 2877694, "fixed_assets": 2848607, "liabilities": 2973748, "long_term_liabilities": 1656251, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -50858, "financing_cash_flow": -99518, "investing_cash_flow": -453524, "net_cash_flow": 716722, "operating_cash_flow": 970476, "quarter": 1 }, { "change_in_working_capital": -58826, "financing_cash_flow": 136320, "investing_cash_flow": -282295, "net_cash_flow": 406277, "operating_cash_flow": 984259, "quarter": 2 }, { "change_in_working_capital": 27939, "financing_cash_flow": 145238, "investing_cash_flow": -480153, "net_cash_flow": 602437, "operating_cash_flow": 811032, "quarter": 3 }, { "change_in_working_capital": -27582, "financing_cash_flow": 168112, "investing_cash_flow": -405827, "net_cash_flow": 715419, "operating_cash_flow": 865445, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8009693945549726, "current_ratio": 1.0213717947209706, "debt_to_equity_ratio": 1.0787734903863635, "profit_margin": 0.17635649038118517, "quarter": 1, "return_on_assets": 0.14125615132645775, "return_on_equity": 0.25729503616708127 }, { "asset_turnover_ratio": 0.7970379716342196, "current_ratio": 1.270957740255178, "debt_to_equity_ratio": 1.053725269710485, "profit_margin": 0.17671869426354261, "quarter": 2, "return_on_assets": 0.1408515096256618, "return_on_equity": 0.25355649017811893 }, { "asset_turnover_ratio": 0.7931258217017727, "current_ratio": 1.4213346220511542, "debt_to_equity_ratio": 1.0601420659478424, "profit_margin": 0.1566329507036036, "quarter": 3, "return_on_assets": 0.12422963773236888, "return_on_equity": 0.22764984478272637 }, { "asset_turnover_ratio": 0.7892329138506206, "current_ratio": 1.7853877466134647, "debt_to_equity_ratio": 1.0333788095607108, "profit_margin": 0.15849997636844948, "quarter": 4, "return_on_assets": 0.1250933981945259, "return_on_equity": 0.22608102181816414 } ], "income_statement": [ { "depreciation": 278384, "expenses": 3049341, "income_tax": 182959, "marketing_expense": 465122, "net_income": 875051, "net_profit": 692092, "operational_expense": 2070604, "product_revenue": 927855, "quarter": 1, "rd_expense": 362772, "revenue": 3924392, "salaries_expense": 1298194, "service_revenue": 2996537 }, { "depreciation": 280284, "expenses": 3097204, "income_tax": 182412, "marketing_expense": 377645, "net_income": 886387, "net_profit": 703975, "operational_expense": 1559105, "product_revenue": 1467608, "quarter": 2, "rd_expense": 560416, "revenue": 3983591, "salaries_expense": 1318767, "service_revenue": 2515983 }, { "depreciation": 177658, "expenses": 3145818, "income_tax": 264491, "marketing_expense": 518259, "net_income": 897865, "net_profit": 633374, "operational_expense": 1893258, "product_revenue": 1319478, "quarter": 3, "rd_expense": 335993, "revenue": 4043683, "salaries_expense": 1274961, "service_revenue": 2724205 }, { "depreciation": 214853, "expenses": 3195195, "income_tax": 258895, "marketing_expense": 516141, "net_income": 909487, "net_profit": 650592, "operational_expense": 2197734, "product_revenue": 1555314, "quarter": 4, "rd_expense": 637271, "revenue": 4104682, "salaries_expense": 1012824, "service_revenue": 2549368 } ], "market_conditions": { "gdp_growth": [ -0.0035545313296452725, 0.011929610610043882, 0.0032514405454832727, -0.005855861897701119 ], "inflation_rate": [ 0.03337890778707678, 0.03215167191222941, 0.03542255207290466, 0.036495326708872615 ], "interest_rate": [ 0.05033032497930032, 0.050897539995958634, 0.049503608342125235, 0.051202488506139995 ], "year": 2017 }, "random_event": null, "year": 2017 }, { "advertising_kpis": [ { "average_project_size": 64824, "billable_hours_per_employee": 108, "client_concentration": 0.1, "client_retention_rate": 0.84, "employee_utilization_rate": 0.77, "gross_billings": 5809450, "net_revenue": 4868046, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 25487 }, { "average_project_size": 153329, "billable_hours_per_employee": 80, "client_concentration": 0.12, "client_retention_rate": 0.74, "employee_utilization_rate": 0.66, "gross_billings": 6044044, "net_revenue": 4960320, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 25970 }, { "average_project_size": 54635, "billable_hours_per_employee": 125, "client_concentration": 0.17, "client_retention_rate": 0.8, "employee_utilization_rate": 0.61, "gross_billings": 5582583, "net_revenue": 5054343, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 26463 }, { "average_project_size": 113807, "billable_hours_per_employee": 83, "client_concentration": 0.38, "client_retention_rate": 0.85, "employee_utilization_rate": 0.78, "gross_billings": 6299566, "net_revenue": 5150149, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 26964 } ], "balance_sheet": [ { "assets": 6215249, "current_assets": 2537260, "current_liabilities": 1845694, "equity": 4285976, "fixed_assets": 3677989, "liabilities": 3090141, "long_term_liabilities": 1244447, "quarter": 1 }, { "assets": 6397938, "current_assets": 2956206, "current_liabilities": 1694249, "equity": 4299641, "fixed_assets": 3441732, "liabilities": 3175266, "long_term_liabilities": 1481017, "quarter": 2 }, { "assets": 6585997, "current_assets": 3162224, "current_liabilities": 1342009, "equity": 4550155, "fixed_assets": 3423773, "liabilities": 3262735, "long_term_liabilities": 1920726, "quarter": 3 }, { "assets": 6779584, "current_assets": 3128120, "current_liabilities": 1408566, "equity": 4565408, "fixed_assets": 3651464, "liabilities": 3352615, "long_term_liabilities": 1944049, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 89032, "financing_cash_flow": 8642, "investing_cash_flow": -343916, "net_cash_flow": 1017569, "operating_cash_flow": 1388761, "quarter": 1 }, { "change_in_working_capital": 49489, "financing_cash_flow": -100580, "investing_cash_flow": -107464, "net_cash_flow": 978976, "operating_cash_flow": 1264691, "quarter": 2 }, { "change_in_working_capital": -37867, "financing_cash_flow": 136835, "investing_cash_flow": -240997, "net_cash_flow": 960437, "operating_cash_flow": 1525677, "quarter": 3 }, { "change_in_working_capital": 51189, "financing_cash_flow": 198903, "investing_cash_flow": -135759, "net_cash_flow": 1233225, "operating_cash_flow": 1387692, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7832423125766964, "current_ratio": 1.3746915794275758, "debt_to_equity_ratio": 0.7209888716129068, "profit_margin": 0.238466933139087, "quarter": 1, "return_on_assets": 0.18677739218493097, "return_on_equity": 0.27085265993090024 }, { "asset_turnover_ratio": 0.7752997919017033, "current_ratio": 1.7448474220731427, "debt_to_equity_ratio": 0.7384956092845891, "profit_margin": 0.2171168392361783, "quarter": 2, "return_on_assets": 0.16833064027816463, "return_on_equity": 0.2504788190455901 }, { "asset_turnover_ratio": 0.7674377926379256, "current_ratio": 2.3563359113090896, "debt_to_equity_ratio": 0.7170601880595276, "profit_margin": 0.24274035220799223, "quarter": 3, "return_on_assets": 0.18628812008265416, "return_on_equity": 0.2696376277291653 }, { "asset_turnover_ratio": 0.7596556071876976, "current_ratio": 2.22078340667033, "debt_to_equity_ratio": 0.7343516724025542, "profit_margin": 0.22104972108573945, "quarter": 4, "return_on_assets": 0.16792166009005863, "return_on_equity": 0.24936194092619982 } ], "income_statement": [ { "depreciation": 227893, "expenses": 3403321, "income_tax": 303857, "marketing_expense": 374820, "net_income": 1464725, "net_profit": 1160868, "operational_expense": 2234583, "product_revenue": 1002100, "quarter": 1, "rd_expense": 466955, "revenue": 4868046, "salaries_expense": 1242883, "service_revenue": 3865946 }, { "depreciation": 187722, "expenses": 3449702, "income_tax": 433649, "marketing_expense": 585931, "net_income": 1510618, "net_profit": 1076969, "operational_expense": 1916640, "product_revenue": 1516048, "quarter": 2, "rd_expense": 485903, "revenue": 4960320, "salaries_expense": 1630747, "service_revenue": 3444272 }, { "depreciation": 298784, "expenses": 3496715, "income_tax": 330735, "marketing_expense": 377592, "net_income": 1557628, "net_profit": 1226893, "operational_expense": 2062905, "product_revenue": 1863833, "quarter": 3, "rd_expense": 569331, "revenue": 5054343, "salaries_expense": 1457509, "service_revenue": 3190510 }, { "depreciation": 249253, "expenses": 3544369, "income_tax": 467341, "marketing_expense": 382415, "net_income": 1605780, "net_profit": 1138439, "operational_expense": 1805949, "product_revenue": 2022396, "quarter": 4, "rd_expense": 673221, "revenue": 5150149, "salaries_expense": 1123452, "service_revenue": 3127753 } ], "market_conditions": { "gdp_growth": [ -0.006816052933993796, 0.005434681119171078, -0.0054047121169159, 0.00043421721150530175 ], "inflation_rate": [ 0.03815411641581471, 0.0379167065444838, 0.03238123459123587, 0.03191102549513683 ], "interest_rate": [ 0.046679244441579414, 0.05057144141650154, 0.047698384112087294, 0.05215975625105894 ], "year": 2018 }, "random_event": { "description": "Burnett-Humphrey Economic Slowdown Impact in 2018", "impact": 0.01, "type": "Economic Slowdown Impact" }, "year": 2018 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Good", "founding_year": 2006, "industry": "Advertising", "location": "Troyberg", "name": "Smith-Harper", "num_employees": 557, "region": "Europe", "revenue_size": "Large", "website": "www.smith-harper.com" }

[ { "advertising_kpis": [ { "average_project_size": 50771, "billable_hours_per_employee": 135, "client_concentration": 0.13, "client_retention_rate": 0.83, "employee_utilization_rate": 0.72, "gross_billings": 89302035, "net_revenue": 75567680, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 135669 }, { "average_project_size": 128889, "billable_hours_per_employee": 91, "client_concentration": 0.25, "client_retention_rate": 0.79, "employee_utilization_rate": 0.76, "gross_billings": 99532619, "net_revenue": 77469759, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 139084 }, { "average_project_size": 91771, "billable_hours_per_employee": 98, "client_concentration": 0.39, "client_retention_rate": 0.77, "employee_utilization_rate": 0.79, "gross_billings": 91678240, "net_revenue": 79419715, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 142585 }, { "average_project_size": 83746, "billable_hours_per_employee": 157, "client_concentration": 0.27, "client_retention_rate": 0.78, "employee_utilization_rate": 0.63, "gross_billings": 93949989, "net_revenue": 81418752, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 146174 } ], "balance_sheet": [ { "assets": 91834400, "current_assets": 28755209, "current_liabilities": 29020534, "equity": 57102996, "fixed_assets": 63079191, "liabilities": 49316871, "long_term_liabilities": 20296337, "quarter": 1 }, { "assets": 94240680, "current_assets": 43636807, "current_liabilities": 29467547, "equity": 59161985, "fixed_assets": 50603873, "liabilities": 49727775, "long_term_liabilities": 20260228, "quarter": 2 }, { "assets": 96710011, "current_assets": 47337287, "current_liabilities": 27952830, "equity": 62149635, "fixed_assets": 49372724, "liabilities": 50142101, "long_term_liabilities": 22189271, "quarter": 3 }, { "assets": 99244044, "current_assets": 38554972, "current_liabilities": 21524128, "equity": 64831005, "fixed_assets": 60689072, "liabilities": 50559880, "long_term_liabilities": 29035752, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -42841, "financing_cash_flow": -16628, "investing_cash_flow": -378791, "net_cash_flow": 17454331, "operating_cash_flow": 17845283, "quarter": 1 }, { "change_in_working_capital": -5107, "financing_cash_flow": -78101, "investing_cash_flow": -355200, "net_cash_flow": 17642096, "operating_cash_flow": 17941794, "quarter": 2 }, { "change_in_working_capital": 78500, "financing_cash_flow": 148823, "investing_cash_flow": -362762, "net_cash_flow": 19729809, "operating_cash_flow": 20163134, "quarter": 3 }, { "change_in_working_capital": -37268, "financing_cash_flow": -123954, "investing_cash_flow": -344836, "net_cash_flow": 19585436, "operating_cash_flow": 19695756, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8228689902694415, "current_ratio": 0.9908573357058144, "debt_to_equity_ratio": 0.8636476972241527, "profit_margin": 0.19301197284341665, "quarter": 1, "return_on_assets": 0.15882356720357513, "return_on_equity": 0.2554238485140079 }, { "asset_turnover_ratio": 0.822041596049604, "current_ratio": 1.4808428743661628, "debt_to_equity_ratio": 0.8405359455062233, "profit_margin": 0.18909417286298774, "quarter": 2, "return_on_assets": 0.15544327566397018, "return_on_equity": 0.24760967705867204 }, { "asset_turnover_ratio": 0.8212150342946399, "current_ratio": 1.693470285477356, "debt_to_equity_ratio": 0.8067963874606826, "profit_margin": 0.19619467282147765, "quarter": 3, "return_on_assets": 0.16111801496951542, "return_on_equity": 0.25071305728505083 }, { "asset_turnover_ratio": 0.8203893021529836, "current_ratio": 1.7912443189336171, "debt_to_equity_ratio": 0.7798719146803292, "profit_margin": 0.1983184537144465, "quarter": 4, "return_on_assets": 0.16269833784685356, "return_on_equity": 0.2490604765420496 } ], "income_statement": [ { "depreciation": 3259816, "expenses": 55754571, "income_tax": 5227642, "marketing_expense": 6245559, "net_income": 19813109, "net_profit": 14585467, "operational_expense": 36562896, "product_revenue": 29305511, "quarter": 1, "rd_expense": 8207155, "revenue": 75567680, "salaries_expense": 26957571, "service_revenue": 46262169 }, { "depreciation": 3292714, "expenses": 57165565, "income_tax": 5655114, "marketing_expense": 7780016, "net_income": 20304194, "net_profit": 14649080, "operational_expense": 37674050, "product_revenue": 28444635, "quarter": 2, "rd_expense": 7423634, "revenue": 77469759, "salaries_expense": 27777856, "service_revenue": 49025124 }, { "depreciation": 4581409, "expenses": 58612268, "income_tax": 5225722, "marketing_expense": 9831211, "net_income": 20807447, "net_profit": 15581725, "operational_expense": 40715432, "product_revenue": 22640720, "quarter": 3, "rd_expense": 6317685, "revenue": 79419715, "salaries_expense": 28749491, "service_revenue": 56778995 }, { "depreciation": 3548915, "expenses": 60095583, "income_tax": 5176328, "marketing_expense": 9049309, "net_income": 21323169, "net_profit": 16146841, "operational_expense": 33252655, "product_revenue": 18652655, "quarter": 4, "rd_expense": 8502469, "revenue": 81418752, "salaries_expense": 24651054, "service_revenue": 62766097 } ], "market_conditions": { "gdp_growth": [ 0.0054040169016744775, 0.006631610685525381, -0.00579715407085086, 0.004825657371962869 ], "inflation_rate": [ 0.031457918722274394, 0.02839293962698392, 0.03607380403821339, 0.03022098091216113 ], "interest_rate": [ 0.05145897328303879, 0.055746827617950814, 0.05117331595890627, 0.0524950299796211 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 71834, "billable_hours_per_employee": 93, "client_concentration": 0.29, "client_retention_rate": 0.69, "employee_utilization_rate": 0.64, "gross_billings": 48085490, "net_revenue": 41962536, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 75337 }, { "average_project_size": 128706, "billable_hours_per_employee": 131, "client_concentration": 0.34, "client_retention_rate": 0.84, "employee_utilization_rate": 0.66, "gross_billings": 50270191, "net_revenue": 43799192, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 78634 }, { "average_project_size": 71776, "billable_hours_per_employee": 158, "client_concentration": 0.4, "client_retention_rate": 0.84, "employee_utilization_rate": 0.67, "gross_billings": 56583127, "net_revenue": 45716238, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 82076 }, { "average_project_size": 184198, "billable_hours_per_employee": 105, "client_concentration": 0.27, "client_retention_rate": 0.8, "employee_utilization_rate": 0.68, "gross_billings": 54793450, "net_revenue": 47717190, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 85668 } ], "balance_sheet": [ { "assets": 59873534, "current_assets": 28174425, "current_liabilities": 12737461, "equity": 39502463, "fixed_assets": 31699109, "liabilities": 28213550, "long_term_liabilities": 15476089, "quarter": 1 }, { "assets": 61158704, "current_assets": 28411074, "current_liabilities": 14880488, "equity": 41020235, "fixed_assets": 32747630, "liabilities": 28872205, "long_term_liabilities": 13991717, "quarter": 2 }, { "assets": 62471459, "current_assets": 27612807, "current_liabilities": 14076768, "equity": 41753465, "fixed_assets": 34858652, "liabilities": 29546237, "long_term_liabilities": 15469469, "quarter": 3 }, { "assets": 63812392, "current_assets": 23168900, "current_liabilities": 13574957, "equity": 42101520, "fixed_assets": 40643492, "liabilities": 30236004, "long_term_liabilities": 16661047, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -45678, "financing_cash_flow": 104687, "investing_cash_flow": -109868, "net_cash_flow": 10003163, "operating_cash_flow": 10254309, "quarter": 1 }, { "change_in_working_capital": -60518, "financing_cash_flow": 1003, "investing_cash_flow": -251407, "net_cash_flow": 10753245, "operating_cash_flow": 10940230, "quarter": 2 }, { "change_in_working_capital": 58821, "financing_cash_flow": -107630, "investing_cash_flow": -153424, "net_cash_flow": 11197607, "operating_cash_flow": 11547320, "quarter": 3 }, { "change_in_working_capital": -75835, "financing_cash_flow": 127510, "investing_cash_flow": -387701, "net_cash_flow": 11616591, "operating_cash_flow": 12017534, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7008528342422546, "current_ratio": 2.2119341523400937, "debt_to_equity_ratio": 0.7142225536670966, "profit_margin": 0.1868923984956486, "quarter": 1, "return_on_assets": 0.1309840671840082, "return_on_equity": 0.1985313928399857 }, { "asset_turnover_ratio": 0.7161563135804839, "current_ratio": 1.9092837546725618, "debt_to_equity_ratio": 0.7038527448709155, "profit_margin": 0.19940404380062537, "quarter": 2, "return_on_assets": 0.14280446492129723, "return_on_equity": 0.21291287092821384 }, { "asset_turnover_ratio": 0.7317939861145231, "current_ratio": 1.9615871342058064, "debt_to_equity_ratio": 0.7076355698862358, "profit_margin": 0.19310956863948428, "quarter": 3, "return_on_assets": 0.14131642099154432, "return_on_equity": 0.21143737411972874 }, { "asset_turnover_ratio": 0.7477730971125482, "current_ratio": 1.7067383712522994, "debt_to_equity_ratio": 0.7181689402187854, "profit_margin": 0.17865955644077114, "quarter": 4, "return_on_assets": 0.13359680984846956, "return_on_equity": 0.2024898863508966 } ], "income_statement": [ { "depreciation": 2411830, "expenses": 31062253, "income_tax": 3057804, "marketing_expense": 4424922, "net_income": 10900283, "net_profit": 7842479, "operational_expense": 18084912, "product_revenue": 10615477, "quarter": 1, "rd_expense": 3317529, "revenue": 41962536, "salaries_expense": 13274078, "service_revenue": 31347059 }, { "depreciation": 2206494, "expenses": 32552197, "income_tax": 2513259, "marketing_expense": 4279335, "net_income": 11246995, "net_profit": 8733736, "operational_expense": 17921882, "product_revenue": 15878298, "quarter": 2, "rd_expense": 3946121, "revenue": 43799192, "salaries_expense": 11663509, "service_revenue": 27920894 }, { "depreciation": 2719077, "expenses": 34113610, "income_tax": 2774385, "marketing_expense": 6137222, "net_income": 11602628, "net_profit": 8828243, "operational_expense": 22620533, "product_revenue": 9526268, "quarter": 3, "rd_expense": 3995842, "revenue": 45716238, "salaries_expense": 12876507, "service_revenue": 36189970 }, { "depreciation": 3492402, "expenses": 35749917, "income_tax": 3442141, "marketing_expense": 5674273, "net_income": 11967273, "net_profit": 8525132, "operational_expense": 21919371, "product_revenue": 13204051, "quarter": 4, "rd_expense": 3848341, "revenue": 47717190, "salaries_expense": 13802098, "service_revenue": 34513139 } ], "market_conditions": { "gdp_growth": [ 0.0042437578177841, 0.0022852831240089914, 0.0035960617527177937, 0.0008713719779277814 ], "inflation_rate": [ 0.031121134895719042, 0.038904085937657026, 0.03788520825249863, 0.03233200703767737 ], "interest_rate": [ 0.04934495121138343, 0.046288415789199906, 0.04683496165800901, 0.05258872722569698 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 108539, "billable_hours_per_employee": 132, "client_concentration": 0.27, "client_retention_rate": 0.8, "employee_utilization_rate": 0.61, "gross_billings": 76624800, "net_revenue": 63105929, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 113296 }, { "average_project_size": 110536, "billable_hours_per_employee": 146, "client_concentration": 0.39, "client_retention_rate": 0.78, "employee_utilization_rate": 0.67, "gross_billings": 80766333, "net_revenue": 64099990, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 115081 }, { "average_project_size": 101192, "billable_hours_per_employee": 117, "client_concentration": 0.29, "client_retention_rate": 0.86, "employee_utilization_rate": 0.65, "gross_billings": 82310260, "net_revenue": 65109710, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 116894 }, { "average_project_size": 110452, "billable_hours_per_employee": 109, "client_concentration": 0.26, "client_retention_rate": 0.61, "employee_utilization_rate": 0.69, "gross_billings": 81900872, "net_revenue": 66135336, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 118735 } ], "balance_sheet": [ { "assets": 66992254, "current_assets": 31600505, "current_liabilities": 17202139, "equity": 42697563, "fixed_assets": 35391749, "liabilities": 36317911, "long_term_liabilities": 19115772, "quarter": 1 }, { "assets": 68563317, "current_assets": 27979556, "current_liabilities": 19099485, "equity": 42614506, "fixed_assets": 40583761, "liabilities": 37105481, "long_term_liabilities": 18005996, "quarter": 2 }, { "assets": 70171224, "current_assets": 26130391, "current_liabilities": 19921751, "equity": 43393295, "fixed_assets": 44040833, "liabilities": 37910130, "long_term_liabilities": 17988379, "quarter": 3 }, { "assets": 71816839, "current_assets": 32668760, "current_liabilities": 21316389, "equity": 45585965, "fixed_assets": 39148079, "liabilities": 38732228, "long_term_liabilities": 17415839, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 37807, "financing_cash_flow": -122912, "investing_cash_flow": -373644, "net_cash_flow": 14356024, "operating_cash_flow": 14433966, "quarter": 1 }, { "change_in_working_capital": 9, "financing_cash_flow": -89386, "investing_cash_flow": -498579, "net_cash_flow": 13566677, "operating_cash_flow": 13928684, "quarter": 2 }, { "change_in_working_capital": 71142, "financing_cash_flow": -10549, "investing_cash_flow": -426919, "net_cash_flow": 15446563, "operating_cash_flow": 15659435, "quarter": 3 }, { "change_in_working_capital": 77675, "financing_cash_flow": 23811, "investing_cash_flow": -189167, "net_cash_flow": 15568842, "operating_cash_flow": 15810257, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9419884424250003, "current_ratio": 1.8370102113463913, "debt_to_equity_ratio": 0.8505851024799705, "profit_margin": 0.1905244117395055, "quarter": 1, "return_on_assets": 0.17947179385843623, "return_on_equity": 0.28159030996687096 }, { "asset_turnover_ratio": 0.9349021139102707, "current_ratio": 1.4649377195248983, "debt_to_equity_ratio": 0.870724184858555, "profit_margin": 0.17405104119361017, "quarter": 2, "return_on_assets": 0.16272068634018977, "return_on_equity": 0.26180451323312304 }, { "asset_turnover_ratio": 0.9278690934620152, "current_ratio": 1.3116513202077469, "debt_to_equity_ratio": 0.8736402709220399, "profit_margin": 0.17097604950167955, "quarter": 3, "return_on_assets": 0.15864339205484004, "return_on_equity": 0.256541961148606 }, { "asset_turnover_ratio": 0.9208889853812697, "current_ratio": 1.5325653890065527, "debt_to_equity_ratio": 0.8496524752739139, "profit_margin": 0.1890268464047722, "quarter": 4, "return_on_assets": 0.17407274079551177, "return_on_equity": 0.27423690603017836 } ], "income_statement": [ { "depreciation": 2410746, "expenses": 47650801, "income_tax": 3431908, "marketing_expense": 7366478, "net_income": 15455128, "net_profit": 12023220, "operational_expense": 24088271, "product_revenue": 21325110, "quarter": 1, "rd_expense": 6227927, "revenue": 63105929, "salaries_expense": 21377324, "service_revenue": 41780819 }, { "depreciation": 2772014, "expenses": 48440138, "income_tax": 4503182, "marketing_expense": 6699317, "net_income": 15659852, "net_profit": 11156670, "operational_expense": 27614027, "product_revenue": 16479383, "quarter": 2, "rd_expense": 5820291, "revenue": 64099990, "salaries_expense": 23257803, "service_revenue": 47620607 }, { "depreciation": 4527234, "expenses": 49242551, "income_tax": 4734958, "marketing_expense": 9414343, "net_income": 15867159, "net_profit": 11132201, "operational_expense": 27033461, "product_revenue": 21883001, "quarter": 3, "rd_expense": 6835654, "revenue": 65109710, "salaries_expense": 17428814, "service_revenue": 43226709 }, { "depreciation": 3308903, "expenses": 50058257, "income_tax": 3575725, "marketing_expense": 8640304, "net_income": 16077079, "net_profit": 12501354, "operational_expense": 28615363, "product_revenue": 24821644, "quarter": 4, "rd_expense": 9284796, "revenue": 66135336, "salaries_expense": 22157743, "service_revenue": 41313692 } ], "market_conditions": { "gdp_growth": [ -0.011663818533651794, -0.009537223974209055, -0.006389926544586255, -0.0017134942288264988 ], "inflation_rate": [ 0.039525328181816574, 0.04120504275549986, 0.03852029929345408, 0.039227908422084824 ], "interest_rate": [ 0.046308224570985844, 0.04812321244831678, 0.04566886978887255, 0.0398733507323107 ], "year": 2008 }, "random_event": { "description": "Smith-Harper Data Privacy Regulation Impact in 2008", "impact": 0.01, "type": "Data Privacy Regulation Impact" }, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 144563, "billable_hours_per_employee": 111, "client_concentration": 0.15, "client_retention_rate": 0.87, "employee_utilization_rate": 0.62, "gross_billings": 106457891, "net_revenue": 94465380, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 169597 }, { "average_project_size": 194680, "billable_hours_per_employee": 137, "client_concentration": 0.11, "client_retention_rate": 0.81, "employee_utilization_rate": 0.63, "gross_billings": 125095529, "net_revenue": 96568240, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 173372 }, { "average_project_size": 50652, "billable_hours_per_employee": 150, "client_concentration": 0.39, "client_retention_rate": 0.8, "employee_utilization_rate": 0.68, "gross_billings": 109627299, "net_revenue": 98717911, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 177231 }, { "average_project_size": 67016, "billable_hours_per_employee": 108, "client_concentration": 0.1, "client_retention_rate": 0.75, "employee_utilization_rate": 0.8, "gross_billings": 120524086, "net_revenue": 100915436, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 181177 } ], "balance_sheet": [ { "assets": 101465866, "current_assets": 46392514, "current_liabilities": 31495620, "equity": 64204796, "fixed_assets": 55073352, "liabilities": 59507904, "long_term_liabilities": 28012284, "quarter": 1 }, { "assets": 103792063, "current_assets": 32339637, "current_liabilities": 30449709, "equity": 66370655, "fixed_assets": 71452426, "liabilities": 60417621, "long_term_liabilities": 29967912, "quarter": 2 }, { "assets": 106171590, "current_assets": 32673609, "current_liabilities": 36662697, "equity": 68424983, "fixed_assets": 73497981, "liabilities": 61341246, "long_term_liabilities": 24678549, "quarter": 3 }, { "assets": 108605670, "current_assets": 42683867, "current_liabilities": 31816011, "equity": 71523591, "fixed_assets": 65921803, "liabilities": 62278990, "long_term_liabilities": 30462979, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 15308, "financing_cash_flow": 64325, "investing_cash_flow": -293624, "net_cash_flow": 27135570, "operating_cash_flow": 27572562, "quarter": 1 }, { "change_in_working_capital": -15504, "financing_cash_flow": 48932, "investing_cash_flow": -182422, "net_cash_flow": 29082146, "operating_cash_flow": 29380422, "quarter": 2 }, { "change_in_working_capital": -44603, "financing_cash_flow": 47322, "investing_cash_flow": -488237, "net_cash_flow": 27806179, "operating_cash_flow": 28152822, "quarter": 3 }, { "change_in_working_capital": 59603, "financing_cash_flow": -4148, "investing_cash_flow": -272243, "net_cash_flow": 28558043, "operating_cash_flow": 28863558, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9310064923705476, "current_ratio": 1.4729830370064154, "debt_to_equity_ratio": 0.9268451534368243, "profit_margin": 0.23550250896148409, "quarter": 1, "return_on_assets": 0.21925436481269475, "return_on_equity": 0.346498009276441 }, { "asset_turnover_ratio": 0.930401007637742, "current_ratio": 1.0620671941396878, "debt_to_equity_ratio": 0.9103062339824731, "profit_margin": 0.23813432863641296, "quarter": 2, "return_on_assets": 0.22156041931645581, "return_on_equity": 0.346481634089644 }, { "asset_turnover_ratio": 0.9297959180982408, "current_ratio": 0.8911949112745307, "debt_to_equity_ratio": 0.8964744061390559, "profit_margin": 0.23901072015188815, "quarter": 3, "return_on_assets": 0.22223119197894653, "return_on_equity": 0.34482491577674196 }, { "asset_turnover_ratio": 0.9291912291503749, "current_ratio": 1.341584493417481, "debt_to_equity_ratio": 0.8707475272039963, "profit_margin": 0.24968341810463962, "quarter": 4, "return_on_assets": 0.23200364216711705, "return_on_equity": 0.3522881142810629 } ], "income_statement": [ { "depreciation": 5325728, "expenses": 63861543, "income_tax": 8357003, "marketing_expense": 12534516, "net_income": 30603837, "net_profit": 22246834, "operational_expense": 32460743, "product_revenue": 24055516, "quarter": 1, "rd_expense": 9820886, "revenue": 94465380, "salaries_expense": 25607691, "service_revenue": 70409864 }, { "depreciation": 6384209, "expenses": 65241776, "income_tax": 8330251, "marketing_expense": 10395610, "net_income": 31326464, "net_profit": 22996213, "operational_expense": 32868320, "product_revenue": 37715869, "quarter": 2, "rd_expense": 9003837, "revenue": 96568240, "salaries_expense": 26374016, "service_revenue": 58852371 }, { "depreciation": 4558183, "expenses": 66651840, "income_tax": 8471432, "marketing_expense": 10266544, "net_income": 32066071, "net_profit": 23594639, "operational_expense": 45228939, "product_revenue": 36153208, "quarter": 3, "rd_expense": 9476825, "revenue": 98717911, "salaries_expense": 32367286, "service_revenue": 62564703 }, { "depreciation": 3666647, "expenses": 68092380, "income_tax": 7626145, "marketing_expense": 9364142, "net_income": 32823056, "net_profit": 25196911, "operational_expense": 42685849, "product_revenue": 23662568, "quarter": 4, "rd_expense": 8540149, "revenue": 100915436, "salaries_expense": 22605058, "service_revenue": 77252868 } ], "market_conditions": { "gdp_growth": [ -0.0006667995179925768, -0.0019583634245628288, -0.0075589208194750245, -0.01777394496964537 ], "inflation_rate": [ 0.028599306310783168, 0.03059435573245088, 0.026272616512263203, 0.02463785459994685 ], "interest_rate": [ 0.04200740301886825, 0.04273037507743779, 0.0432835489766079, 0.040943534441201024 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 82292, "billable_hours_per_employee": 118, "client_concentration": 0.16, "client_retention_rate": 0.74, "employee_utilization_rate": 0.7, "gross_billings": 73988339, "net_revenue": 57657629, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 103515 }, { "average_project_size": 185572, "billable_hours_per_employee": 155, "client_concentration": 0.19, "client_retention_rate": 0.85, "employee_utilization_rate": 0.79, "gross_billings": 68811012, "net_revenue": 59342383, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 106539 }, { "average_project_size": 140069, "billable_hours_per_employee": 131, "client_concentration": 0.32, "client_retention_rate": 0.8, "employee_utilization_rate": 0.78, "gross_billings": 75492629, "net_revenue": 61076367, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 109652 }, { "average_project_size": 133651, "billable_hours_per_employee": 105, "client_concentration": 0.26, "client_retention_rate": 0.81, "employee_utilization_rate": 0.67, "gross_billings": 80343567, "net_revenue": 62861017, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 112856 } ], "balance_sheet": [ { "assets": 61378103, "current_assets": 19353829, "current_liabilities": 15664574, "equity": 40219445, "fixed_assets": 42024274, "liabilities": 34128815, "long_term_liabilities": 18464241, "quarter": 1 }, { "assets": 63004633, "current_assets": 27801503, "current_liabilities": 18395952, "equity": 41430039, "fixed_assets": 35203130, "liabilities": 35092963, "long_term_liabilities": 16697011, "quarter": 2 }, { "assets": 64674267, "current_assets": 27969398, "current_liabilities": 15439876, "equity": 42034762, "fixed_assets": 36704869, "liabilities": 36084349, "long_term_liabilities": 20644473, "quarter": 3 }, { "assets": 66388146, "current_assets": 23884508, "current_liabilities": 17601888, "equity": 42708165, "fixed_assets": 42503638, "liabilities": 37103741, "long_term_liabilities": 19501853, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 3266, "financing_cash_flow": 78944, "investing_cash_flow": -486408, "net_cash_flow": 15390556, "operating_cash_flow": 15725701, "quarter": 1 }, { "change_in_working_capital": -61918, "financing_cash_flow": 149460, "investing_cash_flow": -488378, "net_cash_flow": 15238326, "operating_cash_flow": 15700614, "quarter": 2 }, { "change_in_working_capital": 14960, "financing_cash_flow": -1922, "investing_cash_flow": -114590, "net_cash_flow": 16507091, "operating_cash_flow": 16757516, "quarter": 3 }, { "change_in_working_capital": -36672, "financing_cash_flow": -48253, "investing_cash_flow": -428951, "net_cash_flow": 16280993, "operating_cash_flow": 16566744, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9393843436314739, "current_ratio": 1.2355158206025902, "debt_to_equity_ratio": 0.8485650411138195, "profit_margin": 0.22495127227656206, "quarter": 1, "return_on_assets": 0.21131570325658322, "return_on_equity": 0.3224847334417469 }, { "asset_turnover_ratio": 0.9418733222364775, "current_ratio": 1.5112837324211326, "debt_to_equity_ratio": 0.8470415149741954, "profit_margin": 0.22780293470857077, "quarter": 2, "return_on_assets": 0.2145615069291809, "return_on_equity": 0.3262938999405721 }, { "asset_turnover_ratio": 0.9443689095077027, "current_ratio": 1.811504056120658, "debt_to_equity_ratio": 0.8584406639438091, "profit_margin": 0.2201316918539048, "quarter": 3, "return_on_assets": 0.2078855257841577, "return_on_equity": 0.3198506036503787 }, { "asset_turnover_ratio": 0.9468711025609904, "current_ratio": 1.3569287567333685, "debt_to_equity_ratio": 0.8687739452163304, "profit_margin": 0.2135466564277826, "quarter": 4, "return_on_assets": 0.20220115801998748, "return_on_equity": 0.3143136681241163 } ], "income_statement": [ { "depreciation": 2755544, "expenses": 41077883, "income_tax": 3609589, "marketing_expense": 8085707, "net_income": 16579746, "net_profit": 12970157, "operational_expense": 26500006, "product_revenue": 18835551, "quarter": 1, "rd_expense": 6295296, "revenue": 57657629, "salaries_expense": 18061678, "service_revenue": 38822078 }, { "depreciation": 2182245, "expenses": 42110707, "income_tax": 3713307, "marketing_expense": 7569203, "net_income": 17231676, "net_profit": 13518369, "operational_expense": 26472341, "product_revenue": 23564629, "quarter": 2, "rd_expense": 5382557, "revenue": 59342383, "salaries_expense": 12641410, "service_revenue": 35777754 }, { "depreciation": 3312672, "expenses": 43169500, "income_tax": 4462023, "marketing_expense": 5430421, "net_income": 17906867, "net_profit": 13444844, "operational_expense": 26940275, "product_revenue": 20486805, "quarter": 3, "rd_expense": 5790349, "revenue": 61076367, "salaries_expense": 21144072, "service_revenue": 40589562 }, { "depreciation": 3142984, "expenses": 44254915, "income_tax": 5182342, "marketing_expense": 5938866, "net_income": 18606102, "net_profit": 13423760, "operational_expense": 28400640, "product_revenue": 24208298, "quarter": 4, "rd_expense": 7118205, "revenue": 62861017, "salaries_expense": 20483068, "service_revenue": 38652719 } ], "market_conditions": { "gdp_growth": [ 0.0033510647394573347, -0.005031758669676388, -0.0072937039366438045, -0.005071991969380728 ], "inflation_rate": [ 0.028955354911106804, 0.03618402774106099, 0.03343221054964751, 0.037359020991959126 ], "interest_rate": [ 0.059158465352689274, 0.058962928126179946, 0.05620457801952319, 0.05077742829090988 ], "year": 2010 }, "random_event": { "description": "Smith-Harper Award Nomination in 2010", "impact": -0.09, "type": "Award Nomination" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 193562, "billable_hours_per_employee": 82, "client_concentration": 0.18, "client_retention_rate": 0.84, "employee_utilization_rate": 0.74, "gross_billings": 68158833, "net_revenue": 56437630, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 101324 }, { "average_project_size": 115930, "billable_hours_per_employee": 114, "client_concentration": 0.22, "client_retention_rate": 0.82, "employee_utilization_rate": 0.61, "gross_billings": 73625029, "net_revenue": 58746305, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 105469 }, { "average_project_size": 194270, "billable_hours_per_employee": 94, "client_concentration": 0.25, "client_retention_rate": 0.9, "employee_utilization_rate": 0.67, "gross_billings": 70306869, "net_revenue": 61149421, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 109784 }, { "average_project_size": 138934, "billable_hours_per_employee": 80, "client_concentration": 0.25, "client_retention_rate": 0.84, "employee_utilization_rate": 0.69, "gross_billings": 80757567, "net_revenue": 63650840, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 114274 } ], "balance_sheet": [ { "assets": 72604850, "current_assets": 23074258, "current_liabilities": 14333873, "equity": 56230682, "fixed_assets": 49530592, "liabilities": 33710375, "long_term_liabilities": 19376502, "quarter": 1 }, { "assets": 74082078, "current_assets": 29103199, "current_liabilities": 14588268, "equity": 56493378, "fixed_assets": 44978879, "liabilities": 34557155, "long_term_liabilities": 19968887, "quarter": 2 }, { "assets": 75589363, "current_assets": 26063130, "current_liabilities": 17569977, "equity": 58171010, "fixed_assets": 49526233, "liabilities": 35425206, "long_term_liabilities": 17855229, "quarter": 3 }, { "assets": 77127315, "current_assets": 38081360, "current_liabilities": 17008547, "equity": 59784713, "fixed_assets": 39045955, "liabilities": 36315062, "long_term_liabilities": 19306515, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 90599, "financing_cash_flow": 88017, "investing_cash_flow": -100770, "net_cash_flow": 19321933, "operating_cash_flow": 19809851, "quarter": 1 }, { "change_in_working_capital": -18608, "financing_cash_flow": 28241, "investing_cash_flow": -176138, "net_cash_flow": 19681271, "operating_cash_flow": 19841967, "quarter": 2 }, { "change_in_working_capital": -59418, "financing_cash_flow": -151689, "investing_cash_flow": -395825, "net_cash_flow": 19572847, "operating_cash_flow": 20208695, "quarter": 3 }, { "change_in_working_capital": -14796, "financing_cash_flow": 75784, "investing_cash_flow": -272077, "net_cash_flow": 22412960, "operating_cash_flow": 22356146, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7773258948954512, "current_ratio": 1.6097713437254537, "debt_to_equity_ratio": 0.5995014430022385, "profit_margin": 0.30717461027332293, "quarter": 1, "return_on_assets": 0.23877477881987222, "return_on_equity": 0.3083051171244909 }, { "asset_turnover_ratio": 0.7929894326128378, "current_ratio": 1.9949728782059666, "debt_to_equity_ratio": 0.6117027556751873, "profit_margin": 0.2888429323342123, "quarter": 2, "return_on_assets": 0.22904939302593535, "return_on_equity": 0.30036184063909227 }, { "asset_turnover_ratio": 0.8089685978700468, "current_ratio": 1.483390103470255, "debt_to_equity_ratio": 0.6089838563916975, "profit_margin": 0.29447299263880194, "quarter": 3, "return_on_assets": 0.23821940396560823, "return_on_equity": 0.3095502897405426 }, { "asset_turnover_ratio": 0.8252697504120298, "current_ratio": 2.2389543327833943, "debt_to_equity_ratio": 0.6074305650676954, "profit_margin": 0.29807085028257285, "quarter": 4, "return_on_assets": 0.2459888562178004, "return_on_equity": 0.31734634236681875 } ], "income_statement": [ { "depreciation": 2473644, "expenses": 33920390, "income_tax": 5181033, "marketing_expense": 3960473, "net_income": 22517240, "net_profit": 17336207, "operational_expense": 19259935, "product_revenue": 21782424, "quarter": 1, "rd_expense": 4185120, "revenue": 56437630, "salaries_expense": 12104069, "service_revenue": 34655206 }, { "depreciation": 2873512, "expenses": 35173493, "income_tax": 6604357, "marketing_expense": 3834747, "net_income": 23572812, "net_profit": 16968455, "operational_expense": 18767445, "product_revenue": 14478661, "quarter": 2, "rd_expense": 6331883, "revenue": 58746305, "salaries_expense": 15422578, "service_revenue": 44267644 }, { "depreciation": 2201842, "expenses": 36472889, "income_tax": 6669679, "marketing_expense": 4440053, "net_income": 24676532, "net_profit": 18006853, "operational_expense": 25204916, "product_revenue": 15404628, "quarter": 3, "rd_expense": 4222858, "revenue": 61149421, "salaries_expense": 12809689, "service_revenue": 45744793 }, { "depreciation": 3383686, "expenses": 37820287, "income_tax": 6858093, "marketing_expense": 6816178, "net_income": 25830553, "net_profit": 18972460, "operational_expense": 21613989, "product_revenue": 23499993, "quarter": 4, "rd_expense": 5443608, "revenue": 63650840, "salaries_expense": 12084663, "service_revenue": 40150847 } ], "market_conditions": { "gdp_growth": [ 0.006671988398250206, 0.00898985649208881, -0.003367120723880738, 0.011145449337381043 ], "inflation_rate": [ 0.0349037751740745, 0.03214003790813871, 0.03204100974655559, 0.028752658785340633 ], "interest_rate": [ 0.05639372349485332, 0.056445392366756296, 0.05790538237446886, 0.04979453717482734 ], "year": 2011 }, "random_event": { "description": "Smith-Harper Senior Leadership Change in 2011", "impact": -0.01, "type": "Senior Leadership Change" }, "year": 2011 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Poor", "founding_year": 2001, "industry": "Advertising", "location": "West Rebeccaland", "name": "Newman, Carter and Hall", "num_employees": 638, "region": "Latin America", "revenue_size": "Large", "website": "www.newman,carterandhall.com" }

[ { "advertising_kpis": [ { "average_project_size": 188316, "billable_hours_per_employee": 150, "client_concentration": 0.12, "client_retention_rate": 0.72, "employee_utilization_rate": 0.69, "gross_billings": 58858733, "net_revenue": 46136371, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 72314 }, { "average_project_size": 74210, "billable_hours_per_employee": 83, "client_concentration": 0.32, "client_retention_rate": 0.83, "employee_utilization_rate": 0.69, "gross_billings": 54502340, "net_revenue": 45504894, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 71324 }, { "average_project_size": 189231, "billable_hours_per_employee": 160, "client_concentration": 0.34, "client_retention_rate": 0.79, "employee_utilization_rate": 0.68, "gross_billings": 51370143, "net_revenue": 44882060, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 70348 }, { "average_project_size": 69841, "billable_hours_per_employee": 152, "client_concentration": 0.34, "client_retention_rate": 0.82, "employee_utilization_rate": 0.73, "gross_billings": 53828137, "net_revenue": 44267751, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 69385 } ], "balance_sheet": [ { "assets": 46960699, "current_assets": 22892369, "current_liabilities": 12107245, "equity": 32819930, "fixed_assets": 24068330, "liabilities": 27951728, "long_term_liabilities": 15844483, "quarter": 1 }, { "assets": 47549713, "current_assets": 15203077, "current_liabilities": 14519348, "equity": 32030068, "fixed_assets": 32346636, "liabilities": 28247628, "long_term_liabilities": 13728280, "quarter": 2 }, { "assets": 48146114, "current_assets": 20234466, "current_liabilities": 12904154, "equity": 33134718, "fixed_assets": 27911648, "liabilities": 28546661, "long_term_liabilities": 15642507, "quarter": 3 }, { "assets": 48749996, "current_assets": 19119744, "current_liabilities": 13544092, "equity": 33295131, "fixed_assets": 29630252, "liabilities": 28848859, "long_term_liabilities": 15304767, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 25543, "financing_cash_flow": -145201, "investing_cash_flow": -304772, "net_cash_flow": 14620042, "operating_cash_flow": 15229526, "quarter": 1 }, { "change_in_working_capital": -34623, "financing_cash_flow": -168032, "investing_cash_flow": -154873, "net_cash_flow": 14826494, "operating_cash_flow": 15075820, "quarter": 2 }, { "change_in_working_capital": -65340, "financing_cash_flow": 169437, "investing_cash_flow": -111163, "net_cash_flow": 15145559, "operating_cash_flow": 15343030, "quarter": 3 }, { "change_in_working_capital": 20851, "financing_cash_flow": -121719, "investing_cash_flow": -126000, "net_cash_flow": 15120106, "operating_cash_flow": 15460347, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9824464282356615, "current_ratio": 1.8907991867679228, "debt_to_equity_ratio": 0.8516693362843858, "profit_margin": 0.29935078768982504, "quarter": 1, "return_on_assets": 0.29409611215540044, "return_on_equity": 0.4208101296986313 }, { "asset_turnover_ratio": 0.9569961862861296, "current_ratio": 1.0470908886542287, "debt_to_equity_ratio": 0.8819097105881886, "profit_margin": 0.27970580483057494, "quarter": 2, "return_on_assets": 0.2676773885049527, "return_on_equity": 0.39737608424683957 }, { "asset_turnover_ratio": 0.9322052450588224, "current_ratio": 1.5680583167249864, "debt_to_equity_ratio": 0.8615332413572978, "profit_margin": 0.3015740587664648, "quarter": 3, "return_on_assets": 0.28112891935577605, "return_on_equity": 0.40849193284216273 }, { "asset_turnover_ratio": 0.9080565052764312, "current_ratio": 1.4116667252407913, "debt_to_equity_ratio": 0.8664587924282382, "profit_margin": 0.30256775411969766, "quarter": 4, "return_on_assets": 0.2747486174152712, "return_on_equity": 0.40228086202754393 } ], "income_statement": [ { "depreciation": 1418567, "expenses": 27966454, "income_tax": 4358958, "marketing_expense": 3439175, "net_income": 18169917, "net_profit": 13810959, "operational_expense": 18855610, "product_revenue": 12411551, "quarter": 1, "rd_expense": 2948265, "revenue": 46136371, "salaries_expense": 9791799, "service_revenue": 33724820 }, { "depreciation": 2347837, "expenses": 27408730, "income_tax": 5368181, "marketing_expense": 4190751, "net_income": 18096164, "net_profit": 12727983, "operational_expense": 14688756, "product_revenue": 18153690, "quarter": 2, "rd_expense": 5258675, "revenue": 45504894, "salaries_expense": 8261308, "service_revenue": 27351204 }, { "depreciation": 1807765, "expenses": 26862129, "income_tax": 4484666, "marketing_expense": 2732329, "net_income": 18019931, "net_profit": 13535265, "operational_expense": 15426583, "product_revenue": 15476277, "quarter": 3, "rd_expense": 5149835, "revenue": 44882060, "salaries_expense": 10373767, "service_revenue": 29405783 }, { "depreciation": 2066353, "expenses": 26326429, "income_tax": 4547328, "marketing_expense": 4657735, "net_income": 17941322, "net_profit": 13393994, "operational_expense": 17014884, "product_revenue": 9498075, "quarter": 4, "rd_expense": 3216078, "revenue": 44267751, "salaries_expense": 8363234, "service_revenue": 34769676 } ], "market_conditions": { "gdp_growth": [ 0.02780449916881432, 0.028577515185123283, 0.012228614465237543, 0.02647168347646426 ], "inflation_rate": [ 0.006838829958050013, 0.008221670304234163, 0.006904707041076459, 0.007119938998750613 ], "interest_rate": [ 0.02384962850559636, 0.023750615874093106, 0.03065678594803797, 0.02604294661077019 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 77651, "billable_hours_per_employee": 86, "client_concentration": 0.1, "client_retention_rate": 0.61, "employee_utilization_rate": 0.73, "gross_billings": 82028153, "net_revenue": 74365068, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 116560 }, { "average_project_size": 91129, "billable_hours_per_employee": 100, "client_concentration": 0.3, "client_retention_rate": 0.86, "employee_utilization_rate": 0.71, "gross_billings": 95877656, "net_revenue": 74927974, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 117442 }, { "average_project_size": 170055, "billable_hours_per_employee": 155, "client_concentration": 0.23, "client_retention_rate": 0.64, "employee_utilization_rate": 0.69, "gross_billings": 91507186, "net_revenue": 75495141, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 118331 }, { "average_project_size": 51858, "billable_hours_per_employee": 137, "client_concentration": 0.36, "client_retention_rate": 0.89, "employee_utilization_rate": 0.67, "gross_billings": 93886897, "net_revenue": 76066601, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 119227 } ], "balance_sheet": [ { "assets": 101793355, "current_assets": 40034822, "current_liabilities": 28285652, "equity": 64661700, "fixed_assets": 61758533, "liabilities": 57088206, "long_term_liabilities": 28802554, "quarter": 1 }, { "assets": 105363751, "current_assets": 45570030, "current_liabilities": 33831255, "equity": 66696989, "fixed_assets": 59793721, "liabilities": 58509279, "long_term_liabilities": 24678024, "quarter": 2 }, { "assets": 109059378, "current_assets": 43982211, "current_liabilities": 25312156, "equity": 69121314, "fixed_assets": 65077167, "liabilities": 59965726, "long_term_liabilities": 34653570, "quarter": 3 }, { "assets": 112884630, "current_assets": 45387599, "current_liabilities": 33391627, "equity": 74157873, "fixed_assets": 67497031, "liabilities": 61458428, "long_term_liabilities": 28066801, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 11461, "financing_cash_flow": -140785, "investing_cash_flow": -136736, "net_cash_flow": 23199838, "operating_cash_flow": 23867796, "quarter": 1 }, { "change_in_working_capital": 89797, "financing_cash_flow": -198596, "investing_cash_flow": -393300, "net_cash_flow": 22695709, "operating_cash_flow": 22864381, "quarter": 2 }, { "change_in_working_capital": 60472, "financing_cash_flow": 133572, "investing_cash_flow": -240632, "net_cash_flow": 22322404, "operating_cash_flow": 22557410, "quarter": 3 }, { "change_in_working_capital": 69848, "financing_cash_flow": 16835, "investing_cash_flow": -386981, "net_cash_flow": 27116253, "operating_cash_flow": 27384279, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7305493369385457, "current_ratio": 1.4153756116351852, "debt_to_equity_ratio": 0.8828751177281142, "profit_margin": 0.2683592113436916, "quarter": 1, "return_on_assets": 0.19604964390848498, "return_on_equity": 0.3086301628320938 }, { "asset_turnover_ratio": 0.7111361667448609, "current_ratio": 1.3469801814919369, "debt_to_equity_ratio": 0.8772401854602462, "profit_margin": 0.26482121350298354, "quarter": 2, "return_on_assets": 0.1883239426432341, "return_on_equity": 0.2975024404774854 }, { "asset_turnover_ratio": 0.6922388737628781, "current_ratio": 1.7375924437254575, "debt_to_equity_ratio": 0.867543200929311, "profit_margin": 0.2652841194110757, "quarter": 3, "return_on_assets": 0.18363998004829993, "return_on_equity": 0.28974654619557727 }, { "asset_turnover_ratio": 0.6738437376284088, "current_ratio": 1.3592508984363056, "debt_to_equity_ratio": 0.8287512237574559, "profit_margin": 0.2988390528978678, "quarter": 4, "return_on_assets": 0.20137082435403297, "return_on_equity": 0.3065307846680015 } ], "income_statement": [ { "depreciation": 3911245, "expenses": 46401257, "income_tax": 8007260, "marketing_expense": 6001949, "net_income": 27963811, "net_profit": 19956551, "operational_expense": 24323104, "product_revenue": 23959103, "quarter": 1, "rd_expense": 6767242, "revenue": 74365068, "salaries_expense": 15888784, "service_revenue": 50405965 }, { "depreciation": 3021864, "expenses": 46728766, "income_tax": 8356691, "marketing_expense": 8172719, "net_income": 28199208, "net_profit": 19842517, "operational_expense": 28378642, "product_revenue": 16580397, "quarter": 2, "rd_expense": 5615702, "revenue": 74927974, "salaries_expense": 18351208, "service_revenue": 58347577 }, { "depreciation": 2529748, "expenses": 47058587, "income_tax": 8408892, "marketing_expense": 5328107, "net_income": 28436554, "net_profit": 20027662, "operational_expense": 31812069, "product_revenue": 17256258, "quarter": 3, "rd_expense": 5071215, "revenue": 75495141, "salaries_expense": 21142319, "service_revenue": 58238883 }, { "depreciation": 4652608, "expenses": 47390737, "income_tax": 5944193, "marketing_expense": 7985920, "net_income": 28675864, "net_profit": 22731671, "operational_expense": 33033708, "product_revenue": 16516666, "quarter": 4, "rd_expense": 8544159, "revenue": 76066601, "salaries_expense": 15871743, "service_revenue": 59549935 } ], "market_conditions": { "gdp_growth": [ 0.01819198895052751, 0.004087754191013553, 0.02215569455887318, 0.004241641957200138 ], "inflation_rate": [ 0.019156525114135462, 0.02013267470091201, 0.01628409169359152, 0.01979143761790695 ], "interest_rate": [ 0.032241101434521746, 0.030309243300098883, 0.03062892343747295, 0.03801439760141625 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 121874, "billable_hours_per_employee": 135, "client_concentration": 0.39, "client_retention_rate": 0.8, "employee_utilization_rate": 0.76, "gross_billings": 63210117, "net_revenue": 52419294, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 82162 }, { "average_project_size": 89644, "billable_hours_per_employee": 99, "client_concentration": 0.25, "client_retention_rate": 0.86, "employee_utilization_rate": 0.67, "gross_billings": 61708843, "net_revenue": 52368467, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 82082 }, { "average_project_size": 79543, "billable_hours_per_employee": 103, "client_concentration": 0.3, "client_retention_rate": 0.61, "employee_utilization_rate": 0.63, "gross_billings": 61505779, "net_revenue": 52317689, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 82003 }, { "average_project_size": 193842, "billable_hours_per_employee": 116, "client_concentration": 0.17, "client_retention_rate": 0.74, "employee_utilization_rate": 0.76, "gross_billings": 58137659, "net_revenue": 52266961, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 81923 } ], "balance_sheet": [ { "assets": 72703968, "current_assets": 24552120, "current_liabilities": 14916328, "equity": 52697463, "fixed_assets": 48151848, "liabilities": 32713048, "long_term_liabilities": 17796720, "quarter": 1 }, { "assets": 74619270, "current_assets": 29546379, "current_liabilities": 18886231, "equity": 52911317, "fixed_assets": 45072891, "liabilities": 33459289, "long_term_liabilities": 14573058, "quarter": 2 }, { "assets": 76585028, "current_assets": 29400933, "current_liabilities": 15759355, "equity": 55371101, "fixed_assets": 47184095, "liabilities": 34222553, "long_term_liabilities": 18463198, "quarter": 3 }, { "assets": 78602572, "current_assets": 25559749, "current_liabilities": 18498511, "equity": 56155076, "fixed_assets": 53042823, "liabilities": 35003228, "long_term_liabilities": 16504717, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 84093, "financing_cash_flow": 49742, "investing_cash_flow": -344049, "net_cash_flow": 14656643, "operating_cash_flow": 14983441, "quarter": 1 }, { "change_in_working_capital": -95020, "financing_cash_flow": 33475, "investing_cash_flow": -485324, "net_cash_flow": 13676592, "operating_cash_flow": 14180029, "quarter": 2 }, { "change_in_working_capital": 81308, "financing_cash_flow": -61666, "investing_cash_flow": -452301, "net_cash_flow": 15921360, "operating_cash_flow": 16471234, "quarter": 3 }, { "change_in_working_capital": -60867, "financing_cash_flow": 107432, "investing_cash_flow": -211747, "net_cash_flow": 15190903, "operating_cash_flow": 15424866, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7209963285635249, "current_ratio": 1.6459895491705465, "debt_to_equity_ratio": 0.6207708329336462, "profit_margin": 0.24240202472013453, "quarter": 1, "return_on_assets": 0.1747709698595818, "return_on_equity": 0.24112248060214966 }, { "asset_turnover_ratio": 0.701808889312372, "current_ratio": 1.5644401998471797, "debt_to_equity_ratio": 0.6323654540672272, "profit_margin": 0.22439717397112274, "quarter": 2, "return_on_assets": 0.15748393142950876, "return_on_equity": 0.22209494426305812 }, { "asset_turnover_ratio": 0.683132073804295, "current_ratio": 1.865617787022375, "debt_to_equity_ratio": 0.6180580191100047, "profit_margin": 0.24864680089367097, "quarter": 3, "return_on_assets": 0.1698586047392971, "return_on_equity": 0.23493529594074714 }, { "asset_turnover_ratio": 0.6649522995252624, "current_ratio": 1.3817192637829065, "debt_to_equity_ratio": 0.6233315043505595, "profit_margin": 0.24022311149867695, "quarter": 4, "return_on_assets": 0.15973691039015872, "return_on_equity": 0.22359033046273502 } ], "income_statement": [ { "depreciation": 2276898, "expenses": 36109787, "income_tax": 3602964, "marketing_expense": 3656828, "net_income": 16309507, "net_profit": 12706543, "operational_expense": 25154711, "product_revenue": 18570201, "quarter": 1, "rd_expense": 5457421, "revenue": 52419294, "salaries_expense": 13567479, "service_revenue": 33849093 }, { "depreciation": 2428693, "expenses": 36066489, "income_tax": 4550642, "marketing_expense": 5612566, "net_income": 16301978, "net_profit": 11751336, "operational_expense": 25126267, "product_revenue": 13614716, "quarter": 2, "rd_expense": 4977203, "revenue": 52368467, "salaries_expense": 17690354, "service_revenue": 38753751 }, { "depreciation": 3462608, "expenses": 36023243, "income_tax": 3285820, "marketing_expense": 5026122, "net_income": 16294446, "net_profit": 13008626, "operational_expense": 22258155, "product_revenue": 12723518, "quarter": 3, "rd_expense": 6183261, "revenue": 52317689, "salaries_expense": 13127116, "service_revenue": 39594171 }, { "depreciation": 2869134, "expenses": 35980050, "income_tax": 3731179, "marketing_expense": 4491758, "net_income": 16286911, "net_profit": 12555732, "operational_expense": 25163845, "product_revenue": 17914989, "quarter": 4, "rd_expense": 5831630, "revenue": 52266961, "salaries_expense": 15490372, "service_revenue": 34351972 } ], "market_conditions": { "gdp_growth": [ 0.036623767794096034, 0.026573269762045958, 0.030077759893317478, 0.037883285351374585 ], "inflation_rate": [ 0.013590830137342875, 0.01671135749470104, 0.013946556066579886, 0.015662377653052756 ], "interest_rate": [ 0.021800411248116523, 0.024259242605630782, 0.022668494488620773, 0.023045756810963335 ], "year": 2003 }, "random_event": { "description": "Newman, Carter and Hall Award Nomination in 2003", "impact": 0.04, "type": "Award Nomination" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 112620, "billable_hours_per_employee": 160, "client_concentration": 0.23, "client_retention_rate": 0.76, "employee_utilization_rate": 0.69, "gross_billings": 77245420, "net_revenue": 64116439, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 100496 }, { "average_project_size": 52271, "billable_hours_per_employee": 159, "client_concentration": 0.3, "client_retention_rate": 0.62, "employee_utilization_rate": 0.61, "gross_billings": 74154106, "net_revenue": 62330606, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 97697 }, { "average_project_size": 100821, "billable_hours_per_employee": 136, "client_concentration": 0.36, "client_retention_rate": 0.72, "employee_utilization_rate": 0.73, "gross_billings": 70811205, "net_revenue": 60594515, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 94976 }, { "average_project_size": 79420, "billable_hours_per_employee": 134, "client_concentration": 0.38, "client_retention_rate": 0.78, "employee_utilization_rate": 0.75, "gross_billings": 76559637, "net_revenue": 58906779, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 92330 } ], "balance_sheet": [ { "assets": 66119852, "current_assets": 29194813, "current_liabilities": 22227366, "equity": 47763438, "fixed_assets": 36925039, "liabilities": 37558781, "long_term_liabilities": 15331415, "quarter": 1 }, { "assets": 67722580, "current_assets": 31880302, "current_liabilities": 16177552, "equity": 47273302, "fixed_assets": 35842278, "liabilities": 37959587, "long_term_liabilities": 21782035, "quarter": 2 }, { "assets": 69364158, "current_assets": 29294297, "current_liabilities": 18937472, "equity": 49950826, "fixed_assets": 40069861, "liabilities": 38364669, "long_term_liabilities": 19427197, "quarter": 3 }, { "assets": 71045528, "current_assets": 32521634, "current_liabilities": 19149631, "equity": 49836311, "fixed_assets": 38523894, "liabilities": 38774074, "long_term_liabilities": 19624443, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 56281, "financing_cash_flow": -23194, "investing_cash_flow": -291368, "net_cash_flow": 22458416, "operating_cash_flow": 22902648, "quarter": 1 }, { "change_in_working_capital": 91602, "financing_cash_flow": -113055, "investing_cash_flow": -264961, "net_cash_flow": 19888700, "operating_cash_flow": 20238720, "quarter": 2 }, { "change_in_working_capital": -58018, "financing_cash_flow": -192724, "investing_cash_flow": -493343, "net_cash_flow": 21665073, "operating_cash_flow": 22128465, "quarter": 3 }, { "change_in_working_capital": 47718, "financing_cash_flow": 191039, "investing_cash_flow": -155314, "net_cash_flow": 19451552, "operating_cash_flow": 19493994, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9697002800308748, "current_ratio": 1.313462557821741, "debt_to_equity_ratio": 0.7863500320056526, "profit_margin": 0.29949210061400944, "quarter": 1, "return_on_assets": 0.29041757383243993, "return_on_equity": 0.40203067040525853 }, { "asset_turnover_ratio": 0.9203814444163232, "current_ratio": 1.9706505656727298, "debt_to_equity_ratio": 0.8029815010595198, "profit_margin": 0.28092633978241766, "quarter": 2, "return_on_assets": 0.2585593903835324, "return_on_equity": 0.37040587941159686 }, { "asset_turnover_ratio": 0.8735709730665223, "current_ratio": 1.5468958581166483, "debt_to_equity_ratio": 0.7680487405753811, "profit_margin": 0.31275664142208254, "quarter": 3, "return_on_assets": 0.273215123580106, "return_on_equity": 0.3793998721862978 }, { "asset_turnover_ratio": 0.8291412655839506, "current_ratio": 1.698290374368049, "debt_to_equity_ratio": 0.7780285743862543, "profit_margin": 0.298180571034108, "quarter": 4, "return_on_assets": 0.24723381603976538, "return_on_equity": 0.3524509869921953 } ], "income_statement": [ { "depreciation": 3700281, "expenses": 38749386, "income_tax": 6164686, "marketing_expense": 5103315, "net_income": 25367053, "net_profit": 19202367, "operational_expense": 24122505, "product_revenue": 17642642, "quarter": 1, "rd_expense": 6463899, "revenue": 64116439, "salaries_expense": 15376546, "service_revenue": 46473797 }, { "depreciation": 2728411, "expenses": 37809581, "income_tax": 7010716, "marketing_expense": 5962846, "net_income": 24521025, "net_profit": 17510309, "operational_expense": 25909255, "product_revenue": 15744348, "quarter": 2, "rd_expense": 6777276, "revenue": 62330606, "salaries_expense": 17841123, "service_revenue": 46586258 }, { "depreciation": 3177128, "expenses": 36892569, "income_tax": 4750609, "marketing_expense": 6163130, "net_income": 23701946, "net_profit": 18951337, "operational_expense": 24922355, "product_revenue": 21403879, "quarter": 3, "rd_expense": 7197225, "revenue": 60594515, "salaries_expense": 17540744, "service_revenue": 39190636 }, { "depreciation": 1929137, "expenses": 35997799, "income_tax": 5344123, "marketing_expense": 5928630, "net_income": 22908980, "net_profit": 17564857, "operational_expense": 18405904, "product_revenue": 14407108, "quarter": 4, "rd_expense": 5784877, "revenue": 58906779, "salaries_expense": 14942059, "service_revenue": 44499671 } ], "market_conditions": { "gdp_growth": [ 0.020413118289936374, 0.023700789621627603, 0.023646812822586488, 0.021027515241186352 ], "inflation_rate": [ 0.015901562933112394, 0.02329349966423326, 0.01939880789558908, 0.015667463154318627 ], "interest_rate": [ 0.03229069999375002, 0.03241699917172487, 0.033511681108889135, 0.031350640635762206 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 80158, "billable_hours_per_employee": 99, "client_concentration": 0.17, "client_retention_rate": 0.66, "employee_utilization_rate": 0.61, "gross_billings": 56359749, "net_revenue": 50117970, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 78555 }, { "average_project_size": 196096, "billable_hours_per_employee": 133, "client_concentration": 0.24, "client_retention_rate": 0.72, "employee_utilization_rate": 0.75, "gross_billings": 58655269, "net_revenue": 49312607, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 77292 }, { "average_project_size": 167444, "billable_hours_per_employee": 139, "client_concentration": 0.24, "client_retention_rate": 0.8, "employee_utilization_rate": 0.61, "gross_billings": 62838825, "net_revenue": 48520186, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 76050 }, { "average_project_size": 165708, "billable_hours_per_employee": 92, "client_concentration": 0.3, "client_retention_rate": 0.88, "employee_utilization_rate": 0.65, "gross_billings": 52588844, "net_revenue": 47740499, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 74828 } ], "balance_sheet": [ { "assets": 55880940, "current_assets": 23200424, "current_liabilities": 15088642, "equity": 37774669, "fixed_assets": 32680516, "liabilities": 29082962, "long_term_liabilities": 13994320, "quarter": 1 }, { "assets": 56870300, "current_assets": 17554027, "current_liabilities": 17031433, "equity": 37181099, "fixed_assets": 39316273, "liabilities": 29662774, "long_term_liabilities": 12631341, "quarter": 2 }, { "assets": 57877177, "current_assets": 18331708, "current_liabilities": 16172379, "equity": 38033368, "fixed_assets": 39545469, "liabilities": 30254145, "long_term_liabilities": 14081766, "quarter": 3 }, { "assets": 58901881, "current_assets": 27170110, "current_liabilities": 14263720, "equity": 38678022, "fixed_assets": 31731771, "liabilities": 30857306, "long_term_liabilities": 16593586, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 65244, "financing_cash_flow": 118913, "investing_cash_flow": -174393, "net_cash_flow": 14048915, "operating_cash_flow": 14502862, "quarter": 1 }, { "change_in_working_capital": 5385, "financing_cash_flow": 126916, "investing_cash_flow": -184900, "net_cash_flow": 12760948, "operating_cash_flow": 12975813, "quarter": 2 }, { "change_in_working_capital": 31775, "financing_cash_flow": 74463, "investing_cash_flow": -415260, "net_cash_flow": 13341569, "operating_cash_flow": 13607174, "quarter": 3 }, { "change_in_working_capital": 27504, "financing_cash_flow": -49473, "investing_cash_flow": -405202, "net_cash_flow": 12902368, "operating_cash_flow": 13218699, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8968705608746024, "current_ratio": 1.5376084872316542, "debt_to_equity_ratio": 0.7699064682737524, "profit_margin": 0.21901707112239382, "quarter": 1, "return_on_assets": 0.196429963418654, "return_on_equity": 0.2905833800952697 }, { "asset_turnover_ratio": 0.8671065037462437, "current_ratio": 1.0306840886494988, "debt_to_equity_ratio": 0.7977917489743915, "profit_margin": 0.20225199207172315, "quarter": 2, "return_on_assets": 0.17537401772102487, "return_on_equity": 0.268243093083397 }, { "asset_turnover_ratio": 0.8383302108877909, "current_ratio": 1.133519564437613, "debt_to_equity_ratio": 0.795463210094883, "profit_margin": 0.21455680322412615, "quarter": 3, "return_on_assets": 0.17986945009429192, "return_on_equity": 0.2737158591897515 }, { "asset_turnover_ratio": 0.8105089037818674, "current_ratio": 1.9048403922679358, "debt_to_equity_ratio": 0.7977994841618322, "profit_margin": 0.222734307825312, "quarter": 4, "return_on_assets": 0.18052813967010664, "return_on_equity": 0.274922202588333 } ], "income_statement": [ { "depreciation": 3526171, "expenses": 36123639, "income_tax": 3017640, "marketing_expense": 5286638, "net_income": 13994331, "net_profit": 10976691, "operational_expense": 22359490, "product_revenue": 17716085, "quarter": 1, "rd_expense": 5749324, "revenue": 50117970, "salaries_expense": 17728864, "service_revenue": 32401885 }, { "depreciation": 3002240, "expenses": 35296444, "income_tax": 4042590, "marketing_expense": 3604310, "net_income": 14016163, "net_profit": 9973573, "operational_expense": 17766218, "product_revenue": 15838277, "quarter": 2, "rd_expense": 5793204, "revenue": 49312607, "salaries_expense": 17338093, "service_revenue": 33474330 }, { "depreciation": 3196838, "expenses": 34488191, "income_tax": 3621659, "marketing_expense": 4879312, "net_income": 14031995, "net_profit": 10410336, "operational_expense": 18629915, "product_revenue": 17232030, "quarter": 3, "rd_expense": 4374621, "revenue": 48520186, "salaries_expense": 14495264, "service_revenue": 31288156 }, { "depreciation": 2585252, "expenses": 33698446, "income_tax": 3408606, "marketing_expense": 4490885, "net_income": 14042053, "net_profit": 10633447, "operational_expense": 21139196, "product_revenue": 9703261, "quarter": 4, "rd_expense": 5277716, "revenue": 47740499, "salaries_expense": 13703800, "service_revenue": 38037238 } ], "market_conditions": { "gdp_growth": [ 0.02409224351510362, 0.021822769059372662, 0.02637565079404978, 0.03023357863273726 ], "inflation_rate": [ 0.008217790683465063, 0.009960132825417353, 0.010245783123895543, 0.014198627970562466 ], "interest_rate": [ 0.042421563816709626, 0.04218521713774484, 0.042132690248973245, 0.03582705809170207 ], "year": 2005 }, "random_event": { "description": "Newman, Carter and Hall Industry Recognition in 2005", "impact": 0.09, "type": "Industry Recognition" }, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 69846, "billable_hours_per_employee": 103, "client_concentration": 0.12, "client_retention_rate": 0.63, "employee_utilization_rate": 0.73, "gross_billings": 120114633, "net_revenue": 98400931, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 154233 }, { "average_project_size": 52871, "billable_hours_per_employee": 110, "client_concentration": 0.14, "client_retention_rate": 0.82, "employee_utilization_rate": 0.67, "gross_billings": 116624317, "net_revenue": 95360258, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 149467 }, { "average_project_size": 73939, "billable_hours_per_employee": 98, "client_concentration": 0.15, "client_retention_rate": 0.81, "employee_utilization_rate": 0.75, "gross_billings": 119480615, "net_revenue": 92413544, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 144849 }, { "average_project_size": 66422, "billable_hours_per_employee": 92, "client_concentration": 0.1, "client_retention_rate": 0.78, "employee_utilization_rate": 0.72, "gross_billings": 106638187, "net_revenue": 89557887, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 140373 } ], "balance_sheet": [ { "assets": 102891169, "current_assets": 51106399, "current_liabilities": 21445889, "equity": 80786992, "fixed_assets": 51784770, "liabilities": 44409264, "long_term_liabilities": 22963375, "quarter": 1 }, { "assets": 104273677, "current_assets": 31985461, "current_liabilities": 21717877, "equity": 82239579, "fixed_assets": 72288216, "liabilities": 45181651, "long_term_liabilities": 23463774, "quarter": 2 }, { "assets": 105674762, "current_assets": 51778054, "current_liabilities": 26467793, "equity": 81277815, "fixed_assets": 53896708, "liabilities": 45967472, "long_term_liabilities": 19499679, "quarter": 3 }, { "assets": 107094673, "current_assets": 37722741, "current_liabilities": 27086622, "equity": 79343278, "fixed_assets": 69371932, "liabilities": 46766961, "long_term_liabilities": 19680339, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -57306, "financing_cash_flow": -138962, "investing_cash_flow": -233887, "net_cash_flow": 26344199, "operating_cash_flow": 26563367, "quarter": 1 }, { "change_in_working_capital": 75605, "financing_cash_flow": -195497, "investing_cash_flow": -455740, "net_cash_flow": 27863962, "operating_cash_flow": 28049433, "quarter": 2 }, { "change_in_working_capital": -44796, "financing_cash_flow": -146473, "investing_cash_flow": -125094, "net_cash_flow": 27473566, "operating_cash_flow": 27751841, "quarter": 3 }, { "change_in_working_capital": 39864, "financing_cash_flow": -33739, "investing_cash_flow": -213485, "net_cash_flow": 24046700, "operating_cash_flow": 24689911, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.956359345086263, "current_ratio": 2.3830394254115554, "debt_to_equity_ratio": 0.5497081015220866, "profit_margin": 0.22667556875046233, "quarter": 1, "return_on_assets": 0.21678329847724834, "return_on_equity": 0.2760975058955036 }, { "asset_turnover_ratio": 0.914518992170958, "current_ratio": 1.4727710724211212, "debt_to_equity_ratio": 0.5493905920894853, "profit_margin": 0.24273794435413545, "quarter": 2, "return_on_assets": 0.22198846023239402, "return_on_equity": 0.28146487714875096 }, { "asset_turnover_ratio": 0.8745091283006627, "current_ratio": 1.9562663951618482, "debt_to_equity_ratio": 0.5655598886362779, "profit_margin": 0.23341302655809845, "quarter": 3, "return_on_assets": 0.20412182238934212, "return_on_equity": 0.26539253054477413 }, { "asset_turnover_ratio": 0.8362496890951803, "current_ratio": 1.392670558920193, "debt_to_equity_ratio": 0.5894256221680179, "profit_margin": 0.21232709521161436, "quarter": 4, "return_on_assets": 0.17755846735719524, "return_on_equity": 0.23966196607102622 } ], "income_statement": [ { "depreciation": 4258280, "expenses": 67987570, "income_tax": 8108274, "marketing_expense": 12250586, "net_income": 30413361, "net_profit": 22305087, "operational_expense": 38058942, "product_revenue": 38074660, "quarter": 1, "rd_expense": 10386531, "revenue": 98400931, "salaries_expense": 28193503, "service_revenue": 60326271 }, { "depreciation": 4901880, "expenses": 66251611, "income_tax": 5961094, "marketing_expense": 11670594, "net_income": 29108647, "net_profit": 23147553, "operational_expense": 43021084, "product_revenue": 23287169, "quarter": 2, "rd_expense": 7854607, "revenue": 95360258, "salaries_expense": 23537807, "service_revenue": 72073089 }, { "depreciation": 6181316, "expenses": 64559978, "income_tax": 6283041, "marketing_expense": 10638471, "net_income": 27853566, "net_profit": 21570525, "operational_expense": 42898893, "product_revenue": 32519097, "quarter": 3, "rd_expense": 11081020, "revenue": 92413544, "salaries_expense": 26723998, "service_revenue": 59894447 }, { "depreciation": 5674345, "expenses": 62911539, "income_tax": 7630782, "marketing_expense": 7219210, "net_income": 26646348, "net_profit": 19015566, "operational_expense": 36235218, "product_revenue": 18462301, "quarter": 4, "rd_expense": 8019936, "revenue": 89557887, "salaries_expense": 25936583, "service_revenue": 71095586 } ], "market_conditions": { "gdp_growth": [ 0.03026937946497, 0.02618976379730509, 0.01806701848192978, 0.016874709819222296 ], "inflation_rate": [ 0.00979908837126441, 0.011636047934826334, 0.01380223814297105, 0.015871396519534113 ], "interest_rate": [ 0.025849714898033893, 0.027976783195836828, 0.02337599707078399, 0.02564315101358509 ], "year": 2006 }, "random_event": null, "year": 2006 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Average", "founding_year": 1996, "industry": "Advertising", "location": "East David", "name": "Morgan and Sons", "num_employees": 489, "region": "Europe", "revenue_size": "Small", "website": "www.morganandsons.com" }

[ { "advertising_kpis": [ { "average_project_size": 137056, "billable_hours_per_employee": 131, "client_concentration": 0.12, "client_retention_rate": 0.84, "employee_utilization_rate": 0.6, "gross_billings": 2185583, "net_revenue": 1726289, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 3530 }, { "average_project_size": 73072, "billable_hours_per_employee": 92, "client_concentration": 0.31, "client_retention_rate": 0.62, "employee_utilization_rate": 0.75, "gross_billings": 2203106, "net_revenue": 1751967, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 3583 }, { "average_project_size": 188632, "billable_hours_per_employee": 119, "client_concentration": 0.24, "client_retention_rate": 0.8, "employee_utilization_rate": 0.7, "gross_billings": 2016829, "net_revenue": 1778027, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 3636 }, { "average_project_size": 187109, "billable_hours_per_employee": 113, "client_concentration": 0.37, "client_retention_rate": 0.69, "employee_utilization_rate": 0.71, "gross_billings": 2020369, "net_revenue": 1804475, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 3690 } ], "balance_sheet": [ { "assets": 1915085, "current_assets": 945562, "current_liabilities": 509894, "equity": 1288767, "fixed_assets": 969523, "liabilities": 1024493, "long_term_liabilities": 514599, "quarter": 1 }, { "assets": 1949373, "current_assets": 870862, "current_liabilities": 486715, "equity": 1314035, "fixed_assets": 1078511, "liabilities": 1045240, "long_term_liabilities": 558525, "quarter": 2 }, { "assets": 1984275, "current_assets": 672222, "current_liabilities": 621071, "equity": 1367255, "fixed_assets": 1312053, "liabilities": 1066406, "long_term_liabilities": 445335, "quarter": 3 }, { "assets": 2019802, "current_assets": 761394, "current_liabilities": 518378, "equity": 1387125, "fixed_assets": 1258408, "liabilities": 1088002, "long_term_liabilities": 569624, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 40401, "financing_cash_flow": -145715, "investing_cash_flow": -304834, "net_cash_flow": 215075, "operating_cash_flow": 513223, "quarter": 1 }, { "change_in_working_capital": 66274, "financing_cash_flow": -133958, "investing_cash_flow": -403641, "net_cash_flow": -37273, "operating_cash_flow": 519262, "quarter": 2 }, { "change_in_working_capital": 59234, "financing_cash_flow": -130470, "investing_cash_flow": -181254, "net_cash_flow": 358269, "operating_cash_flow": 539548, "quarter": 3 }, { "change_in_working_capital": -43730, "financing_cash_flow": -61994, "investing_cash_flow": -462769, "net_cash_flow": 420147, "operating_cash_flow": 519172, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9014163862178441, "current_ratio": 1.8544285675061876, "debt_to_equity_ratio": 0.7949404353153052, "profit_margin": 0.23065373179114274, "quarter": 1, "return_on_assets": 0.20791505337883176, "return_on_equity": 0.3089580971579812 }, { "asset_turnover_ratio": 0.8987335928013777, "current_ratio": 1.789264764800756, "debt_to_equity_ratio": 0.7954430437545423, "profit_margin": 0.2339667356748158, "quarter": 2, "return_on_assets": 0.21027376494903746, "return_on_equity": 0.3119414627464261 }, { "asset_turnover_ratio": 0.8960587620163536, "current_ratio": 1.0823593437787307, "debt_to_equity_ratio": 0.7799613093387846, "profit_margin": 0.25274419342338444, "quarter": 3, "return_on_assets": 0.2264736490657797, "return_on_equity": 0.32867753272067024 }, { "asset_turnover_ratio": 0.8933920255549801, "current_ratio": 1.4688007592914822, "debt_to_equity_ratio": 0.7843575741191313, "profit_margin": 0.25233101040468836, "quarter": 4, "return_on_assets": 0.22543051249577928, "return_on_equity": 0.3282508786158421 } ], "income_statement": [ { "depreciation": 115048, "expenses": 1202076, "income_tax": 126038, "marketing_expense": 214586, "net_income": 524213, "net_profit": 398175, "operational_expense": 670356, "product_revenue": 393034, "quarter": 1, "rd_expense": 161317, "revenue": 1726289, "salaries_expense": 501595, "service_revenue": 1333255 }, { "depreciation": 109360, "expenses": 1207720, "income_tax": 134345, "marketing_expense": 136169, "net_income": 544247, "net_profit": 409902, "operational_expense": 776016, "product_revenue": 506628, "quarter": 2, "rd_expense": 211315, "revenue": 1751967, "salaries_expense": 375675, "service_revenue": 1245339 }, { "depreciation": 90162, "expenses": 1213391, "income_tax": 115250, "marketing_expense": 183328, "net_income": 564636, "net_profit": 449386, "operational_expense": 698491, "product_revenue": 589815, "quarter": 3, "rd_expense": 206626, "revenue": 1778027, "salaries_expense": 546827, "service_revenue": 1188212 }, { "depreciation": 63847, "expenses": 1219088, "income_tax": 130062, "marketing_expense": 173548, "net_income": 585387, "net_profit": 455325, "operational_expense": 615688, "product_revenue": 407320, "quarter": 4, "rd_expense": 161781, "revenue": 1804475, "salaries_expense": 460937, "service_revenue": 1397155 } ], "market_conditions": { "gdp_growth": [ -0.011951015797310597, -0.015936749083118394, -0.024140948293605836, -0.026040577778036283 ], "inflation_rate": [ 0.03150069339659516, 0.025082745785797868, 0.03147668184571259, 0.025924468950957583 ], "interest_rate": [ 0.0548539014014498, 0.055874046145528065, 0.05755382519928894, 0.050820853513509866 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 182366, "billable_hours_per_employee": 119, "client_concentration": 0.21, "client_retention_rate": 0.62, "employee_utilization_rate": 0.75, "gross_billings": 1956603, "net_revenue": 1553897, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 3178 }, { "average_project_size": 152650, "billable_hours_per_employee": 157, "client_concentration": 0.31, "client_retention_rate": 0.67, "employee_utilization_rate": 0.76, "gross_billings": 1969196, "net_revenue": 1516482, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 3101 }, { "average_project_size": 155805, "billable_hours_per_employee": 105, "client_concentration": 0.23, "client_retention_rate": 0.64, "employee_utilization_rate": 0.77, "gross_billings": 1629098, "net_revenue": 1479969, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 3027 }, { "average_project_size": 113522, "billable_hours_per_employee": 105, "client_concentration": 0.22, "client_retention_rate": 0.68, "employee_utilization_rate": 0.74, "gross_billings": 1767439, "net_revenue": 1444335, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 2954 } ], "balance_sheet": [ { "assets": 1575409, "current_assets": 730823, "current_liabilities": 368945, "equity": 1026248, "fixed_assets": 844586, "liabilities": 778539, "long_term_liabilities": 409594, "quarter": 1 }, { "assets": 1595148, "current_assets": 563571, "current_liabilities": 326643, "equity": 1039099, "fixed_assets": 1031577, "liabilities": 795509, "long_term_liabilities": 468866, "quarter": 2 }, { "assets": 1615134, "current_assets": 793415, "current_liabilities": 456540, "equity": 1006116, "fixed_assets": 821719, "liabilities": 812850, "long_term_liabilities": 356310, "quarter": 3 }, { "assets": 1635370, "current_assets": 675678, "current_liabilities": 395781, "equity": 1009094, "fixed_assets": 959692, "liabilities": 830568, "long_term_liabilities": 434787, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 77538, "financing_cash_flow": 94942, "investing_cash_flow": -100572, "net_cash_flow": -55507, "operating_cash_flow": 323423, "quarter": 1 }, { "change_in_working_capital": -49046, "financing_cash_flow": -76551, "investing_cash_flow": -201983, "net_cash_flow": 210144, "operating_cash_flow": 322387, "quarter": 2 }, { "change_in_working_capital": 79521, "financing_cash_flow": -99410, "investing_cash_flow": -371288, "net_cash_flow": -49668, "operating_cash_flow": 309866, "quarter": 3 }, { "change_in_working_capital": 79340, "financing_cash_flow": -80196, "investing_cash_flow": -177455, "net_cash_flow": 131214, "operating_cash_flow": 310667, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9863451332320686, "current_ratio": 1.9808453834582391, "debt_to_equity_ratio": 0.7586265697959947, "profit_margin": 0.1476146745891137, "quarter": 1, "return_on_assets": 0.1455990158746078, "return_on_equity": 0.2235112760268473 }, { "asset_turnover_ratio": 0.9506841998360027, "current_ratio": 1.7253423462312065, "debt_to_equity_ratio": 0.7655757536096176, "profit_margin": 0.15790494051363616, "quarter": 2, "return_on_assets": 0.1501177320223578, "return_on_equity": 0.2304496491672112 }, { "asset_turnover_ratio": 0.9163134452002125, "current_ratio": 1.7378871511806195, "debt_to_equity_ratio": 0.8079088295981776, "profit_margin": 0.13772720915100248, "quarter": 3, "return_on_assets": 0.1262012935149653, "return_on_equity": 0.20259294156936178 }, { "asset_turnover_ratio": 0.8831854565021983, "current_ratio": 1.7072017100366113, "debt_to_equity_ratio": 0.8230828842506248, "profit_margin": 0.14144364015273464, "quarter": 4, "return_on_assets": 0.12492096589762561, "return_on_equity": 0.2024509114116227 } ], "income_statement": [ { "depreciation": 94045, "expenses": 1232121, "income_tax": 92398, "marketing_expense": 125086, "net_income": 321776, "net_profit": 229378, "operational_expense": 832441, "product_revenue": 447387, "quarter": 1, "rd_expense": 187597, "revenue": 1553897, "salaries_expense": 513578, "service_revenue": 1106510 }, { "depreciation": 82927, "expenses": 1212169, "income_tax": 64853, "marketing_expense": 183964, "net_income": 304313, "net_profit": 239460, "operational_expense": 733110, "product_revenue": 334921, "quarter": 2, "rd_expense": 151175, "revenue": 1516482, "salaries_expense": 469273, "service_revenue": 1181561 }, { "depreciation": 106034, "expenses": 1192541, "income_tax": 83596, "marketing_expense": 165713, "net_income": 287428, "net_profit": 203832, "operational_expense": 633284, "product_revenue": 551158, "quarter": 3, "rd_expense": 152100, "revenue": 1479969, "salaries_expense": 516666, "service_revenue": 928811 }, { "depreciation": 106375, "expenses": 1173230, "income_tax": 66813, "marketing_expense": 155908, "net_income": 271105, "net_profit": 204292, "operational_expense": 728427, "product_revenue": 408198, "quarter": 4, "rd_expense": 211039, "revenue": 1444335, "salaries_expense": 548768, "service_revenue": 1036137 } ], "market_conditions": { "gdp_growth": [ -0.0086522657068931, -0.020810861115818334, -0.01952772515000399, -0.0211718346681071 ], "inflation_rate": [ 0.0382419613093857, 0.03323385346624542, 0.03692139369674139, 0.03765811539613878 ], "interest_rate": [ 0.05810155289292927, 0.05660226180128083, 0.06086991764474737, 0.05933409723258576 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 81391, "billable_hours_per_employee": 89, "client_concentration": 0.37, "client_retention_rate": 0.65, "employee_utilization_rate": 0.63, "gross_billings": 3070035, "net_revenue": 2457305, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 5025 }, { "average_project_size": 109053, "billable_hours_per_employee": 140, "client_concentration": 0.36, "client_retention_rate": 0.64, "employee_utilization_rate": 0.61, "gross_billings": 2751922, "net_revenue": 2469693, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 5050 }, { "average_project_size": 125381, "billable_hours_per_employee": 89, "client_concentration": 0.3, "client_retention_rate": 0.79, "employee_utilization_rate": 0.75, "gross_billings": 3048374, "net_revenue": 2482143, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 5076 }, { "average_project_size": 175245, "billable_hours_per_employee": 156, "client_concentration": 0.26, "client_retention_rate": 0.86, "employee_utilization_rate": 0.7, "gross_billings": 3131615, "net_revenue": 2494657, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 5102 } ], "balance_sheet": [ { "assets": 2629920, "current_assets": 878812, "current_liabilities": 596649, "equity": 1825449, "fixed_assets": 1751108, "liabilities": 1442755, "long_term_liabilities": 846106, "quarter": 1 }, { "assets": 2670309, "current_assets": 1250351, "current_liabilities": 728775, "equity": 1906741, "fixed_assets": 1419958, "liabilities": 1455846, "long_term_liabilities": 727071, "quarter": 2 }, { "assets": 2711318, "current_assets": 1333310, "current_liabilities": 824968, "equity": 1915389, "fixed_assets": 1378008, "liabilities": 1469055, "long_term_liabilities": 644087, "quarter": 3 }, { "assets": 2752957, "current_assets": 1154645, "current_liabilities": 717941, "equity": 1931947, "fixed_assets": 1598312, "liabilities": 1482384, "long_term_liabilities": 764443, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -62944, "financing_cash_flow": 193796, "investing_cash_flow": -400916, "net_cash_flow": 747332, "operating_cash_flow": 775088, "quarter": 1 }, { "change_in_working_capital": 65548, "financing_cash_flow": -161367, "investing_cash_flow": -111256, "net_cash_flow": 394385, "operating_cash_flow": 777651, "quarter": 2 }, { "change_in_working_capital": 48875, "financing_cash_flow": -192712, "investing_cash_flow": -198837, "net_cash_flow": 507249, "operating_cash_flow": 766861, "quarter": 3 }, { "change_in_working_capital": 42896, "financing_cash_flow": -102166, "investing_cash_flow": -242541, "net_cash_flow": 461008, "operating_cash_flow": 744713, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9343649236478676, "current_ratio": 1.4729128851301183, "debt_to_equity_ratio": 0.790356235643943, "profit_margin": 0.2597496037325444, "quarter": 1, "return_on_assets": 0.24270091865912272, "return_on_equity": 0.34965863193110297 }, { "asset_turnover_ratio": 0.9248716159815212, "current_ratio": 1.7156886556207334, "debt_to_equity_ratio": 0.7635258275770018, "profit_margin": 0.2803093339941442, "quarter": 2, "return_on_assets": 0.2592501467058681, "return_on_equity": 0.3630687125309625 }, { "asset_turnover_ratio": 0.9154746879561896, "current_ratio": 1.616196022148738, "debt_to_equity_ratio": 0.7669747502987644, "profit_margin": 0.2711874376295, "quarter": 3, "return_on_assets": 0.24826523484150512, "return_on_equity": 0.3514304405005981 }, { "asset_turnover_ratio": 0.9061736162242999, "current_ratio": 1.6082728246471507, "debt_to_equity_ratio": 0.7673005522408224, "profit_margin": 0.2651162063562245, "quarter": 4, "return_on_assets": 0.2402413114334877, "return_on_equity": 0.34233547814717485 } ], "income_statement": [ { "depreciation": 136804, "expenses": 1561511, "income_tax": 257510, "marketing_expense": 228719, "net_income": 895794, "net_profit": 638284, "operational_expense": 867476, "product_revenue": 638178, "quarter": 1, "rd_expense": 296095, "revenue": 2457305, "salaries_expense": 640778, "service_revenue": 1819127 }, { "depreciation": 85373, "expenses": 1576275, "income_tax": 201140, "marketing_expense": 224241, "net_income": 893418, "net_profit": 692278, "operational_expense": 1082511, "product_revenue": 767958, "quarter": 2, "rd_expense": 309933, "revenue": 2469693, "salaries_expense": 777975, "service_revenue": 1701735 }, { "depreciation": 93735, "expenses": 1591179, "income_tax": 217838, "marketing_expense": 181823, "net_income": 890964, "net_profit": 673126, "operational_expense": 1082423, "product_revenue": 936683, "quarter": 3, "rd_expense": 296368, "revenue": 2482143, "salaries_expense": 658012, "service_revenue": 1545460 }, { "depreciation": 83339, "expenses": 1606223, "income_tax": 227060, "marketing_expense": 295045, "net_income": 888434, "net_profit": 661374, "operational_expense": 931413, "product_revenue": 872544, "quarter": 4, "rd_expense": 280485, "revenue": 2494657, "salaries_expense": 627392, "service_revenue": 1622113 } ], "market_conditions": { "gdp_growth": [ -0.01472779371817529, -0.012171031047226956, -0.012002611440984958, -0.021260556707947766 ], "inflation_rate": [ 0.03981683270429126, 0.038788899428065016, 0.038556457429217775, 0.03709969613191746 ], "interest_rate": [ 0.05634929359639501, 0.05483738904983954, 0.04930200879837622, 0.057627878632220055 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 121697, "billable_hours_per_employee": 99, "client_concentration": 0.19, "client_retention_rate": 0.73, "employee_utilization_rate": 0.79, "gross_billings": 2339838, "net_revenue": 2032273, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 4156 }, { "average_project_size": 129734, "billable_hours_per_employee": 90, "client_concentration": 0.33, "client_retention_rate": 0.78, "employee_utilization_rate": 0.61, "gross_billings": 2569571, "net_revenue": 2050700, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 4194 }, { "average_project_size": 141756, "billable_hours_per_employee": 142, "client_concentration": 0.19, "client_retention_rate": 0.82, "employee_utilization_rate": 0.69, "gross_billings": 2572383, "net_revenue": 2069294, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 4232 }, { "average_project_size": 147150, "billable_hours_per_employee": 131, "client_concentration": 0.25, "client_retention_rate": 0.86, "employee_utilization_rate": 0.7, "gross_billings": 2443580, "net_revenue": 2088056, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 4270 } ], "balance_sheet": [ { "assets": 2207950, "current_assets": 688158, "current_liabilities": 537393, "equity": 1870996, "fixed_assets": 1519792, "liabilities": 896003, "long_term_liabilities": 358610, "quarter": 1 }, { "assets": 2276517, "current_assets": 894540, "current_liabilities": 402622, "equity": 1946720, "fixed_assets": 1381977, "liabilities": 919109, "long_term_liabilities": 516487, "quarter": 2 }, { "assets": 2347213, "current_assets": 1158496, "current_liabilities": 450810, "equity": 1963333, "fixed_assets": 1188717, "liabilities": 942810, "long_term_liabilities": 492000, "quarter": 3 }, { "assets": 2420104, "current_assets": 1064515, "current_liabilities": 446872, "equity": 2024268, "fixed_assets": 1355589, "liabilities": 967122, "long_term_liabilities": 520250, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 35362, "financing_cash_flow": -27606, "investing_cash_flow": -128303, "net_cash_flow": 528266, "operating_cash_flow": 668036, "quarter": 1 }, { "change_in_working_capital": 55488, "financing_cash_flow": -135300, "investing_cash_flow": -492170, "net_cash_flow": 225365, "operating_cash_flow": 661812, "quarter": 2 }, { "change_in_working_capital": -74774, "financing_cash_flow": -56798, "investing_cash_flow": -230021, "net_cash_flow": 717040, "operating_cash_flow": 681603, "quarter": 3 }, { "change_in_working_capital": -96865, "financing_cash_flow": 102667, "investing_cash_flow": -304799, "net_cash_flow": 645628, "operating_cash_flow": 678535, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9204343395457325, "current_ratio": 1.28054887205453, "debt_to_equity_ratio": 0.47889092226813956, "profit_margin": 0.27508558151390095, "quarter": 1, "return_on_assets": 0.25319821553930116, "return_on_equity": 0.29879753885096494 }, { "asset_turnover_ratio": 0.900805924137619, "current_ratio": 2.2217861915146218, "debt_to_equity_ratio": 0.472132099120572, "profit_margin": 0.2873711415614181, "quarter": 2, "return_on_assets": 0.25886562674471575, "return_on_equity": 0.30272047341168734 }, { "asset_turnover_ratio": 0.8815961738453221, "current_ratio": 2.569809897739624, "debt_to_equity_ratio": 0.48020891005244654, "profit_margin": 0.27010661607292147, "quarter": 3, "return_on_assets": 0.23812495926019497, "return_on_equity": 0.28468425885980625 }, { "asset_turnover_ratio": 0.8627959790157779, "current_ratio": 2.3821474605703647, "debt_to_equity_ratio": 0.47776381388235156, "profit_margin": 0.2735970682778623, "quarter": 4, "return_on_assets": 0.2360584503806448, "return_on_equity": 0.2822185599930444 } ], "income_statement": [ { "depreciation": 108987, "expenses": 1309636, "income_tax": 163588, "marketing_expense": 187690, "net_income": 722637, "net_profit": 559049, "operational_expense": 665220, "product_revenue": 588565, "quarter": 1, "rd_expense": 247166, "revenue": 2032273, "salaries_expense": 497436, "service_revenue": 1443708 }, { "depreciation": 72500, "expenses": 1311141, "income_tax": 150247, "marketing_expense": 225369, "net_income": 739559, "net_profit": 589312, "operational_expense": 761768, "product_revenue": 666826, "quarter": 2, "rd_expense": 226029, "revenue": 2050700, "salaries_expense": 431261, "service_revenue": 1383874 }, { "depreciation": 122673, "expenses": 1312649, "income_tax": 197715, "marketing_expense": 213796, "net_income": 756645, "net_profit": 558930, "operational_expense": 736573, "product_revenue": 786086, "quarter": 3, "rd_expense": 164814, "revenue": 2069294, "salaries_expense": 517161, "service_revenue": 1283208 }, { "depreciation": 107249, "expenses": 1314158, "income_tax": 202612, "marketing_expense": 220959, "net_income": 773898, "net_profit": 571286, "operational_expense": 723234, "product_revenue": 441497, "quarter": 4, "rd_expense": 213364, "revenue": 2088056, "salaries_expense": 638830, "service_revenue": 1646559 } ], "market_conditions": { "gdp_growth": [ -0.01835045527236423, -0.010874459219415622, -0.007330667415173698, -0.006930871566595168 ], "inflation_rate": [ 0.03080774549885216, 0.031894748629783795, 0.03418048024933349, 0.03695410184303741 ], "interest_rate": [ 0.03986590126365906, 0.04341414071381348, 0.038596756975775956, 0.03951531783079391 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 199125, "billable_hours_per_employee": 138, "client_concentration": 0.21, "client_retention_rate": 0.74, "employee_utilization_rate": 0.64, "gross_billings": 4166207, "net_revenue": 3252762, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 6652 }, { "average_project_size": 109881, "billable_hours_per_employee": 123, "client_concentration": 0.16, "client_retention_rate": 0.74, "employee_utilization_rate": 0.75, "gross_billings": 3916577, "net_revenue": 3192251, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 6528 }, { "average_project_size": 124156, "billable_hours_per_employee": 154, "client_concentration": 0.17, "client_retention_rate": 0.61, "employee_utilization_rate": 0.64, "gross_billings": 4060505, "net_revenue": 3132866, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 6407 }, { "average_project_size": 65736, "billable_hours_per_employee": 87, "client_concentration": 0.37, "client_retention_rate": 0.73, "employee_utilization_rate": 0.75, "gross_billings": 3794647, "net_revenue": 3074586, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 6287 } ], "balance_sheet": [ { "assets": 4271404, "current_assets": 1526001, "current_liabilities": 1182931, "equity": 2848315, "fixed_assets": 2745403, "liabilities": 2280646, "long_term_liabilities": 1097715, "quarter": 1 }, { "assets": 4373023, "current_assets": 1563042, "current_liabilities": 1020157, "equity": 2927775, "fixed_assets": 2809981, "liabilities": 2302313, "long_term_liabilities": 1282156, "quarter": 2 }, { "assets": 4477059, "current_assets": 2118005, "current_liabilities": 1055360, "equity": 2995581, "fixed_assets": 2359054, "liabilities": 2324187, "long_term_liabilities": 1268827, "quarter": 3 }, { "assets": 4583571, "current_assets": 1748887, "current_liabilities": 1328453, "equity": 3032110, "fixed_assets": 2834684, "liabilities": 2346268, "long_term_liabilities": 1017815, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -22645, "financing_cash_flow": -187656, "investing_cash_flow": -371136, "net_cash_flow": 675363, "operating_cash_flow": 1055466, "quarter": 1 }, { "change_in_working_capital": -74853, "financing_cash_flow": 98638, "investing_cash_flow": -245986, "net_cash_flow": 898890, "operating_cash_flow": 1052404, "quarter": 2 }, { "change_in_working_capital": -19764, "financing_cash_flow": 48499, "investing_cash_flow": -311769, "net_cash_flow": 593082, "operating_cash_flow": 1026277, "quarter": 3 }, { "change_in_working_capital": -41802, "financing_cash_flow": 32206, "investing_cash_flow": -273091, "net_cash_flow": 573342, "operating_cash_flow": 917650, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7615205679444043, "current_ratio": 1.2900169156104624, "debt_to_equity_ratio": 0.8007000630197152, "profit_margin": 0.26363963917433864, "quarter": 1, "return_on_assets": 0.20076700775670014, "return_on_equity": 0.30107519709020947 }, { "asset_turnover_ratio": 0.7299872422349483, "current_ratio": 1.5321582854403784, "debt_to_equity_ratio": 0.7863695126845471, "profit_margin": 0.26848296076968886, "quarter": 2, "return_on_assets": 0.19598913611933896, "return_on_equity": 0.2927359513623827 }, { "asset_turnover_ratio": 0.6997598200068393, "current_ratio": 2.0069028577926016, "debt_to_equity_ratio": 0.7758718592486733, "profit_margin": 0.2689898003936332, "quarter": 3, "return_on_assets": 0.1882282543071244, "return_on_equity": 0.2813173805014787 }, { "asset_turnover_ratio": 0.6707839804379598, "current_ratio": 1.3164839102324282, "debt_to_equity_ratio": 0.7738070188746451, "profit_margin": 0.25850862522629064, "quarter": 4, "return_on_assets": 0.17340344460683602, "return_on_equity": 0.262130001879879 } ], "income_statement": [ { "depreciation": 197909, "expenses": 2034024, "income_tax": 361181, "marketing_expense": 245856, "net_income": 1218738, "net_profit": 857557, "operational_expense": 1259336, "product_revenue": 1054488, "quarter": 1, "rd_expense": 362437, "revenue": 3252762, "salaries_expense": 984080, "service_revenue": 2198274 }, { "depreciation": 195339, "expenses": 2020343, "income_tax": 314843, "marketing_expense": 301308, "net_income": 1171908, "net_profit": 857065, "operational_expense": 1061422, "product_revenue": 947619, "quarter": 2, "rd_expense": 284192, "revenue": 3192251, "salaries_expense": 866397, "service_revenue": 2244632 }, { "depreciation": 183568, "expenses": 2006754, "income_tax": 283403, "marketing_expense": 377173, "net_income": 1126112, "net_profit": 842709, "operational_expense": 1157587, "product_revenue": 1240194, "quarter": 3, "rd_expense": 272791, "revenue": 3132866, "salaries_expense": 784184, "service_revenue": 1892672 }, { "depreciation": 122843, "expenses": 1993257, "income_tax": 286522, "marketing_expense": 205316, "net_income": 1081329, "net_profit": 794807, "operational_expense": 1298030, "product_revenue": 893131, "quarter": 4, "rd_expense": 320348, "revenue": 3074586, "salaries_expense": 917913, "service_revenue": 2181455 } ], "market_conditions": { "gdp_growth": [ -0.004117526067288699, 0.004297899051031343, 0.009674654267403297, 0.003306435098499266 ], "inflation_rate": [ 0.027788977359222006, 0.027806976222917473, 0.028528573125944034, 0.033192060783132436 ], "interest_rate": [ 0.03908862644771346, 0.0455740424929368, 0.04591533720227333, 0.03810991904165175 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 120099, "billable_hours_per_employee": 109, "client_concentration": 0.36, "client_retention_rate": 0.8, "employee_utilization_rate": 0.77, "gross_billings": 2249184, "net_revenue": 1979845, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 4049 }, { "average_project_size": 123699, "billable_hours_per_employee": 134, "client_concentration": 0.18, "client_retention_rate": 0.84, "employee_utilization_rate": 0.63, "gross_billings": 2190433, "net_revenue": 1939715, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 3967 }, { "average_project_size": 138373, "billable_hours_per_employee": 130, "client_concentration": 0.23, "client_retention_rate": 0.77, "employee_utilization_rate": 0.66, "gross_billings": 2454787, "net_revenue": 1900398, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 3886 }, { "average_project_size": 52210, "billable_hours_per_employee": 158, "client_concentration": 0.31, "client_retention_rate": 0.66, "employee_utilization_rate": 0.69, "gross_billings": 2296452, "net_revenue": 1861878, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 3808 } ], "balance_sheet": [ { "assets": 2896972, "current_assets": 1236561, "current_liabilities": 705226, "equity": 1906278, "fixed_assets": 1660411, "liabilities": 1357649, "long_term_liabilities": 652423, "quarter": 1 }, { "assets": 2941089, "current_assets": 1434899, "current_liabilities": 739655, "equity": 1904656, "fixed_assets": 1506190, "liabilities": 1396357, "long_term_liabilities": 656702, "quarter": 2 }, { "assets": 2985877, "current_assets": 1281509, "current_liabilities": 696501, "equity": 1897064, "fixed_assets": 1704368, "liabilities": 1436169, "long_term_liabilities": 739668, "quarter": 3 }, { "assets": 3031348, "current_assets": 1260022, "current_liabilities": 734520, "equity": 1894356, "fixed_assets": 1771326, "liabilities": 1477115, "long_term_liabilities": 742595, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 87966, "financing_cash_flow": -50058, "investing_cash_flow": -437921, "net_cash_flow": 86828, "operating_cash_flow": 454273, "quarter": 1 }, { "change_in_working_capital": -43284, "financing_cash_flow": -167097, "investing_cash_flow": -373877, "net_cash_flow": 268740, "operating_cash_flow": 486711, "quarter": 2 }, { "change_in_working_capital": 11713, "financing_cash_flow": 54043, "investing_cash_flow": -146691, "net_cash_flow": 216353, "operating_cash_flow": 430399, "quarter": 3 }, { "change_in_working_capital": -55045, "financing_cash_flow": 179779, "investing_cash_flow": -100177, "net_cash_flow": 445120, "operating_cash_flow": 449095, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6834187558595665, "current_ratio": 1.7534251431456016, "debt_to_equity_ratio": 0.7121988503250838, "profit_margin": 0.18534531743646598, "quarter": 1, "return_on_assets": 0.12666846624682598, "return_on_equity": 0.19249815609265805 }, { "asset_turnover_ratio": 0.6595227142055204, "current_ratio": 1.9399571421811521, "debt_to_equity_ratio": 0.7331281869271932, "profit_margin": 0.18555509443397614, "quarter": 2, "return_on_assets": 0.1223777995157576, "return_on_equity": 0.18897060676573618 }, { "asset_turnover_ratio": 0.636462252128939, "current_ratio": 1.83992413506944, "debt_to_equity_ratio": 0.7570482598373065, "profit_margin": 0.18278065963024587, "quarter": 3, "return_on_assets": 0.11633299027387933, "return_on_equity": 0.18310188797004212 }, { "asset_turnover_ratio": 0.6142079365351653, "current_ratio": 1.7154359309481022, "debt_to_equity_ratio": 0.7797452010076248, "profit_margin": 0.18267738272862133, "quarter": 4, "return_on_assets": 0.11220189829739113, "return_on_equity": 0.17954544974651016 } ], "income_statement": [ { "depreciation": 87318, "expenses": 1469147, "income_tax": 143743, "marketing_expense": 185723, "net_income": 510698, "net_profit": 366955, "operational_expense": 783209, "product_revenue": 413474, "quarter": 1, "rd_expense": 245054, "revenue": 1979845, "salaries_expense": 589613, "service_revenue": 1566371 }, { "depreciation": 126787, "expenses": 1439575, "income_tax": 140216, "marketing_expense": 181788, "net_income": 500140, "net_profit": 359924, "operational_expense": 786297, "product_revenue": 421185, "quarter": 2, "rd_expense": 170254, "revenue": 1939715, "salaries_expense": 447306, "service_revenue": 1518530 }, { "depreciation": 83043, "expenses": 1410598, "income_tax": 142444, "marketing_expense": 281096, "net_income": 489800, "net_profit": 347356, "operational_expense": 812596, "product_revenue": 722338, "quarter": 3, "rd_expense": 192646, "revenue": 1900398, "salaries_expense": 460915, "service_revenue": 1178060 }, { "depreciation": 108972, "expenses": 1382205, "income_tax": 139550, "marketing_expense": 276332, "net_income": 479673, "net_profit": 340123, "operational_expense": 738751, "product_revenue": 583022, "quarter": 4, "rd_expense": 263930, "revenue": 1861878, "salaries_expense": 564344, "service_revenue": 1278856 } ], "market_conditions": { "gdp_growth": [ 0.008095444943354294, 0.010920007747801391, -0.0011352873430827146, 0.00981041880128632 ], "inflation_rate": [ 0.035794906890828516, 0.04175199096703865, 0.038032374568869085, 0.03623689141336451 ], "interest_rate": [ 0.048292041315802094, 0.04197353077503969, 0.0477755098598807, 0.040737487305433154 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 63282, "billable_hours_per_employee": 147, "client_concentration": 0.24, "client_retention_rate": 0.84, "employee_utilization_rate": 0.72, "gross_billings": 3167170, "net_revenue": 2865931, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 5861 }, { "average_project_size": 195464, "billable_hours_per_employee": 153, "client_concentration": 0.27, "client_retention_rate": 0.86, "employee_utilization_rate": 0.69, "gross_billings": 3332115, "net_revenue": 2823812, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 5775 }, { "average_project_size": 92795, "billable_hours_per_employee": 114, "client_concentration": 0.19, "client_retention_rate": 0.84, "employee_utilization_rate": 0.78, "gross_billings": 3189949, "net_revenue": 2782312, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 5690 }, { "average_project_size": 101535, "billable_hours_per_employee": 99, "client_concentration": 0.15, "client_retention_rate": 0.64, "employee_utilization_rate": 0.74, "gross_billings": 3537610, "net_revenue": 2741422, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 5606 } ], "balance_sheet": [ { "assets": 3348437, "current_assets": 1457882, "current_liabilities": 1071102, "equity": 1927076, "fixed_assets": 1890555, "liabilities": 1943264, "long_term_liabilities": 872162, "quarter": 1 }, { "assets": 3418409, "current_assets": 1699967, "current_liabilities": 1169857, "equity": 1949714, "fixed_assets": 1718442, "liabilities": 1989597, "long_term_liabilities": 819740, "quarter": 2 }, { "assets": 3489843, "current_assets": 1377893, "current_liabilities": 824806, "equity": 2009685, "fixed_assets": 2111950, "liabilities": 2037036, "long_term_liabilities": 1212230, "quarter": 3 }, { "assets": 3562771, "current_assets": 1486032, "current_liabilities": 1199061, "equity": 2018845, "fixed_assets": 2076739, "liabilities": 2085605, "long_term_liabilities": 886544, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 6298, "financing_cash_flow": 124736, "investing_cash_flow": -319702, "net_cash_flow": 596255, "operating_cash_flow": 715751, "quarter": 1 }, { "change_in_working_capital": 23868, "financing_cash_flow": -69877, "investing_cash_flow": -151725, "net_cash_flow": 708304, "operating_cash_flow": 648238, "quarter": 2 }, { "change_in_working_capital": -88063, "financing_cash_flow": 74859, "investing_cash_flow": -259440, "net_cash_flow": 548805, "operating_cash_flow": 741123, "quarter": 3 }, { "change_in_working_capital": 68055, "financing_cash_flow": -10856, "investing_cash_flow": -499699, "net_cash_flow": 600191, "operating_cash_flow": 741519, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8559011264061411, "current_ratio": 1.361104731388794, "debt_to_equity_ratio": 1.0084002914259738, "profit_margin": 0.18210591950748292, "quarter": 1, "return_on_assets": 0.1558646616316807, "return_on_equity": 0.2708263711446772 }, { "asset_turnover_ratio": 0.8260603105128731, "current_ratio": 1.4531408539676216, "debt_to_equity_ratio": 1.0204558206998564, "profit_margin": 0.18446766286140862, "quarter": 2, "return_on_assets": 0.1523814148628792, "return_on_equity": 0.2671684154701664 }, { "asset_turnover_ratio": 0.7972599340428781, "current_ratio": 1.670566169499252, "debt_to_equity_ratio": 1.0136095955336284, "profit_margin": 0.20014937217680837, "quarter": 3, "return_on_assets": 0.1595710752604057, "return_on_equity": 0.2770971570171445 }, { "asset_turnover_ratio": 0.7694634316940382, "current_ratio": 1.2393297755493673, "debt_to_equity_ratio": 1.0330684128796417, "profit_margin": 0.1975905205400701, "quarter": 4, "return_on_assets": 0.15203868000497367, "return_on_equity": 0.2683113364324651 } ], "income_statement": [ { "depreciation": 193848, "expenses": 2132940, "income_tax": 211088, "marketing_expense": 339701, "net_income": 732991, "net_profit": 521903, "operational_expense": 1301532, "product_revenue": 848480, "quarter": 1, "rd_expense": 421448, "revenue": 2865931, "salaries_expense": 673263, "service_revenue": 2017451 }, { "depreciation": 127336, "expenses": 2092056, "income_tax": 210854, "marketing_expense": 242137, "net_income": 731756, "net_profit": 520902, "operational_expense": 1389606, "product_revenue": 713630, "quarter": 2, "rd_expense": 250369, "revenue": 2823812, "salaries_expense": 659255, "service_revenue": 2110182 }, { "depreciation": 184245, "expenses": 2051955, "income_tax": 173479, "marketing_expense": 382690, "net_income": 730357, "net_profit": 556878, "operational_expense": 1205200, "product_revenue": 923631, "quarter": 3, "rd_expense": 391202, "revenue": 2782312, "salaries_expense": 664098, "service_revenue": 1858681 }, { "depreciation": 199840, "expenses": 2012624, "income_tax": 187119, "marketing_expense": 290557, "net_income": 728798, "net_profit": 541679, "operational_expense": 1090645, "product_revenue": 1041542, "quarter": 4, "rd_expense": 323329, "revenue": 2741422, "salaries_expense": 749343, "service_revenue": 1699880 } ], "market_conditions": { "gdp_growth": [ 0.013550104336001395, 0.017606983882336884, 0.01742406641330413, 0.005943397025774963 ], "inflation_rate": [ 0.027668879079227195, 0.029380655769548784, 0.028767038717028185, 0.027952537638762508 ], "interest_rate": [ 0.0426519576835967, 0.049898045962629714, 0.049682599075664226, 0.04741725182608546 ], "year": 2002 }, "random_event": { "description": "Morgan and Sons New Ad Campaign Launch in 2002", "impact": -0.04, "type": "New Ad Campaign Launch" }, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 61691, "billable_hours_per_employee": 140, "client_concentration": 0.37, "client_retention_rate": 0.79, "employee_utilization_rate": 0.75, "gross_billings": 5817306, "net_revenue": 4495842, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 9194 }, { "average_project_size": 169501, "billable_hours_per_employee": 102, "client_concentration": 0.16, "client_retention_rate": 0.82, "employee_utilization_rate": 0.66, "gross_billings": 5101822, "net_revenue": 4483387, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 9168 }, { "average_project_size": 70042, "billable_hours_per_employee": 132, "client_concentration": 0.3, "client_retention_rate": 0.67, "employee_utilization_rate": 0.6, "gross_billings": 5361069, "net_revenue": 4470968, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 9143 }, { "average_project_size": 85052, "billable_hours_per_employee": 136, "client_concentration": 0.27, "client_retention_rate": 0.87, "employee_utilization_rate": 0.67, "gross_billings": 5669659, "net_revenue": 4458582, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 9118 } ], "balance_sheet": [ { "assets": 5245696, "current_assets": 1681382, "current_liabilities": 1128289, "equity": 3282178, "fixed_assets": 3564314, "liabilities": 2642028, "long_term_liabilities": 1513739, "quarter": 1 }, { "assets": 5367272, "current_assets": 2179740, "current_liabilities": 1538258, "equity": 3423514, "fixed_assets": 3187532, "liabilities": 2663041, "long_term_liabilities": 1124783, "quarter": 2 }, { "assets": 5491667, "current_assets": 2532658, "current_liabilities": 1309907, "equity": 3448279, "fixed_assets": 2959009, "liabilities": 2684220, "long_term_liabilities": 1374313, "quarter": 3 }, { "assets": 5618945, "current_assets": 2256371, "current_liabilities": 1561777, "equity": 3546072, "fixed_assets": 3362574, "liabilities": 2705569, "long_term_liabilities": 1143792, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -97178, "financing_cash_flow": 113061, "investing_cash_flow": -276022, "net_cash_flow": 330212, "operating_cash_flow": 902924, "quarter": 1 }, { "change_in_working_capital": 32886, "financing_cash_flow": 92390, "investing_cash_flow": -361672, "net_cash_flow": 949799, "operating_cash_flow": 1009893, "quarter": 2 }, { "change_in_working_capital": 4791, "financing_cash_flow": 86495, "investing_cash_flow": -242758, "net_cash_flow": 549068, "operating_cash_flow": 941354, "quarter": 3 }, { "change_in_working_capital": 27174, "financing_cash_flow": 72173, "investing_cash_flow": -436652, "net_cash_flow": 600637, "operating_cash_flow": 890159, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8570534777463277, "current_ratio": 1.4902050804359521, "debt_to_equity_ratio": 0.8049618271769539, "profit_margin": 0.150919449571404, "quarter": 1, "return_on_assets": 0.1293460391147333, "return_on_equity": 0.20672553408133257 }, { "asset_turnover_ratio": 0.8353195068183613, "current_ratio": 1.4170184715437852, "debt_to_equity_ratio": 0.7778677113632367, "profit_margin": 0.1604329494643224, "quarter": 2, "return_on_assets": 0.1340127722239529, "return_on_equity": 0.21010079117538297 }, { "asset_turnover_ratio": 0.8141367639370705, "current_ratio": 1.9334639787404755, "debt_to_equity_ratio": 0.7784230916349866, "profit_margin": 0.14333182433871144, "quarter": 3, "return_on_assets": 0.11669170763631517, "return_on_equity": 0.1858411108845891 }, { "asset_turnover_ratio": 0.7934909489236859, "current_ratio": 1.4447459528473015, "debt_to_equity_ratio": 0.7629763298658346, "profit_margin": 0.14190520663296088, "quarter": 4, "return_on_assets": 0.11260049706839985, "return_on_equity": 0.17842164513298095 } ], "income_statement": [ { "depreciation": 224414, "expenses": 3561380, "income_tax": 255952, "marketing_expense": 604597, "net_income": 934462, "net_profit": 678510, "operational_expense": 1989087, "product_revenue": 924419, "quarter": 1, "rd_expense": 550762, "revenue": 4495842, "salaries_expense": 1388573, "service_revenue": 3571423 }, { "depreciation": 290610, "expenses": 3561524, "income_tax": 202580, "marketing_expense": 537834, "net_income": 921863, "net_profit": 719283, "operational_expense": 2474789, "product_revenue": 1415100, "quarter": 2, "rd_expense": 366778, "revenue": 4483387, "salaries_expense": 1514664, "service_revenue": 3068287 }, { "depreciation": 300522, "expenses": 3561668, "income_tax": 268468, "marketing_expense": 427404, "net_income": 909300, "net_profit": 640832, "operational_expense": 2186892, "product_revenue": 1749974, "quarter": 3, "rd_expense": 504415, "revenue": 4470968, "salaries_expense": 1758076, "service_revenue": 2720994 }, { "depreciation": 257463, "expenses": 3561812, "income_tax": 264074, "marketing_expense": 619654, "net_income": 896770, "net_profit": 632696, "operational_expense": 1913898, "product_revenue": 1582482, "quarter": 4, "rd_expense": 439022, "revenue": 4458582, "salaries_expense": 1193833, "service_revenue": 2876100 } ], "market_conditions": { "gdp_growth": [ 0.001324902706056362, -0.006162561950877982, -0.0009049298351519082, -0.005903675751114444 ], "inflation_rate": [ 0.02896611056071558, 0.026352245454577455, 0.02482209834133864, 0.030360634664536652 ], "interest_rate": [ 0.04112078473481112, 0.04118265452454385, 0.04750636092963595, 0.04196962040803783 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 74579, "billable_hours_per_employee": 120, "client_concentration": 0.27, "client_retention_rate": 0.73, "employee_utilization_rate": 0.77, "gross_billings": 3895826, "net_revenue": 3089810, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 6319 }, { "average_project_size": 164491, "billable_hours_per_employee": 91, "client_concentration": 0.13, "client_retention_rate": 0.65, "employee_utilization_rate": 0.69, "gross_billings": 3410622, "net_revenue": 3032010, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 6200 }, { "average_project_size": 62102, "billable_hours_per_employee": 155, "client_concentration": 0.28, "client_retention_rate": 0.78, "employee_utilization_rate": 0.78, "gross_billings": 3632440, "net_revenue": 2975291, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 6084 }, { "average_project_size": 191889, "billable_hours_per_employee": 151, "client_concentration": 0.11, "client_retention_rate": 0.64, "employee_utilization_rate": 0.71, "gross_billings": 3521293, "net_revenue": 2919633, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 5971 } ], "balance_sheet": [ { "assets": 3356601, "current_assets": 1247234, "current_liabilities": 957182, "equity": 2264160, "fixed_assets": 2109367, "liabilities": 1840823, "long_term_liabilities": 883641, "quarter": 1 }, { "assets": 3451413, "current_assets": 1084420, "current_liabilities": 779123, "equity": 2333086, "fixed_assets": 2366993, "liabilities": 1869383, "long_term_liabilities": 1090260, "quarter": 2 }, { "assets": 3548904, "current_assets": 1554708, "current_liabilities": 1010959, "equity": 2426770, "fixed_assets": 1994196, "liabilities": 1898387, "long_term_liabilities": 887428, "quarter": 3 }, { "assets": 3649148, "current_assets": 1214371, "current_liabilities": 1084547, "equity": 2483587, "fixed_assets": 2434777, "liabilities": 1927841, "long_term_liabilities": 843294, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -65340, "financing_cash_flow": -47318, "investing_cash_flow": -445037, "net_cash_flow": 720414, "operating_cash_flow": 948662, "quarter": 1 }, { "change_in_working_capital": -25131, "financing_cash_flow": -6614, "investing_cash_flow": -438495, "net_cash_flow": 486119, "operating_cash_flow": 910995, "quarter": 2 }, { "change_in_working_capital": 54632, "financing_cash_flow": 117696, "investing_cash_flow": -371160, "net_cash_flow": 460562, "operating_cash_flow": 901147, "quarter": 3 }, { "change_in_working_capital": -37068, "financing_cash_flow": -41323, "investing_cash_flow": -271312, "net_cash_flow": 597312, "operating_cash_flow": 904847, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.920517511613683, "current_ratio": 1.303027010537181, "debt_to_equity_ratio": 0.8130269062257084, "profit_margin": 0.24220971516047912, "quarter": 1, "return_on_assets": 0.2229582842881832, "return_on_equity": 0.33053406119708856 }, { "asset_turnover_ratio": 0.8784836819007172, "current_ratio": 1.3918469869327437, "debt_to_equity_ratio": 0.8012490752591204, "profit_margin": 0.24770894555097114, "quarter": 2, "return_on_assets": 0.2176082665273614, "return_on_equity": 0.32191526587532565 }, { "asset_turnover_ratio": 0.8383689725053143, "current_ratio": 1.5378546508809952, "debt_to_equity_ratio": 0.7822690242585824, "profit_margin": 0.2608998581987443, "quarter": 3, "return_on_assets": 0.21873034604486344, "return_on_equity": 0.3198708571475665 }, { "asset_turnover_ratio": 0.8000862119048062, "current_ratio": 1.1197034337838747, "debt_to_equity_ratio": 0.7762325217518049, "profit_margin": 0.26108760929883995, "quarter": 4, "return_on_assets": 0.20889259629919094, "return_on_equity": 0.30692703738584554 } ], "income_statement": [ { "depreciation": 200280, "expenses": 2067722, "income_tax": 273706, "marketing_expense": 369874, "net_income": 1022088, "net_profit": 748382, "operational_expense": 1442780, "product_revenue": 1124467, "quarter": 1, "rd_expense": 244278, "revenue": 3089810, "salaries_expense": 675589, "service_revenue": 1965343 }, { "depreciation": 159939, "expenses": 2019542, "income_tax": 261412, "marketing_expense": 218751, "net_income": 1012468, "net_profit": 751056, "operational_expense": 1304006, "product_revenue": 1150590, "quarter": 2, "rd_expense": 208343, "revenue": 3032010, "salaries_expense": 623517, "service_revenue": 1881420 }, { "depreciation": 124894, "expenses": 1972484, "income_tax": 226554, "marketing_expense": 347816, "net_income": 1002807, "net_profit": 776253, "operational_expense": 1332875, "product_revenue": 840407, "quarter": 3, "rd_expense": 311452, "revenue": 2975291, "salaries_expense": 939031, "service_revenue": 2134884 }, { "depreciation": 142567, "expenses": 1926524, "income_tax": 230829, "marketing_expense": 204218, "net_income": 993109, "net_profit": 762280, "operational_expense": 1127515, "product_revenue": 986937, "quarter": 4, "rd_expense": 286928, "revenue": 2919633, "salaries_expense": 588350, "service_revenue": 1932696 } ], "market_conditions": { "gdp_growth": [ 0.0064402233359615105, 0.005976642541868126, 0.0013489753270272044, 0.015333135779574599 ], "inflation_rate": [ 0.021420902986036373, 0.015978025989754296, 0.016257826900304057, 0.021490403367608567 ], "interest_rate": [ 0.05746810607916137, 0.06252864955964321, 0.05868806866513757, 0.054479180318775244 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 69937, "billable_hours_per_employee": 98, "client_concentration": 0.28, "client_retention_rate": 0.86, "employee_utilization_rate": 0.76, "gross_billings": 1615845, "net_revenue": 1268604, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 2594 }, { "average_project_size": 144585, "billable_hours_per_employee": 133, "client_concentration": 0.36, "client_retention_rate": 0.77, "employee_utilization_rate": 0.68, "gross_billings": 1590016, "net_revenue": 1256775, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 2570 }, { "average_project_size": 196180, "billable_hours_per_employee": 97, "client_concentration": 0.29, "client_retention_rate": 0.7, "employee_utilization_rate": 0.7, "gross_billings": 1458683, "net_revenue": 1245057, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 2546 }, { "average_project_size": 97600, "billable_hours_per_employee": 100, "client_concentration": 0.17, "client_retention_rate": 0.71, "employee_utilization_rate": 0.73, "gross_billings": 1408223, "net_revenue": 1233448, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 2522 } ], "balance_sheet": [ { "assets": 1682759, "current_assets": 564945, "current_liabilities": 408754, "equity": 999177, "fixed_assets": 1117814, "liabilities": 927629, "long_term_liabilities": 518875, "quarter": 1 }, { "assets": 1740328, "current_assets": 626369, "current_liabilities": 544055, "equity": 1038513, "fixed_assets": 1113959, "liabilities": 942669, "long_term_liabilities": 398614, "quarter": 2 }, { "assets": 1799866, "current_assets": 608909, "current_liabilities": 494264, "equity": 1049553, "fixed_assets": 1190957, "liabilities": 957953, "long_term_liabilities": 463689, "quarter": 3 }, { "assets": 1861442, "current_assets": 636454, "current_liabilities": 541169, "equity": 1086193, "fixed_assets": 1224988, "liabilities": 973485, "long_term_liabilities": 432316, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 80599, "financing_cash_flow": -41665, "investing_cash_flow": -275761, "net_cash_flow": -143662, "operating_cash_flow": 328835, "quarter": 1 }, { "change_in_working_capital": 71948, "financing_cash_flow": 45615, "investing_cash_flow": -382587, "net_cash_flow": -309175, "operating_cash_flow": 309901, "quarter": 2 }, { "change_in_working_capital": 64124, "financing_cash_flow": -22230, "investing_cash_flow": -386461, "net_cash_flow": 5506, "operating_cash_flow": 264164, "quarter": 3 }, { "change_in_working_capital": 39895, "financing_cash_flow": 81367, "investing_cash_flow": -154334, "net_cash_flow": 72814, "operating_cash_flow": 246976, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7538833546574405, "current_ratio": 1.3821149150833998, "debt_to_equity_ratio": 0.928393067494548, "profit_margin": 0.19237445254784, "quarter": 1, "return_on_assets": 0.14502789763715423, "return_on_equity": 0.24424801611726452 }, { "asset_turnover_ratio": 0.7221483536436809, "current_ratio": 1.1512972034077438, "debt_to_equity_ratio": 0.907710351242594, "profit_margin": 0.19164448688110441, "quarter": 2, "return_on_assets": 0.13839575068607757, "return_on_equity": 0.23192198845849787 }, { "asset_turnover_ratio": 0.6917498302651419, "current_ratio": 1.2319509411974168, "debt_to_equity_ratio": 0.9127247504413784, "profit_margin": 0.16677148114503995, "quarter": 3, "return_on_assets": 0.11536414377514771, "return_on_equity": 0.1978366028204388 }, { "asset_turnover_ratio": 0.6626303693588089, "current_ratio": 1.1760725392622269, "debt_to_equity_ratio": 0.8962357518415236, "profit_margin": 0.16071694955928423, "quarter": 4, "return_on_assets": 0.10649593164868956, "return_on_equity": 0.18250531903630385 } ], "income_statement": [ { "depreciation": 84788, "expenses": 955004, "income_tax": 69553, "marketing_expense": 152830, "net_income": 313600, "net_profit": 244047, "operational_expense": 507357, "product_revenue": 304976, "quarter": 1, "rd_expense": 103990, "revenue": 1268604, "salaries_expense": 462218, "service_revenue": 963628 }, { "depreciation": 69047, "expenses": 955083, "income_tax": 60838, "marketing_expense": 128464, "net_income": 301692, "net_profit": 240854, "operational_expense": 563377, "product_revenue": 471640, "quarter": 2, "rd_expense": 145345, "revenue": 1256775, "salaries_expense": 399090, "service_revenue": 785135 }, { "depreciation": 56524, "expenses": 955163, "income_tax": 82254, "marketing_expense": 178592, "net_income": 289894, "net_profit": 207640, "operational_expense": 567996, "product_revenue": 413301, "quarter": 3, "rd_expense": 116495, "revenue": 1245057, "salaries_expense": 289170, "service_revenue": 831756 }, { "depreciation": 48740, "expenses": 955243, "income_tax": 79969, "marketing_expense": 128653, "net_income": 278205, "net_profit": 198236, "operational_expense": 531272, "product_revenue": 408926, "quarter": 4, "rd_expense": 117872, "revenue": 1233448, "salaries_expense": 385561, "service_revenue": 824522 } ], "market_conditions": { "gdp_growth": [ -0.01223017820210465, -0.011982769985167452, -0.01538247055020671, -0.021228877110281364 ], "inflation_rate": [ 0.02796631657118498, 0.028490287925060715, 0.026238806306872177, 0.032933303333483814 ], "interest_rate": [ 0.04310931736476803, 0.04417152536388833, 0.03965804112792936, 0.03821531518588089 ], "year": 2005 }, "random_event": null, "year": 2005 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Good", "founding_year": 2010, "industry": "Advertising", "location": "South Lauraland", "name": "Patrick, Hernandez and Watson", "num_employees": 374, "region": "Latin America", "revenue_size": "Large", "website": "www.patrick,hernandezandwatson.com" }

[ { "advertising_kpis": [ { "average_project_size": 100075, "billable_hours_per_employee": 102, "client_concentration": 0.28, "client_retention_rate": 0.76, "employee_utilization_rate": 0.7, "gross_billings": 106962589, "net_revenue": 88338660, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 236200 }, { "average_project_size": 181948, "billable_hours_per_employee": 97, "client_concentration": 0.24, "client_retention_rate": 0.87, "employee_utilization_rate": 0.71, "gross_billings": 106570697, "net_revenue": 91152174, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 243722 }, { "average_project_size": 107400, "billable_hours_per_employee": 117, "client_concentration": 0.34, "client_retention_rate": 0.83, "employee_utilization_rate": 0.75, "gross_billings": 113163000, "net_revenue": 94055297, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 251485 }, { "average_project_size": 156728, "billable_hours_per_employee": 127, "client_concentration": 0.12, "client_retention_rate": 0.88, "employee_utilization_rate": 0.78, "gross_billings": 119894347, "net_revenue": 97050881, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 259494 } ], "balance_sheet": [ { "assets": 128988333, "current_assets": 48340423, "current_liabilities": 32794962, "equity": 96966743, "fixed_assets": 80647910, "liabilities": 57354934, "long_term_liabilities": 24559972, "quarter": 1 }, { "assets": 133029182, "current_assets": 43403854, "current_liabilities": 26019636, "equity": 98151914, "fixed_assets": 89625328, "liabilities": 58638743, "long_term_liabilities": 32619107, "quarter": 2 }, { "assets": 137196621, "current_assets": 68488254, "current_liabilities": 28808563, "equity": 102093224, "fixed_assets": 68708367, "liabilities": 59951288, "long_term_liabilities": 31142725, "quarter": 3 }, { "assets": 141494613, "current_assets": 49434060, "current_liabilities": 32697515, "equity": 106926381, "fixed_assets": 92060553, "liabilities": 61293213, "long_term_liabilities": 28595698, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 5722, "financing_cash_flow": -110846, "investing_cash_flow": -358001, "net_cash_flow": 30199672, "operating_cash_flow": 30527005, "quarter": 1 }, { "change_in_working_capital": 44117, "financing_cash_flow": -133731, "investing_cash_flow": -232191, "net_cash_flow": 26648921, "operating_cash_flow": 27168653, "quarter": 2 }, { "change_in_working_capital": 70242, "financing_cash_flow": -3858, "investing_cash_flow": -133978, "net_cash_flow": 29263130, "operating_cash_flow": 29800315, "quarter": 3 }, { "change_in_working_capital": -45917, "financing_cash_flow": 103586, "investing_cash_flow": -406165, "net_cash_flow": 30631350, "operating_cash_flow": 30896311, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6848577537628926, "current_ratio": 1.4740197899909138, "debt_to_equity_ratio": 0.5914907753475849, "profit_margin": 0.2867752804944064, "quarter": 1, "return_on_assets": 0.19640027443412267, "return_on_equity": 0.26125806865555956 }, { "asset_turnover_ratio": 0.6852043486217934, "current_ratio": 1.668119185064695, "debt_to_equity_ratio": 0.5974284210086825, "profit_margin": 0.2606791912609786, "quarter": 2, "return_on_assets": 0.17861851544723473, "return_on_equity": 0.2420887584525351 }, { "asset_turnover_ratio": 0.6855511186387018, "current_ratio": 2.377357523872329, "debt_to_equity_ratio": 0.5872210284984242, "profit_margin": 0.26418385558869695, "quarter": 3, "return_on_assets": 0.18111153772511643, "return_on_equity": 0.24338433077595825 }, { "asset_turnover_ratio": 0.6858980631297956, "current_ratio": 1.5118598462299047, "debt_to_equity_ratio": 0.5732281634033793, "profit_margin": 0.2753708232694972, "quarter": 4, "return_on_assets": 0.18887631432300536, "return_on_equity": 0.24993814201941428 } ], "income_statement": [ { "depreciation": 5193661, "expenses": 56518656, "income_tax": 6486660, "marketing_expense": 10860866, "net_income": 31820004, "net_profit": 25333344, "operational_expense": 32581237, "product_revenue": 20761563, "quarter": 1, "rd_expense": 5718786, "revenue": 88338660, "salaries_expense": 19891558, "service_revenue": 67577097 }, { "depreciation": 3407178, "expenses": 57782804, "income_tax": 9607895, "marketing_expense": 5976666, "net_income": 33369370, "net_profit": 23761475, "operational_expense": 39722276, "product_revenue": 31113623, "quarter": 2, "rd_expense": 7478052, "revenue": 91152174, "salaries_expense": 23489423, "service_revenue": 60038551 }, { "depreciation": 4952424, "expenses": 59075227, "income_tax": 10132179, "marketing_expense": 8607594, "net_income": 34980070, "net_profit": 24847891, "operational_expense": 30356986, "product_revenue": 29498944, "quarter": 3, "rd_expense": 6784918, "revenue": 94055297, "salaries_expense": 22884299, "service_revenue": 64556353 }, { "depreciation": 4171330, "expenses": 60396557, "income_tax": 9929343, "marketing_expense": 11191695, "net_income": 36654324, "net_profit": 26724981, "operational_expense": 32319173, "product_revenue": 35076492, "quarter": 4, "rd_expense": 9355370, "revenue": 97050881, "salaries_expense": 18869904, "service_revenue": 61974389 } ], "market_conditions": { "gdp_growth": [ 0.052323340653826406, 0.05012401141906796, 0.05326005428474494, 0.05055387447730388 ], "inflation_rate": [ 0.002727300751744316, 0.006140297007615566, 0.0075084663883357525, 0.008871480872732405 ], "interest_rate": [ 0.020953306228148273, 0.0183177322775114, 0.0185034455730529, 0.016813249745462378 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 91115, "billable_hours_per_employee": 125, "client_concentration": 0.4, "client_retention_rate": 0.85, "employee_utilization_rate": 0.71, "gross_billings": 41547884, "net_revenue": 33486096, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 89535 }, { "average_project_size": 186329, "billable_hours_per_employee": 96, "client_concentration": 0.16, "client_retention_rate": 0.66, "employee_utilization_rate": 0.61, "gross_billings": 42479764, "net_revenue": 34683569, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 92737 }, { "average_project_size": 134045, "billable_hours_per_employee": 96, "client_concentration": 0.15, "client_retention_rate": 0.83, "employee_utilization_rate": 0.64, "gross_billings": 39737981, "net_revenue": 35923864, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 96053 }, { "average_project_size": 166852, "billable_hours_per_employee": 137, "client_concentration": 0.37, "client_retention_rate": 0.64, "employee_utilization_rate": 0.64, "gross_billings": 43632474, "net_revenue": 37208513, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 99488 } ], "balance_sheet": [ { "assets": 38885295, "current_assets": 13549450, "current_liabilities": 9157463, "equity": 22979496, "fixed_assets": 25335845, "liabilities": 20963465, "long_term_liabilities": 11806002, "quarter": 1 }, { "assets": 39723028, "current_assets": 12587649, "current_liabilities": 9478352, "equity": 24070927, "fixed_assets": 27135379, "liabilities": 21369765, "long_term_liabilities": 11891413, "quarter": 2 }, { "assets": 40578810, "current_assets": 17887345, "current_liabilities": 8965317, "equity": 24301341, "fixed_assets": 22691465, "liabilities": 21783940, "long_term_liabilities": 12818623, "quarter": 3 }, { "assets": 41453028, "current_assets": 19679695, "current_liabilities": 9325234, "equity": 24422592, "fixed_assets": 21773333, "liabilities": 22206142, "long_term_liabilities": 12880908, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -80269, "financing_cash_flow": 71289, "investing_cash_flow": -114143, "net_cash_flow": 6331585, "operating_cash_flow": 6771621, "quarter": 1 }, { "change_in_working_capital": -70326, "financing_cash_flow": 129774, "investing_cash_flow": -432512, "net_cash_flow": 7351246, "operating_cash_flow": 7625598, "quarter": 2 }, { "change_in_working_capital": 24864, "financing_cash_flow": -70003, "investing_cash_flow": -144653, "net_cash_flow": 7499600, "operating_cash_flow": 7666148, "quarter": 3 }, { "change_in_working_capital": 46121, "financing_cash_flow": 149843, "investing_cash_flow": -131960, "net_cash_flow": 6525910, "operating_cash_flow": 6937284, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8611506226196818, "current_ratio": 1.479607397813128, "debt_to_equity_ratio": 0.9122682673284044, "profit_margin": 0.15103779192414668, "quarter": 1, "return_on_assets": 0.13006628855458086, "return_on_equity": 0.22009473140751215 }, { "asset_turnover_ratio": 0.8731350741942432, "current_ratio": 1.3280419423123344, "debt_to_equity_ratio": 0.8877832166580041, "profit_margin": 0.16485223882236572, "quarter": 2, "return_on_assets": 0.1439382717752534, "return_on_equity": 0.23753401769695034 }, { "asset_turnover_ratio": 0.8852862861182967, "current_ratio": 1.9951715036958537, "debt_to_equity_ratio": 0.8964089677191065, "profit_margin": 0.1532817015452458, "quarter": 3, "return_on_assets": 0.13569818829088384, "return_on_equity": 0.22659124037640557 }, { "asset_turnover_ratio": 0.8976066356358816, "current_ratio": 2.1103700990237884, "debt_to_equity_ratio": 0.9092459146023485, "profit_margin": 0.1391000494967375, "quarter": 4, "return_on_assets": 0.12485712744555114, "return_on_equity": 0.21192287861992698 } ], "income_statement": [ { "depreciation": 1713955, "expenses": 26366807, "income_tax": 2061623, "marketing_expense": 4993153, "net_income": 7119289, "net_profit": 5057666, "operational_expense": 16863912, "product_revenue": 11875224, "quarter": 1, "rd_expense": 5233275, "revenue": 33486096, "salaries_expense": 10290877, "service_revenue": 21610872 }, { "depreciation": 1907934, "expenses": 27513942, "income_tax": 1451963, "marketing_expense": 4134078, "net_income": 7169627, "net_profit": 5717664, "operational_expense": 18420674, "product_revenue": 7333771, "quarter": 2, "rd_expense": 4940080, "revenue": 34683569, "salaries_expense": 8410895, "service_revenue": 27349798 }, { "depreciation": 2159677, "expenses": 28710985, "income_tax": 1706408, "marketing_expense": 5431949, "net_income": 7212879, "net_profit": 5506471, "operational_expense": 14804008, "product_revenue": 11364575, "quarter": 3, "rd_expense": 5716180, "revenue": 35923864, "salaries_expense": 9178929, "service_revenue": 24559289 }, { "depreciation": 1761578, "expenses": 29960108, "income_tax": 2072699, "marketing_expense": 4585592, "net_income": 7248405, "net_profit": 5175706, "operational_expense": 19489323, "product_revenue": 11904151, "quarter": 4, "rd_expense": 3110075, "revenue": 37208513, "salaries_expense": 9533629, "service_revenue": 25304362 } ], "market_conditions": { "gdp_growth": [ 0.057808415937150054, 0.044847235548355915, 0.050030889219383694, 0.057079099904334386 ], "inflation_rate": [ 0.01168699004535222, 0.01164125196427315, 0.006879056963603065, 0.006864121958333755 ], "interest_rate": [ 0.018124523325642492, 0.018725129840129, 0.014982912479823373, 0.017113992936399806 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 102355, "billable_hours_per_employee": 148, "client_concentration": 0.27, "client_retention_rate": 0.88, "employee_utilization_rate": 0.62, "gross_billings": 53782653, "net_revenue": 43963109, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 117548 }, { "average_project_size": 88976, "billable_hours_per_employee": 153, "client_concentration": 0.24, "client_retention_rate": 0.69, "employee_utilization_rate": 0.75, "gross_billings": 55502823, "net_revenue": 45582730, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 121879 }, { "average_project_size": 195175, "billable_hours_per_employee": 101, "client_concentration": 0.14, "client_retention_rate": 0.76, "employee_utilization_rate": 0.69, "gross_billings": 53079813, "net_revenue": 47262020, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 126369 }, { "average_project_size": 112150, "billable_hours_per_employee": 142, "client_concentration": 0.15, "client_retention_rate": 0.86, "employee_utilization_rate": 0.66, "gross_billings": 58275746, "net_revenue": 49003175, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 131025 } ], "balance_sheet": [ { "assets": 51670583, "current_assets": 15778714, "current_liabilities": 12364848, "equity": 32375473, "fixed_assets": 35891869, "liabilities": 27026964, "long_term_liabilities": 14662116, "quarter": 1 }, { "assets": 52414790, "current_assets": 25879200, "current_liabilities": 14439445, "equity": 33356887, "fixed_assets": 26535590, "liabilities": 27310975, "long_term_liabilities": 12871530, "quarter": 2 }, { "assets": 53169715, "current_assets": 18033766, "current_liabilities": 15104606, "equity": 33505492, "fixed_assets": 35135949, "liabilities": 27597971, "long_term_liabilities": 12493365, "quarter": 3 }, { "assets": 53935514, "current_assets": 18062717, "current_liabilities": 13743214, "equity": 35084494, "fixed_assets": 35872797, "liabilities": 27887982, "long_term_liabilities": 14144768, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -62428, "financing_cash_flow": -104818, "investing_cash_flow": -118186, "net_cash_flow": 9094851, "operating_cash_flow": 9608465, "quarter": 1 }, { "change_in_working_capital": -43533, "financing_cash_flow": -163052, "investing_cash_flow": -142704, "net_cash_flow": 10993289, "operating_cash_flow": 11316279, "quarter": 2 }, { "change_in_working_capital": -38628, "financing_cash_flow": -67658, "investing_cash_flow": -264926, "net_cash_flow": 9583904, "operating_cash_flow": 9735469, "quarter": 3 }, { "change_in_working_capital": 55629, "financing_cash_flow": -74433, "investing_cash_flow": -481083, "net_cash_flow": 11278421, "operating_cash_flow": 11689705, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8508343906241584, "current_ratio": 1.2760944574490523, "debt_to_equity_ratio": 0.8347975024179569, "profit_margin": 0.17587141073212087, "quarter": 1, "return_on_assets": 0.14963744457847514, "return_on_equity": 0.2388182560298038 }, { "asset_turnover_ratio": 0.8696539659893705, "current_ratio": 1.7922572508846428, "debt_to_equity_ratio": 0.8187507125589987, "profit_margin": 0.1810569924179618, "quarter": 2, "return_on_assets": 0.15745693152638787, "return_on_equity": 0.24741733243872546 }, { "asset_turnover_ratio": 0.8888898501712864, "current_ratio": 1.1939249524284181, "debt_to_equity_ratio": 0.8236849946868412, "profit_margin": 0.16786730656032053, "quarter": 3, "return_on_assets": 0.14921554497706072, "return_on_equity": 0.2367894791695642 }, { "asset_turnover_ratio": 0.9085511820653086, "current_ratio": 1.3143007887383549, "debt_to_equity_ratio": 0.7948805532153321, "profit_margin": 0.18441584652423032, "quarter": 4, "return_on_assets": 0.16755123535116398, "return_on_equity": 0.25757709374403404 } ], "income_statement": [ { "depreciation": 1876611, "expenses": 33714003, "income_tax": 2517252, "marketing_expense": 5346402, "net_income": 10249106, "net_profit": 7731854, "operational_expense": 23089054, "product_revenue": 15324842, "quarter": 1, "rd_expense": 4094537, "revenue": 43963109, "salaries_expense": 10558814, "service_revenue": 28638267 }, { "depreciation": 3063207, "expenses": 34847538, "income_tax": 2482120, "marketing_expense": 3834280, "net_income": 10735192, "net_profit": 8253072, "operational_expense": 22889966, "product_revenue": 14404438, "quarter": 2, "rd_expense": 6450922, "revenue": 45582730, "salaries_expense": 14168050, "service_revenue": 31178292 }, { "depreciation": 1801721, "expenses": 36019185, "income_tax": 3309087, "marketing_expense": 6019174, "net_income": 11242835, "net_profit": 7933748, "operational_expense": 18137292, "product_revenue": 10528413, "quarter": 3, "rd_expense": 3882309, "revenue": 47262020, "salaries_expense": 17566901, "service_revenue": 36733607 }, { "depreciation": 2652743, "expenses": 37230226, "income_tax": 2735987, "marketing_expense": 3789876, "net_income": 11772949, "net_profit": 9036962, "operational_expense": 20908674, "product_revenue": 18572882, "quarter": 4, "rd_expense": 7137561, "revenue": 49003175, "salaries_expense": 12985501, "service_revenue": 30430293 } ], "market_conditions": { "gdp_growth": [ 0.02945787197823075, 0.039951063149513556, 0.032036501786131405, 0.02038402774384228 ], "inflation_rate": [ 0.013093236802476621, 0.011136527699432115, 0.005182346492127277, 0.009278798222646333 ], "interest_rate": [ 0.01316180363273322, 0.012828754566579604, 0.014399806835171752, 0.007504276060510989 ], "year": 2012 }, "random_event": { "description": "Patrick, Hernandez and Watson Senior Leadership Change in 2012", "impact": 0.04, "type": "Senior Leadership Change" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 95414, "billable_hours_per_employee": 113, "client_concentration": 0.17, "client_retention_rate": 0.88, "employee_utilization_rate": 0.76, "gross_billings": 79886678, "net_revenue": 64623453, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 172790 }, { "average_project_size": 196654, "billable_hours_per_employee": 117, "client_concentration": 0.15, "client_retention_rate": 0.69, "employee_utilization_rate": 0.69, "gross_billings": 78436757, "net_revenue": 66830161, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 178690 }, { "average_project_size": 143735, "billable_hours_per_employee": 107, "client_concentration": 0.1, "client_retention_rate": 0.71, "employee_utilization_rate": 0.79, "gross_billings": 87453164, "net_revenue": 69112222, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 184792 }, { "average_project_size": 50907, "billable_hours_per_employee": 124, "client_concentration": 0.13, "client_retention_rate": 0.76, "employee_utilization_rate": 0.6, "gross_billings": 79144362, "net_revenue": 71472210, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 191102 } ], "balance_sheet": [ { "assets": 85669518, "current_assets": 42275954, "current_liabilities": 15796567, "equity": 64382635, "fixed_assets": 43393564, "liabilities": 39244930, "long_term_liabilities": 23448363, "quarter": 1 }, { "assets": 87812494, "current_assets": 39026381, "current_liabilities": 20215013, "equity": 64178551, "fixed_assets": 48786113, "liabilities": 40261168, "long_term_liabilities": 20046155, "quarter": 2 }, { "assets": 90009075, "current_assets": 29307266, "current_liabilities": 21944901, "equity": 65638920, "fixed_assets": 60701809, "liabilities": 41303721, "long_term_liabilities": 19358820, "quarter": 3 }, { "assets": 92260602, "current_assets": 30244379, "current_liabilities": 20778286, "equity": 69066194, "fixed_assets": 62016223, "liabilities": 42373271, "long_term_liabilities": 21594985, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -78515, "financing_cash_flow": 160396, "investing_cash_flow": -124999, "net_cash_flow": 19831219, "operating_cash_flow": 20214399, "quarter": 1 }, { "change_in_working_capital": -50517, "financing_cash_flow": 98439, "investing_cash_flow": -142344, "net_cash_flow": 20391833, "operating_cash_flow": 20607657, "quarter": 2 }, { "change_in_working_capital": -17168, "financing_cash_flow": 26009, "investing_cash_flow": -449430, "net_cash_flow": 19175212, "operating_cash_flow": 19549412, "quarter": 3 }, { "change_in_working_capital": 81669, "financing_cash_flow": 128372, "investing_cash_flow": -328464, "net_cash_flow": 22083463, "operating_cash_flow": 22548203, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7543342662439165, "current_ratio": 2.6762747880599624, "debt_to_equity_ratio": 0.6095576858573745, "profit_margin": 0.2778874567411308, "quarter": 1, "return_on_assets": 0.20962003077920902, "return_on_equity": 0.27892687212941814 }, { "asset_turnover_ratio": 0.7610552662358047, "current_ratio": 1.9305642296643588, "debt_to_equity_ratio": 0.627330585883748, "profit_margin": 0.2487982185169358, "quarter": 2, "return_on_assets": 0.18934919443240047, "return_on_equity": 0.2590776005522468 }, { "asset_turnover_ratio": 0.767836154298886, "current_ratio": 1.335493197257987, "debt_to_equity_ratio": 0.6292565599799631, "profit_margin": 0.2450155053617, "quarter": 3, "return_on_assets": 0.18813176338052578, "return_on_equity": 0.2579805700642241 }, { "asset_turnover_ratio": 0.7746774728393816, "current_ratio": 1.45557622029074, "debt_to_equity_ratio": 0.6135168096855026, "profit_margin": 0.26834014227347947, "quarter": 4, "return_on_assets": 0.2078770632777792, "return_on_equity": 0.2776881407421987 } ], "income_statement": [ { "depreciation": 2256352, "expenses": 41751992, "income_tax": 4913414, "marketing_expense": 7167453, "net_income": 22871461, "net_profit": 17958047, "operational_expense": 21345234, "product_revenue": 23335379, "quarter": 1, "rd_expense": 4893973, "revenue": 64623453, "salaries_expense": 19078517, "service_revenue": 41288074 }, { "depreciation": 3980432, "expenses": 43338133, "income_tax": 6864803, "marketing_expense": 4850557, "net_income": 23492028, "net_profit": 16627225, "operational_expense": 30278835, "product_revenue": 19030602, "quarter": 2, "rd_expense": 7149643, "revenue": 66830161, "salaries_expense": 19899447, "service_revenue": 47799559 }, { "depreciation": 2615846, "expenses": 44984532, "income_tax": 7194124, "marketing_expense": 5775069, "net_income": 24127690, "net_profit": 16933566, "operational_expense": 22747618, "product_revenue": 17198422, "quarter": 3, "rd_expense": 6818137, "revenue": 69112222, "salaries_expense": 20516229, "service_revenue": 51913800 }, { "depreciation": 3369340, "expenses": 46693477, "income_tax": 5599870, "marketing_expense": 5517564, "net_income": 24778733, "net_profit": 19178863, "operational_expense": 23556316, "product_revenue": 25132191, "quarter": 4, "rd_expense": 7380090, "revenue": 71472210, "salaries_expense": 15376346, "service_revenue": 46340019 } ], "market_conditions": { "gdp_growth": [ 0.03636029654174208, 0.055267734706308816, 0.049395315392529594, 0.04422080548506982 ], "inflation_rate": [ 0.007575113591965252, 0.0046931893409250325, 0.010082033968173844, 0.004758853125909537 ], "interest_rate": [ 0.014773507414594007, 0.01969214526150908, 0.014461776695928456, 0.015625176639694004 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 52917, "billable_hours_per_employee": 82, "client_concentration": 0.14, "client_retention_rate": 0.67, "employee_utilization_rate": 0.67, "gross_billings": 27293090, "net_revenue": 24252901, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 64847 }, { "average_project_size": 189969, "billable_hours_per_employee": 160, "client_concentration": 0.21, "client_retention_rate": 0.83, "employee_utilization_rate": 0.79, "gross_billings": 29189841, "net_revenue": 25138069, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 67214 }, { "average_project_size": 74661, "billable_hours_per_employee": 130, "client_concentration": 0.27, "client_retention_rate": 0.81, "employee_utilization_rate": 0.62, "gross_billings": 31902074, "net_revenue": 26055543, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 69667 }, { "average_project_size": 100694, "billable_hours_per_employee": 114, "client_concentration": 0.24, "client_retention_rate": 0.77, "employee_utilization_rate": 0.77, "gross_billings": 33815878, "net_revenue": 27006503, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 72210 } ], "balance_sheet": [ { "assets": 35134009, "current_assets": 15965567, "current_liabilities": 9073912, "equity": 20209678, "fixed_assets": 19168442, "liabilities": 20324222, "long_term_liabilities": 11250310, "quarter": 1 }, { "assets": 35974040, "current_assets": 15858854, "current_liabilities": 11886472, "equity": 21004515, "fixed_assets": 20115186, "liabilities": 20519077, "long_term_liabilities": 8632605, "quarter": 2 }, { "assets": 36834156, "current_assets": 17805046, "current_liabilities": 12280651, "equity": 22182830, "fixed_assets": 19029110, "liabilities": 20715800, "long_term_liabilities": 8435149, "quarter": 3 }, { "assets": 37714836, "current_assets": 16612020, "current_liabilities": 10084272, "equity": 23184483, "fixed_assets": 21102816, "liabilities": 20914409, "long_term_liabilities": 10830137, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -5846, "financing_cash_flow": -46685, "investing_cash_flow": -443954, "net_cash_flow": 6271227, "operating_cash_flow": 6552173, "quarter": 1 }, { "change_in_working_capital": -79215, "financing_cash_flow": -9525, "investing_cash_flow": -429653, "net_cash_flow": 6173178, "operating_cash_flow": 6742384, "quarter": 2 }, { "change_in_working_capital": 18118, "financing_cash_flow": 156630, "investing_cash_flow": -301047, "net_cash_flow": 7488706, "operating_cash_flow": 7655916, "quarter": 3 }, { "change_in_working_capital": -83608, "financing_cash_flow": -72295, "investing_cash_flow": -421569, "net_cash_flow": 6841704, "operating_cash_flow": 7474645, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6902969996962203, "current_ratio": 1.7595020758411588, "debt_to_equity_ratio": 1.00566777956581, "profit_margin": 0.22264928224462716, "quarter": 1, "return_on_assets": 0.15369413151798306, "return_on_equity": 0.2671933219321951 }, { "asset_turnover_ratio": 0.6987835950591037, "current_ratio": 1.3341935268934297, "debt_to_equity_ratio": 0.9768888736540692, "profit_margin": 0.220762859708914, "quarter": 2, "return_on_assets": 0.1542654647629235, "return_on_equity": 0.2642075763234714 }, { "asset_turnover_ratio": 0.7073745085946859, "current_ratio": 1.4498454520041324, "debt_to_equity_ratio": 0.9338664183064108, "profit_margin": 0.23275177953497264, "quarter": 3, "return_on_assets": 0.16464267567308993, "return_on_equity": 0.27338594760001317 }, { "asset_turnover_ratio": 0.7160710708114971, "current_ratio": 1.647319707362118, "debt_to_equity_ratio": 0.9020864946611059, "profit_margin": 0.23638958364953805, "quarter": 4, "return_on_assets": 0.16927174229260866, "return_on_equity": 0.27535899765373245 } ], "income_statement": [ { "depreciation": 1152282, "expenses": 16905368, "income_tax": 1947642, "marketing_expense": 2631079, "net_income": 7347533, "net_profit": 5399891, "operational_expense": 9666581, "product_revenue": 6779388, "quarter": 1, "rd_expense": 3053552, "revenue": 24252901, "salaries_expense": 6440695, "service_revenue": 17473513 }, { "depreciation": 1192832, "expenses": 17557167, "income_tax": 2031350, "marketing_expense": 2530736, "net_income": 7580902, "net_profit": 5549552, "operational_expense": 10399881, "product_revenue": 6228292, "quarter": 2, "rd_expense": 2984062, "revenue": 25138069, "salaries_expense": 5937075, "service_revenue": 18909777 }, { "depreciation": 1591442, "expenses": 18234096, "income_tax": 1756973, "marketing_expense": 2755364, "net_income": 7821447, "net_profit": 6064474, "operational_expense": 9596958, "product_revenue": 10387853, "quarter": 3, "rd_expense": 3513169, "revenue": 26055543, "salaries_expense": 5714729, "service_revenue": 15667690 }, { "depreciation": 1090589, "expenses": 18937125, "income_tax": 1685322, "marketing_expense": 2794175, "net_income": 8069378, "net_profit": 6384056, "operational_expense": 13236933, "product_revenue": 6265770, "quarter": 4, "rd_expense": 3265982, "revenue": 27006503, "salaries_expense": 6943841, "service_revenue": 20740733 } ], "market_conditions": { "gdp_growth": [ 0.05641302841384651, 0.053532402725947836, 0.05576074493916583, 0.04969449947014328 ], "inflation_rate": [ 0.011735366171474101, 0.008367553451229384, 0.012693623790743291, 0.007073394367873279 ], "interest_rate": [ 0.015932261188845245, 0.018848316336450014, 0.01638586252200796, 0.015013301902774185 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 145568, "billable_hours_per_employee": 114, "client_concentration": 0.27, "client_retention_rate": 0.79, "employee_utilization_rate": 0.67, "gross_billings": 71749887, "net_revenue": 62241127, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 166420 }, { "average_project_size": 79127, "billable_hours_per_employee": 151, "client_concentration": 0.18, "client_retention_rate": 0.61, "employee_utilization_rate": 0.62, "gross_billings": 70232219, "net_revenue": 63040974, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 168559 }, { "average_project_size": 160637, "billable_hours_per_employee": 109, "client_concentration": 0.18, "client_retention_rate": 0.77, "employee_utilization_rate": 0.75, "gross_billings": 82028173, "net_revenue": 63851099, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 170725 }, { "average_project_size": 82263, "billable_hours_per_employee": 139, "client_concentration": 0.27, "client_retention_rate": 0.77, "employee_utilization_rate": 0.76, "gross_billings": 74580067, "net_revenue": 64671636, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 172919 } ], "balance_sheet": [ { "assets": 84073989, "current_assets": 26016158, "current_liabilities": 16268567, "equity": 58952611, "fixed_assets": 58057831, "liabilities": 34575438, "long_term_liabilities": 18306871, "quarter": 1 }, { "assets": 85877178, "current_assets": 26207220, "current_liabilities": 19461692, "equity": 60657058, "fixed_assets": 59669958, "liabilities": 35319392, "long_term_liabilities": 15857700, "quarter": 2 }, { "assets": 87719041, "current_assets": 28817176, "current_liabilities": 18068756, "equity": 61254469, "fixed_assets": 58901865, "liabilities": 36079354, "long_term_liabilities": 18010598, "quarter": 3 }, { "assets": 89600407, "current_assets": 37588824, "current_liabilities": 16300349, "equity": 62199110, "fixed_assets": 52011583, "liabilities": 36855668, "long_term_liabilities": 20555319, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 3212, "financing_cash_flow": -45554, "investing_cash_flow": -114117, "net_cash_flow": 13805482, "operating_cash_flow": 14205210, "quarter": 1 }, { "change_in_working_capital": 79464, "financing_cash_flow": -123361, "investing_cash_flow": -370036, "net_cash_flow": 13372039, "operating_cash_flow": 13533831, "quarter": 2 }, { "change_in_working_capital": 24480, "financing_cash_flow": -34083, "investing_cash_flow": -336539, "net_cash_flow": 14069767, "operating_cash_flow": 14374753, "quarter": 3 }, { "change_in_working_capital": -26953, "financing_cash_flow": 123757, "investing_cash_flow": -373330, "net_cash_flow": 12732233, "operating_cash_flow": 13058040, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7403137134363875, "current_ratio": 1.5991671546731805, "debt_to_equity_ratio": 0.5864954480133204, "profit_margin": 0.151894100503675, "quarter": 1, "return_on_assets": 0.11244928559295551, "return_on_equity": 0.16036711249311755 }, { "asset_turnover_ratio": 0.734082971380359, "current_ratio": 1.3466054236188714, "debt_to_equity_ratio": 0.5822800044143255, "profit_margin": 0.16020171261947824, "quarter": 2, "return_on_assets": 0.11760134921992896, "return_on_equity": 0.16649788718734101 }, { "asset_turnover_ratio": 0.7279046632532155, "current_ratio": 1.5948622030205069, "debt_to_equity_ratio": 0.5890077016258193, "profit_margin": 0.15058130792705698, "quarter": 3, "return_on_assets": 0.10960883623887316, "return_on_equity": 0.15696458000476668 }, { "asset_turnover_ratio": 0.7217783731718986, "current_ratio": 2.3060134479329246, "debt_to_equity_ratio": 0.5925433338194067, "profit_margin": 0.14619037934961163, "quarter": 4, "return_on_assets": 0.1055170541803454, "return_on_equity": 0.15200170870612137 } ], "income_statement": [ { "depreciation": 4751150, "expenses": 48755931, "income_tax": 4031136, "marketing_expense": 4958135, "net_income": 13485196, "net_profit": 9454060, "operational_expense": 29284356, "product_revenue": 15282748, "quarter": 1, "rd_expense": 7941476, "revenue": 62241127, "salaries_expense": 21833989, "service_revenue": 46958379 }, { "depreciation": 3434559, "expenses": 49655671, "income_tax": 3286031, "marketing_expense": 5760139, "net_income": 13385303, "net_profit": 10099272, "operational_expense": 29835633, "product_revenue": 24287665, "quarter": 2, "rd_expense": 7916171, "revenue": 63040974, "salaries_expense": 22257621, "service_revenue": 38753309 }, { "depreciation": 4759971, "expenses": 50572016, "income_tax": 3664301, "marketing_expense": 6183457, "net_income": 13279083, "net_profit": 9614782, "operational_expense": 27524866, "product_revenue": 21811697, "quarter": 3, "rd_expense": 5791712, "revenue": 63851099, "salaries_expense": 21944047, "service_revenue": 42039402 }, { "depreciation": 3603669, "expenses": 51505271, "income_tax": 3711994, "marketing_expense": 6776566, "net_income": 13166365, "net_profit": 9454371, "operational_expense": 33124213, "product_revenue": 25021087, "quarter": 4, "rd_expense": 9069269, "revenue": 64671636, "salaries_expense": 20560791, "service_revenue": 39650549 } ], "market_conditions": { "gdp_growth": [ 0.060549404331160094, 0.05654405706855417, 0.05876848361106693, 0.054516266489404906 ], "inflation_rate": [ 0.004750052924447251, 0.006000547651001941, 0.005032889354199362, 0.005222125175597456 ], "interest_rate": [ 0.012939305715613705, 0.015488815271805182, 0.00827386828700394, 0.01692915616929239 ], "year": 2015 }, "random_event": null, "year": 2015 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Distressed", "founding_year": 2002, "industry": "Advertising", "location": "Georgebury", "name": "Boyd Inc", "num_employees": 154, "region": "Middle East & Africa", "revenue_size": "Medium", "website": "www.boydinc.com" }

[ { "advertising_kpis": [ { "average_project_size": 121872, "billable_hours_per_employee": 145, "client_concentration": 0.24, "client_retention_rate": 0.73, "employee_utilization_rate": 0.74, "gross_billings": 11647514, "net_revenue": 9966307, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 64716 }, { "average_project_size": 100670, "billable_hours_per_employee": 143, "client_concentration": 0.25, "client_retention_rate": 0.9, "employee_utilization_rate": 0.62, "gross_billings": 11569804, "net_revenue": 9893207, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 64242 }, { "average_project_size": 102803, "billable_hours_per_employee": 80, "client_concentration": 0.23, "client_retention_rate": 0.64, "employee_utilization_rate": 0.62, "gross_billings": 11901117, "net_revenue": 9820643, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 63770 }, { "average_project_size": 101947, "billable_hours_per_employee": 139, "client_concentration": 0.23, "client_retention_rate": 0.78, "employee_utilization_rate": 0.76, "gross_billings": 12201895, "net_revenue": 9748611, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 63303 } ], "balance_sheet": [ { "assets": 12208594, "current_assets": 4871479, "current_liabilities": 2600110, "equity": 8873448, "fixed_assets": 7337115, "liabilities": 6065840, "long_term_liabilities": 3465730, "quarter": 1 }, { "assets": 12469160, "current_assets": 5465772, "current_liabilities": 2520170, "equity": 9087623, "fixed_assets": 7003388, "liabilities": 6128900, "long_term_liabilities": 3608730, "quarter": 2 }, { "assets": 12735287, "current_assets": 4899825, "current_liabilities": 3509584, "equity": 9416124, "fixed_assets": 7835462, "liabilities": 6192615, "long_term_liabilities": 2683031, "quarter": 3 }, { "assets": 13007094, "current_assets": 4397550, "current_liabilities": 3311309, "equity": 9323350, "fixed_assets": 8609544, "liabilities": 6256992, "long_term_liabilities": 2945683, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -40850, "financing_cash_flow": -13315, "investing_cash_flow": -284082, "net_cash_flow": 2881742, "operating_cash_flow": 3209584, "quarter": 1 }, { "change_in_working_capital": 84694, "financing_cash_flow": -151271, "investing_cash_flow": -191373, "net_cash_flow": 2935357, "operating_cash_flow": 3301097, "quarter": 2 }, { "change_in_working_capital": -42098, "financing_cash_flow": 58807, "investing_cash_flow": -258400, "net_cash_flow": 3070664, "operating_cash_flow": 3186448, "quarter": 3 }, { "change_in_working_capital": 82757, "financing_cash_flow": 133785, "investing_cash_flow": -386987, "net_cash_flow": 3041955, "operating_cash_flow": 2931383, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.816335361795142, "current_ratio": 1.873566502955644, "debt_to_equity_ratio": 0.6835944719572369, "profit_margin": 0.2739925631429977, "quarter": 1, "return_on_assets": 0.22366981816251733, "return_on_equity": 0.3077376460649795 }, { "asset_turnover_ratio": 0.7934140711964559, "current_ratio": 2.168810834189757, "debt_to_equity_ratio": 0.6744227836035892, "profit_margin": 0.27770196256886165, "quarter": 2, "return_on_assets": 0.22033264470100633, "return_on_equity": 0.30231920932459455 }, { "asset_turnover_ratio": 0.7711363709353389, "current_ratio": 1.396127005365878, "debt_to_equity_ratio": 0.657660731740576, "profit_margin": 0.2925930613708288, "quarter": 3, "return_on_assets": 0.2256291515063618, "return_on_equity": 0.3051629311593603 }, { "asset_turnover_ratio": 0.7494841661019748, "current_ratio": 1.3280397570870008, "debt_to_equity_ratio": 0.6711098478551164, "profit_margin": 0.26396047601037725, "quarter": 4, "return_on_assets": 0.19783419724651793, "return_on_equity": 0.27600036467578715 } ], "income_statement": [ { "depreciation": 478890, "expenses": 6222014, "income_tax": 1013599, "marketing_expense": 1086759, "net_income": 3744293, "net_profit": 2730694, "operational_expense": 4029734, "product_revenue": 3639792, "quarter": 1, "rd_expense": 813356, "revenue": 9966307, "salaries_expense": 3102012, "service_revenue": 6326515 }, { "depreciation": 553734, "expenses": 6197924, "income_tax": 947920, "marketing_expense": 1175578, "net_income": 3695283, "net_profit": 2747363, "operational_expense": 3541730, "product_revenue": 2653563, "quarter": 2, "rd_expense": 813242, "revenue": 9893207, "salaries_expense": 2178799, "service_revenue": 7239644 }, { "depreciation": 312996, "expenses": 6173927, "income_tax": 773264, "marketing_expense": 1040243, "net_income": 3646716, "net_profit": 2873452, "operational_expense": 4090337, "product_revenue": 2720341, "quarter": 3, "rd_expense": 648039, "revenue": 9820643, "salaries_expense": 2607633, "service_revenue": 7100302 }, { "depreciation": 358135, "expenses": 6150023, "income_tax": 1025340, "marketing_expense": 1120753, "net_income": 3598588, "net_profit": 2573248, "operational_expense": 3273547, "product_revenue": 2086484, "quarter": 4, "rd_expense": 744133, "revenue": 9748611, "salaries_expense": 2340808, "service_revenue": 7662127 } ], "market_conditions": { "gdp_growth": [ 0.0005379710047159463, 0.00814572023616745, -0.0033900978274854507, -0.003071735589888145 ], "inflation_rate": [ 0.03866224743187876, 0.038651856529513154, 0.035507500581881894, 0.03609688093504669 ], "interest_rate": [ 0.05187431278281627, 0.05891276502511774, 0.056378676765995346, 0.05479345957113852 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 95481, "billable_hours_per_employee": 85, "client_concentration": 0.31, "client_retention_rate": 0.86, "employee_utilization_rate": 0.75, "gross_billings": 5920973, "net_revenue": 5294236, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 34378 }, { "average_project_size": 78005, "billable_hours_per_employee": 105, "client_concentration": 0.38, "client_retention_rate": 0.81, "employee_utilization_rate": 0.65, "gross_billings": 6619543, "net_revenue": 5325420, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 34581 }, { "average_project_size": 103281, "billable_hours_per_employee": 124, "client_concentration": 0.22, "client_retention_rate": 0.87, "employee_utilization_rate": 0.74, "gross_billings": 6872990, "net_revenue": 5356788, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 34784 }, { "average_project_size": 79537, "billable_hours_per_employee": 101, "client_concentration": 0.23, "client_retention_rate": 0.84, "employee_utilization_rate": 0.69, "gross_billings": 6832413, "net_revenue": 5388340, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 34989 } ], "balance_sheet": [ { "assets": 6069467, "current_assets": 2919029, "current_liabilities": 1308181, "equity": 4030905, "fixed_assets": 3150438, "liabilities": 3178125, "long_term_liabilities": 1869944, "quarter": 1 }, { "assets": 6174717, "current_assets": 1947624, "current_liabilities": 1550153, "equity": 4114680, "fixed_assets": 4227093, "liabilities": 3230413, "long_term_liabilities": 1680260, "quarter": 2 }, { "assets": 6281792, "current_assets": 2649239, "current_liabilities": 1787492, "equity": 4191341, "fixed_assets": 3632553, "liabilities": 3283562, "long_term_liabilities": 1496070, "quarter": 3 }, { "assets": 6390724, "current_assets": 2225062, "current_liabilities": 1865364, "equity": 4247959, "fixed_assets": 4165662, "liabilities": 3337585, "long_term_liabilities": 1472221, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -35401, "financing_cash_flow": -190003, "investing_cash_flow": -469817, "net_cash_flow": 1157201, "operating_cash_flow": 1443808, "quarter": 1 }, { "change_in_working_capital": -35369, "financing_cash_flow": 82926, "investing_cash_flow": -432011, "net_cash_flow": 886858, "operating_cash_flow": 1427642, "quarter": 2 }, { "change_in_working_capital": 7298, "financing_cash_flow": -126688, "investing_cash_flow": -483079, "net_cash_flow": 1270330, "operating_cash_flow": 1547353, "quarter": 3 }, { "change_in_working_capital": -26056, "financing_cash_flow": 34340, "investing_cash_flow": -266603, "net_cash_flow": 1225596, "operating_cash_flow": 1457541, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8722736279808425, "current_ratio": 2.2313647729175092, "debt_to_equity_ratio": 0.7884395687817004, "profit_margin": 0.21524597694549316, "quarter": 1, "return_on_assets": 0.1877533892185261, "return_on_equity": 0.2827064889894453 }, { "asset_turnover_ratio": 0.8624557206427437, "current_ratio": 1.2564075933149825, "debt_to_equity_ratio": 0.7850945881575238, "profit_margin": 0.2197715860908623, "quarter": 2, "return_on_assets": 0.18954326165879343, "return_on_equity": 0.28443913013891725 }, { "asset_turnover_ratio": 0.8527483877212108, "current_ratio": 1.4820983814193294, "debt_to_equity_ratio": 0.7834156180563691, "profit_margin": 0.2227288068895017, "quarter": 3, "return_on_assets": 0.18993163097409146, "return_on_equity": 0.2846609235564465 }, { "asset_turnover_ratio": 0.8431501657715151, "current_ratio": 1.1928299248832936, "debt_to_equity_ratio": 0.7856914344041456, "profit_margin": 0.22174176091337963, "quarter": 4, "return_on_assets": 0.1869616024725837, "return_on_equity": 0.28126919304070497 } ], "income_statement": [ { "depreciation": 304245, "expenses": 3666893, "income_tax": 487780, "marketing_expense": 453543, "net_income": 1627343, "net_profit": 1139563, "operational_expense": 2461373, "product_revenue": 1840650, "quarter": 1, "rd_expense": 450400, "revenue": 5294236, "salaries_expense": 1672208, "service_revenue": 3453586 }, { "depreciation": 257266, "expenses": 3708303, "income_tax": 446741, "marketing_expense": 540065, "net_income": 1617117, "net_profit": 1170376, "operational_expense": 2246435, "product_revenue": 1683365, "quarter": 2, "rd_expense": 732602, "revenue": 5325420, "salaries_expense": 1134219, "service_revenue": 3642055 }, { "depreciation": 354242, "expenses": 3750181, "income_tax": 413496, "marketing_expense": 540765, "net_income": 1606607, "net_profit": 1193111, "operational_expense": 2375690, "product_revenue": 1589570, "quarter": 3, "rd_expense": 493972, "revenue": 5356788, "salaries_expense": 1857008, "service_revenue": 3767218 }, { "depreciation": 262721, "expenses": 3792532, "income_tax": 400988, "marketing_expense": 730635, "net_income": 1595808, "net_profit": 1194820, "operational_expense": 2511915, "product_revenue": 2083502, "quarter": 4, "rd_expense": 396398, "revenue": 5388340, "salaries_expense": 1670269, "service_revenue": 3304838 } ], "market_conditions": { "gdp_growth": [ -0.002586788108378601, 0.015908286968287624, 0.008464197496059329, 0.01615746769737702 ], "inflation_rate": [ 0.030443134866944638, 0.031374232681198266, 0.02445282545629166, 0.024664291795863894 ], "interest_rate": [ 0.0602482775424213, 0.058461174101951896, 0.05079408058393777, 0.05435824525487837 ], "year": 2003 }, "random_event": { "description": "Boyd Inc Expansion to New Market in 2003", "impact": -0.08, "type": "Expansion to New Market" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 64426, "billable_hours_per_employee": 147, "client_concentration": 0.27, "client_retention_rate": 0.72, "employee_utilization_rate": 0.75, "gross_billings": 11445738, "net_revenue": 9644793, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 62629 }, { "average_project_size": 101605, "billable_hours_per_employee": 84, "client_concentration": 0.27, "client_retention_rate": 0.66, "employee_utilization_rate": 0.68, "gross_billings": 12280522, "net_revenue": 9529404, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 61879 }, { "average_project_size": 184996, "billable_hours_per_employee": 148, "client_concentration": 0.12, "client_retention_rate": 0.72, "employee_utilization_rate": 0.62, "gross_billings": 11554469, "net_revenue": 9415396, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 61139 }, { "average_project_size": 116013, "billable_hours_per_employee": 86, "client_concentration": 0.22, "client_retention_rate": 0.64, "employee_utilization_rate": 0.67, "gross_billings": 11186233, "net_revenue": 9302753, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 60407 } ], "balance_sheet": [ { "assets": 10294348, "current_assets": 4157393, "current_liabilities": 2247207, "equity": 7250320, "fixed_assets": 6136955, "liabilities": 5577540, "long_term_liabilities": 3330333, "quarter": 1 }, { "assets": 10631997, "current_assets": 3342580, "current_liabilities": 3058237, "equity": 7491121, "fixed_assets": 7289417, "liabilities": 5629748, "long_term_liabilities": 2571511, "quarter": 2 }, { "assets": 10980720, "current_assets": 5059487, "current_liabilities": 2858833, "equity": 7856694, "fixed_assets": 5921233, "liabilities": 5682445, "long_term_liabilities": 2823612, "quarter": 3 }, { "assets": 11340881, "current_assets": 4488244, "current_liabilities": 3432733, "equity": 8005578, "fixed_assets": 6852637, "liabilities": 5735635, "long_term_liabilities": 2302902, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 65813, "financing_cash_flow": -117336, "investing_cash_flow": -428600, "net_cash_flow": 2637467, "operating_cash_flow": 2933598, "quarter": 1 }, { "change_in_working_capital": 41569, "financing_cash_flow": -184278, "investing_cash_flow": -123122, "net_cash_flow": 2224052, "operating_cash_flow": 2879696, "quarter": 2 }, { "change_in_working_capital": -79553, "financing_cash_flow": -27949, "investing_cash_flow": -317112, "net_cash_flow": 2463090, "operating_cash_flow": 3029927, "quarter": 3 }, { "change_in_working_capital": 30140, "financing_cash_flow": -61745, "investing_cash_flow": -400143, "net_cash_flow": 2598602, "operating_cash_flow": 2959726, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9369017833863786, "current_ratio": 1.8500267220598725, "debt_to_equity_ratio": 0.7692819075571837, "profit_margin": 0.2626818429384643, "quarter": 1, "return_on_assets": 0.2461070871122678, "return_on_equity": 0.34943450771828 }, { "asset_turnover_ratio": 0.8962948352976398, "current_ratio": 1.0929761166319025, "debt_to_equity_ratio": 0.7515227694226271, "profit_margin": 0.26117813873774265, "quarter": 2, "return_on_assets": 0.23409261684328916, "return_on_equity": 0.3322429313316391 }, { "asset_turnover_ratio": 0.8574479633393803, "current_ratio": 1.7697735404621395, "debt_to_equity_ratio": 0.7232615906894172, "profit_margin": 0.27172717961092663, "quarter": 3, "return_on_assets": 0.232991916741343, "return_on_equity": 0.3256355663081698 }, { "asset_turnover_ratio": 0.8202848614671118, "current_ratio": 1.307484153297096, "debt_to_equity_ratio": 0.7164548268719635, "profit_margin": 0.2580238344498666, "quarter": 4, "return_on_assets": 0.2116530452969218, "return_on_equity": 0.29983244182993407 } ], "income_statement": [ { "depreciation": 400086, "expenses": 6249621, "income_tax": 861660, "marketing_expense": 935044, "net_income": 3395172, "net_profit": 2533512, "operational_expense": 4289647, "product_revenue": 2017869, "quarter": 1, "rd_expense": 881980, "revenue": 9644793, "salaries_expense": 3007616, "service_revenue": 7626924 }, { "depreciation": 390824, "expenses": 6194791, "income_tax": 845741, "marketing_expense": 1147741, "net_income": 3334613, "net_profit": 2488872, "operational_expense": 3849895, "product_revenue": 3572894, "quarter": 2, "rd_expense": 636064, "revenue": 9529404, "salaries_expense": 2981539, "service_revenue": 5956510 }, { "depreciation": 471508, "expenses": 6140443, "income_tax": 716534, "marketing_expense": 1006777, "net_income": 3274953, "net_profit": 2558419, "operational_expense": 4255057, "product_revenue": 2119456, "quarter": 3, "rd_expense": 909981, "revenue": 9415396, "salaries_expense": 2910372, "service_revenue": 7295940 }, { "depreciation": 559394, "expenses": 6086571, "income_tax": 815850, "marketing_expense": 693001, "net_income": 3216182, "net_profit": 2400332, "operational_expense": 4207292, "product_revenue": 3399175, "quarter": 4, "rd_expense": 818616, "revenue": 9302753, "salaries_expense": 2028886, "service_revenue": 5903578 } ], "market_conditions": { "gdp_growth": [ -0.01061541896710174, -0.0017488579684294056, -0.004827625392888925, -0.0027264158389054514 ], "inflation_rate": [ 0.02022241981892559, 0.02028224011442156, 0.025096633846594912, 0.0264865057394921 ], "interest_rate": [ 0.04418873728110719, 0.04463199687296069, 0.04068167129113208, 0.04537647111278278 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 91997, "billable_hours_per_employee": 133, "client_concentration": 0.1, "client_retention_rate": 0.84, "employee_utilization_rate": 0.77, "gross_billings": 9419296, "net_revenue": 8131444, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 52802 }, { "average_project_size": 103894, "billable_hours_per_employee": 85, "client_concentration": 0.13, "client_retention_rate": 0.71, "employee_utilization_rate": 0.71, "gross_billings": 9576761, "net_revenue": 8091674, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 52543 }, { "average_project_size": 116211, "billable_hours_per_employee": 136, "client_concentration": 0.32, "client_retention_rate": 0.8, "employee_utilization_rate": 0.78, "gross_billings": 9845469, "net_revenue": 8052100, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 52286 }, { "average_project_size": 154900, "billable_hours_per_employee": 149, "client_concentration": 0.15, "client_retention_rate": 0.76, "employee_utilization_rate": 0.78, "gross_billings": 9060190, "net_revenue": 8012718, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 52031 } ], "balance_sheet": [ { "assets": 10441495, "current_assets": 4630531, "current_liabilities": 2962789, "equity": 7141872, "fixed_assets": 5810964, "liabilities": 5798745, "long_term_liabilities": 2835956, "quarter": 1 }, { "assets": 10725626, "current_assets": 3752951, "current_liabilities": 2639598, "equity": 7179078, "fixed_assets": 6972675, "liabilities": 5954150, "long_term_liabilities": 3314552, "quarter": 2 }, { "assets": 11017489, "current_assets": 5185329, "current_liabilities": 2812492, "equity": 7351334, "fixed_assets": 5832160, "liabilities": 6113719, "long_term_liabilities": 3301227, "quarter": 3 }, { "assets": 11317294, "current_assets": 4803438, "current_liabilities": 3198140, "equity": 7523600, "fixed_assets": 6513856, "liabilities": 6277565, "long_term_liabilities": 3079425, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 12022, "financing_cash_flow": 148894, "investing_cash_flow": -239074, "net_cash_flow": 2450463, "operating_cash_flow": 2928548, "quarter": 1 }, { "change_in_working_capital": -98048, "financing_cash_flow": -51237, "investing_cash_flow": -394317, "net_cash_flow": 2707117, "operating_cash_flow": 2785992, "quarter": 2 }, { "change_in_working_capital": 49435, "financing_cash_flow": -198343, "investing_cash_flow": -199252, "net_cash_flow": 2316909, "operating_cash_flow": 2924632, "quarter": 3 }, { "change_in_working_capital": 86499, "financing_cash_flow": 91182, "investing_cash_flow": -187465, "net_cash_flow": 2792993, "operating_cash_flow": 2955509, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7787624281771911, "current_ratio": 1.5628959740298751, "debt_to_equity_ratio": 0.8119362822520482, "profit_margin": 0.3073404920454473, "quarter": 1, "return_on_assets": 0.23934522786248522, "return_on_equity": 0.34992534170312767 }, { "asset_turnover_ratio": 0.7544244037597433, "current_ratio": 1.4217888481503622, "debt_to_equity_ratio": 0.8293753041825148, "profit_margin": 0.2975406572237092, "quarter": 2, "return_on_assets": 0.22447193292027898, "return_on_equity": 0.3353636776198838 }, { "asset_turnover_ratio": 0.7308471104441312, "current_ratio": 1.8436777775723452, "debt_to_equity_ratio": 0.8316475621975549, "profit_margin": 0.30396592193340866, "quarter": 3, "return_on_assets": 0.22215261571851808, "return_on_equity": 0.3329414770162803 }, { "asset_turnover_ratio": 0.7080065252347425, "current_ratio": 1.5019473819157385, "debt_to_equity_ratio": 0.8343831410494976, "profit_margin": 0.30999106670171095, "quarter": 4, "return_on_assets": 0.21947569798928968, "return_on_equity": 0.33014394704662664 } ], "income_statement": [ { "depreciation": 429426, "expenses": 5007269, "income_tax": 625053, "marketing_expense": 790473, "net_income": 3124175, "net_profit": 2499122, "operational_expense": 2859474, "product_revenue": 2004515, "quarter": 1, "rd_expense": 983284, "revenue": 8131444, "salaries_expense": 2345113, "service_revenue": 6126929 }, { "depreciation": 378390, "expenses": 4954935, "income_tax": 729137, "marketing_expense": 610111, "net_income": 3136739, "net_profit": 2407602, "operational_expense": 2697966, "product_revenue": 1982183, "quarter": 2, "rd_expense": 710819, "revenue": 8091674, "salaries_expense": 2068173, "service_revenue": 6109491 }, { "depreciation": 477068, "expenses": 4903148, "income_tax": 701388, "marketing_expense": 661828, "net_income": 3148952, "net_profit": 2447564, "operational_expense": 3250874, "product_revenue": 2900876, "quarter": 3, "rd_expense": 907980, "revenue": 8052100, "salaries_expense": 1759913, "service_revenue": 5151224 }, { "depreciation": 471638, "expenses": 4851902, "income_tax": 676945, "marketing_expense": 669837, "net_income": 3160816, "net_profit": 2483871, "operational_expense": 2538975, "product_revenue": 2765325, "quarter": 4, "rd_expense": 880806, "revenue": 8012718, "salaries_expense": 1766292, "service_revenue": 5247393 } ], "market_conditions": { "gdp_growth": [ -0.0018119142251583446, 0.0022868165070193645, 0.0049626742723496, 0.004572623870422317 ], "inflation_rate": [ 0.02155479954214567, 0.02048231070985166, 0.016792215493085523, 0.017505937398572098 ], "interest_rate": [ 0.04246786838953122, 0.04358802375173093, 0.03782303381862043, 0.040995769366818605 ], "year": 2005 }, "random_event": { "description": "Boyd Inc Expansion to New Market in 2005", "impact": 0.03, "type": "Expansion to New Market" }, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 82294, "billable_hours_per_employee": 95, "client_concentration": 0.13, "client_retention_rate": 0.67, "employee_utilization_rate": 0.64, "gross_billings": 19268044, "net_revenue": 16952881, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 110084 }, { "average_project_size": 110813, "billable_hours_per_employee": 138, "client_concentration": 0.27, "client_retention_rate": 0.8, "employee_utilization_rate": 0.74, "gross_billings": 19698794, "net_revenue": 16844634, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 109381 }, { "average_project_size": 180611, "billable_hours_per_employee": 89, "client_concentration": 0.12, "client_retention_rate": 0.74, "employee_utilization_rate": 0.65, "gross_billings": 20625684, "net_revenue": 16737078, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 108682 }, { "average_project_size": 190081, "billable_hours_per_employee": 134, "client_concentration": 0.14, "client_retention_rate": 0.85, "employee_utilization_rate": 0.75, "gross_billings": 18508296, "net_revenue": 16630209, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 107988 } ], "balance_sheet": [ { "assets": 18199084, "current_assets": 7004080, "current_liabilities": 4383477, "equity": 13323198, "fixed_assets": 11195004, "liabilities": 7993061, "long_term_liabilities": 3609584, "quarter": 1 }, { "assets": 18698097, "current_assets": 6059501, "current_liabilities": 4376530, "equity": 13974175, "fixed_assets": 12638596, "liabilities": 8057927, "long_term_liabilities": 3681397, "quarter": 2 }, { "assets": 19210793, "current_assets": 8248952, "current_liabilities": 3287416, "equity": 14185395, "fixed_assets": 10961841, "liabilities": 8123318, "long_term_liabilities": 4835902, "quarter": 3 }, { "assets": 19737547, "current_assets": 9016859, "current_liabilities": 3341681, "equity": 15030505, "fixed_assets": 10720688, "liabilities": 8189241, "long_term_liabilities": 4847560, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -44548, "financing_cash_flow": 96265, "investing_cash_flow": -201926, "net_cash_flow": 4279475, "operating_cash_flow": 4352132, "quarter": 1 }, { "change_in_working_capital": 36817, "financing_cash_flow": 125203, "investing_cash_flow": -353704, "net_cash_flow": 4235018, "operating_cash_flow": 4459739, "quarter": 2 }, { "change_in_working_capital": -89684, "financing_cash_flow": -46087, "investing_cash_flow": -155974, "net_cash_flow": 4136731, "operating_cash_flow": 4302248, "quarter": 3 }, { "change_in_working_capital": 58661, "financing_cash_flow": -112632, "investing_cash_flow": -261403, "net_cash_flow": 4273562, "operating_cash_flow": 4522864, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.931523861310822, "current_ratio": 1.5978366032261604, "debt_to_equity_ratio": 0.599935616058547, "profit_margin": 0.18387287682842815, "quarter": 1, "return_on_assets": 0.17128197221354657, "return_on_equity": 0.23396597423531498 }, { "asset_turnover_ratio": 0.9008742440474022, "current_ratio": 1.3845446049724326, "debt_to_equity_ratio": 0.5766298904944299, "profit_margin": 0.19792682939860848, "quarter": 2, "return_on_assets": 0.17830718281117058, "return_on_equity": 0.238583315294105 }, { "asset_turnover_ratio": 0.8712330615399375, "current_ratio": 2.5092510348553394, "debt_to_equity_ratio": 0.5726536342484647, "profit_margin": 0.18509324028961327, "quarter": 3, "return_on_assets": 0.16125935040786707, "return_on_equity": 0.21838799695038452 }, { "asset_turnover_ratio": 0.8425671639945936, "current_ratio": 2.6983003464424042, "debt_to_equity_ratio": 0.5448413742585495, "profit_margin": 0.2093899721885636, "quarter": 4, "return_on_assets": 0.17642511503582486, "return_on_equity": 0.2316754493611492 } ], "income_statement": [ { "depreciation": 1234957, "expenses": 12760770, "income_tax": 1074936, "marketing_expense": 2504732, "net_income": 4192111, "net_profit": 3117175, "operational_expense": 6651685, "product_revenue": 4441637, "quarter": 1, "rd_expense": 2482478, "revenue": 16952881, "salaries_expense": 5462401, "service_revenue": 12511244 }, { "depreciation": 1125734, "expenses": 12597375, "income_tax": 913254, "marketing_expense": 2061438, "net_income": 4247259, "net_profit": 3334005, "operational_expense": 6904280, "product_revenue": 3661508, "quarter": 2, "rd_expense": 2122130, "revenue": 16844634, "salaries_expense": 4600748, "service_revenue": 13183126 }, { "depreciation": 1204328, "expenses": 12436072, "income_tax": 1203086, "marketing_expense": 1568898, "net_income": 4301006, "net_profit": 3097920, "operational_expense": 6498159, "product_revenue": 5312999, "quarter": 3, "rd_expense": 1800658, "revenue": 16737078, "salaries_expense": 5331306, "service_revenue": 11424079 }, { "depreciation": 1040665, "expenses": 12276835, "income_tax": 871175, "marketing_expense": 2017212, "net_income": 4353374, "net_profit": 3482199, "operational_expense": 6386672, "product_revenue": 5288346, "quarter": 4, "rd_expense": 1276358, "revenue": 16630209, "salaries_expense": 5078853, "service_revenue": 11341863 } ], "market_conditions": { "gdp_growth": [ -0.008299594864269629, 0.002633124654090992, -0.014455313471438167, -0.011797082810040943 ], "inflation_rate": [ 0.04122317371388698, 0.035261925219798755, 0.03375496892112314, 0.04323908698432109 ], "interest_rate": [ 0.0577003055645511, 0.05819846281319313, 0.05108535533973144, 0.05412426304460016 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 186753, "billable_hours_per_employee": 153, "client_concentration": 0.13, "client_retention_rate": 0.7, "employee_utilization_rate": 0.61, "gross_billings": 15899634, "net_revenue": 12319879, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 79999 }, { "average_project_size": 163810, "billable_hours_per_employee": 127, "client_concentration": 0.12, "client_retention_rate": 0.82, "employee_utilization_rate": 0.78, "gross_billings": 14368688, "net_revenue": 12316870, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 79980 }, { "average_project_size": 137790, "billable_hours_per_employee": 144, "client_concentration": 0.2, "client_retention_rate": 0.86, "employee_utilization_rate": 0.63, "gross_billings": 14214587, "net_revenue": 12313862, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 79960 }, { "average_project_size": 145338, "billable_hours_per_employee": 120, "client_concentration": 0.3, "client_retention_rate": 0.85, "employee_utilization_rate": 0.71, "gross_billings": 14597275, "net_revenue": 12310855, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 79941 } ], "balance_sheet": [ { "assets": 15021606, "current_assets": 7447829, "current_liabilities": 4001241, "equity": 9570617, "fixed_assets": 7573777, "liabilities": 8409028, "long_term_liabilities": 4407787, "quarter": 1 }, { "assets": 15292515, "current_assets": 6256975, "current_liabilities": 3690087, "equity": 9568189, "fixed_assets": 9035540, "liabilities": 8638243, "long_term_liabilities": 4948156, "quarter": 2 }, { "assets": 15568310, "current_assets": 5898267, "current_liabilities": 5216298, "equity": 9610181, "fixed_assets": 9670043, "liabilities": 8873706, "long_term_liabilities": 3657408, "quarter": 3 }, { "assets": 15849078, "current_assets": 5818537, "current_liabilities": 5090676, "equity": 9604110, "fixed_assets": 10030541, "liabilities": 9115587, "long_term_liabilities": 4024911, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -26149, "financing_cash_flow": -146488, "investing_cash_flow": -348637, "net_cash_flow": 3242541, "operating_cash_flow": 3668439, "quarter": 1 }, { "change_in_working_capital": -35507, "financing_cash_flow": 143281, "investing_cash_flow": -295236, "net_cash_flow": 3203030, "operating_cash_flow": 3343749, "quarter": 2 }, { "change_in_working_capital": 97968, "financing_cash_flow": 184546, "investing_cash_flow": -299239, "net_cash_flow": 3060665, "operating_cash_flow": 3413767, "quarter": 3 }, { "change_in_working_capital": -37471, "financing_cash_flow": 185675, "investing_cash_flow": -235432, "net_cash_flow": 3081594, "operating_cash_flow": 3289762, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.820143931347953, "current_ratio": 1.8613797569304122, "debt_to_equity_ratio": 0.8786296641062954, "profit_margin": 0.24010292633555896, "quarter": 1, "return_on_assets": 0.19691895793299333, "return_on_equity": 0.309075057543312 }, { "asset_turnover_ratio": 0.8054182062270333, "current_ratio": 1.6956172036052266, "debt_to_equity_ratio": 0.9028085670130471, "profit_margin": 0.2365793419919184, "quarter": 2, "return_on_assets": 0.19054530925750277, "return_on_equity": 0.30454216571181864 }, { "asset_turnover_ratio": 0.7909568861360032, "current_ratio": 1.1307381211732919, "debt_to_equity_ratio": 0.9233651270459943, "profit_margin": 0.23677194043590874, "quarter": 3, "return_on_assets": 0.1872763967315656, "return_on_equity": 0.3033841922436216 }, { "asset_turnover_ratio": 0.7767552787613261, "current_ratio": 1.1429792428353327, "debt_to_equity_ratio": 0.9491339645214393, "profit_margin": 0.23317787432310752, "quarter": 4, "return_on_assets": 0.18112214477081884, "return_on_equity": 0.2988948481431387 } ], "income_statement": [ { "depreciation": 710400, "expenses": 8107204, "income_tax": 1254636, "marketing_expense": 834991, "net_income": 4212675, "net_profit": 2958039, "operational_expense": 4212839, "product_revenue": 3485536, "quarter": 1, "rd_expense": 936940, "revenue": 12319879, "salaries_expense": 3595447, "service_revenue": 8834343 }, { "depreciation": 429832, "expenses": 8164240, "income_tax": 1238713, "marketing_expense": 1425728, "net_income": 4152630, "net_profit": 2913917, "operational_expense": 5625158, "product_revenue": 4073398, "quarter": 2, "rd_expense": 1363097, "revenue": 12316870, "salaries_expense": 2911526, "service_revenue": 8243472 }, { "depreciation": 498190, "expenses": 8221677, "income_tax": 1176608, "marketing_expense": 851840, "net_income": 4092185, "net_profit": 2915577, "operational_expense": 4711952, "product_revenue": 3858756, "quarter": 3, "rd_expense": 1562369, "revenue": 12313862, "salaries_expense": 3562605, "service_revenue": 8455106 }, { "depreciation": 419143, "expenses": 8279519, "income_tax": 1160717, "marketing_expense": 1230441, "net_income": 4031336, "net_profit": 2870619, "operational_expense": 5784760, "product_revenue": 2810798, "quarter": 4, "rd_expense": 1274871, "revenue": 12310855, "salaries_expense": 3260405, "service_revenue": 9500057 } ], "market_conditions": { "gdp_growth": [ -0.022140528585747103, -0.020355714705115907, -0.02484184721498234, -0.02115970998029127 ], "inflation_rate": [ 0.021083105454222553, 0.016168256971162715, 0.020385142536258404, 0.021534310688188812 ], "interest_rate": [ 0.06106176052543342, 0.06287681550683796, 0.05807399470999751, 0.06231382698423146 ], "year": 2007 }, "random_event": { "description": "Boyd Inc Award Nomination in 2007", "impact": 0.1, "type": "Award Nomination" }, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 72964, "billable_hours_per_employee": 91, "client_concentration": 0.4, "client_retention_rate": 0.75, "employee_utilization_rate": 0.62, "gross_billings": 13656198, "net_revenue": 11165863, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 72506 }, { "average_project_size": 181654, "billable_hours_per_employee": 80, "client_concentration": 0.34, "client_retention_rate": 0.61, "employee_utilization_rate": 0.76, "gross_billings": 13930481, "net_revenue": 10998148, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 71417 }, { "average_project_size": 59504, "billable_hours_per_employee": 102, "client_concentration": 0.11, "client_retention_rate": 0.87, "employee_utilization_rate": 0.75, "gross_billings": 13804555, "net_revenue": 10832952, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 70344 }, { "average_project_size": 111292, "billable_hours_per_employee": 158, "client_concentration": 0.22, "client_retention_rate": 0.84, "employee_utilization_rate": 0.78, "gross_billings": 12997419, "net_revenue": 10670238, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 69287 } ], "balance_sheet": [ { "assets": 12245877, "current_assets": 5859250, "current_liabilities": 3575691, "equity": 8971734, "fixed_assets": 6386627, "liabilities": 6280946, "long_term_liabilities": 2705255, "quarter": 1 }, { "assets": 12499257, "current_assets": 5263889, "current_liabilities": 3185769, "equity": 9154520, "fixed_assets": 7235368, "liabilities": 6417806, "long_term_liabilities": 3232037, "quarter": 2 }, { "assets": 12757880, "current_assets": 4606289, "current_liabilities": 3678364, "equity": 9137048, "fixed_assets": 8151591, "liabilities": 6557648, "long_term_liabilities": 2879284, "quarter": 3 }, { "assets": 13021854, "current_assets": 4178842, "current_liabilities": 2964376, "equity": 9121773, "fixed_assets": 8843012, "liabilities": 6700537, "long_term_liabilities": 3736161, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 38990, "financing_cash_flow": 125577, "investing_cash_flow": -317483, "net_cash_flow": 3590627, "operating_cash_flow": 3595732, "quarter": 1 }, { "change_in_working_capital": 83030, "financing_cash_flow": 74436, "investing_cash_flow": -125808, "net_cash_flow": 3087533, "operating_cash_flow": 3633358, "quarter": 2 }, { "change_in_working_capital": 4028, "financing_cash_flow": -145992, "investing_cash_flow": -453749, "net_cash_flow": 3207116, "operating_cash_flow": 3299343, "quarter": 3 }, { "change_in_working_capital": 82516, "financing_cash_flow": 30352, "investing_cash_flow": -478769, "net_cash_flow": 3173901, "operating_cash_flow": 3351923, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9118059082252745, "current_ratio": 1.6386343227085338, "debt_to_equity_ratio": 0.7000816118712392, "profit_margin": 0.2692853208032375, "quarter": 1, "return_on_assets": 0.24553594650673038, "return_on_equity": 0.3351417908734254 }, { "asset_turnover_ratio": 0.8799041415021709, "current_ratio": 1.6523134602665792, "debt_to_equity_ratio": 0.7010532501977166, "profit_margin": 0.2794169527451349, "quarter": 2, "return_on_assets": 0.24586013392636058, "return_on_equity": 0.33568870896562575 }, { "asset_turnover_ratio": 0.8491185055824322, "current_ratio": 1.2522656811560793, "debt_to_equity_ratio": 0.7176987578482679, "profit_margin": 0.2711002504211225, "quarter": 3, "return_on_assets": 0.2301962395006067, "return_on_equity": 0.32141847126117756 }, { "asset_turnover_ratio": 0.8194100471407527, "current_ratio": 1.409686895319622, "debt_to_equity_ratio": 0.7345651991120586, "profit_margin": 0.2624548768265525, "quarter": 4, "return_on_assets": 0.21505816299276587, "return_on_equity": 0.30700785910809225 } ], "income_statement": [ { "depreciation": 588929, "expenses": 6982277, "income_tax": 1176783, "marketing_expense": 915002, "net_income": 4183586, "net_profit": 3006803, "operational_expense": 3510592, "product_revenue": 2890286, "quarter": 1, "rd_expense": 1273550, "revenue": 11165863, "salaries_expense": 3264800, "service_revenue": 8275577 }, { "depreciation": 560289, "expenses": 6900530, "income_tax": 1024549, "marketing_expense": 930917, "net_income": 4097618, "net_profit": 3073069, "operational_expense": 3726190, "product_revenue": 3050374, "quarter": 2, "rd_expense": 1257494, "revenue": 10998148, "salaries_expense": 2172360, "service_revenue": 7947774 }, { "depreciation": 362527, "expenses": 6819740, "income_tax": 1076396, "marketing_expense": 1180825, "net_income": 4013212, "net_profit": 2936816, "operational_expense": 4178873, "product_revenue": 3986459, "quarter": 3, "rd_expense": 1093219, "revenue": 10832952, "salaries_expense": 2426257, "service_revenue": 6846493 }, { "depreciation": 551467, "expenses": 6739896, "income_tax": 1129886, "marketing_expense": 1171832, "net_income": 3930342, "net_profit": 2800456, "operational_expense": 4452302, "product_revenue": 2859996, "quarter": 4, "rd_expense": 892348, "revenue": 10670238, "salaries_expense": 3289847, "service_revenue": 7810242 } ], "market_conditions": { "gdp_growth": [ 0.007302708967921475, -0.007617055450577901, -0.01133300483923761, -0.00791945924031838 ], "inflation_rate": [ 0.03493175375492829, 0.035019151090898225, 0.039056299263041515, 0.044251991456843456 ], "interest_rate": [ 0.050862896291790145, 0.05519279293304349, 0.04788040910526923, 0.04756009572901875 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 96850, "billable_hours_per_employee": 99, "client_concentration": 0.38, "client_retention_rate": 0.7, "employee_utilization_rate": 0.66, "gross_billings": 7624481, "net_revenue": 6025776, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 39128 }, { "average_project_size": 83090, "billable_hours_per_employee": 91, "client_concentration": 0.14, "client_retention_rate": 0.62, "employee_utilization_rate": 0.79, "gross_billings": 6932533, "net_revenue": 5985732, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 38868 }, { "average_project_size": 180247, "billable_hours_per_employee": 81, "client_concentration": 0.27, "client_retention_rate": 0.62, "employee_utilization_rate": 0.69, "gross_billings": 6754338, "net_revenue": 5945955, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 38610 }, { "average_project_size": 148299, "billable_hours_per_employee": 148, "client_concentration": 0.21, "client_retention_rate": 0.71, "employee_utilization_rate": 0.61, "gross_billings": 6890219, "net_revenue": 5906442, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 38354 } ], "balance_sheet": [ { "assets": 7625674, "current_assets": 3306620, "current_liabilities": 1551334, "equity": 5335615, "fixed_assets": 4319054, "liabilities": 3847418, "long_term_liabilities": 2296084, "quarter": 1 }, { "assets": 7774748, "current_assets": 2704706, "current_liabilities": 2253161, "equity": 5250113, "fixed_assets": 5070042, "liabilities": 3890424, "long_term_liabilities": 1637263, "quarter": 2 }, { "assets": 7926737, "current_assets": 3101749, "current_liabilities": 1654363, "equity": 5465955, "fixed_assets": 4824988, "liabilities": 3933910, "long_term_liabilities": 2279547, "quarter": 3 }, { "assets": 8081697, "current_assets": 4031435, "current_liabilities": 2194936, "equity": 5480976, "fixed_assets": 4050262, "liabilities": 3977882, "long_term_liabilities": 1782946, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -89450, "financing_cash_flow": 37217, "investing_cash_flow": -213076, "net_cash_flow": 1515883, "operating_cash_flow": 1770504, "quarter": 1 }, { "change_in_working_capital": 53671, "financing_cash_flow": -6595, "investing_cash_flow": -105247, "net_cash_flow": 1179696, "operating_cash_flow": 1721525, "quarter": 2 }, { "change_in_working_capital": 77296, "financing_cash_flow": 2849, "investing_cash_flow": -247969, "net_cash_flow": 1584377, "operating_cash_flow": 1772081, "quarter": 3 }, { "change_in_working_capital": -87901, "financing_cash_flow": 24025, "investing_cash_flow": -326817, "net_cash_flow": 1234874, "operating_cash_flow": 1692049, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7901958567859051, "current_ratio": 2.1314687875080414, "debt_to_equity_ratio": 0.7210823869413366, "profit_margin": 0.2584495341346907, "quarter": 1, "return_on_assets": 0.20422575106147994, "return_on_equity": 0.2918799426120513 }, { "asset_turnover_ratio": 0.7698940210023527, "current_ratio": 1.2004051197406667, "debt_to_equity_ratio": 0.7410171933442194, "profit_margin": 0.22817409800505603, "quarter": 2, "return_on_assets": 0.1756698738016975, "return_on_equity": 0.2601446864096068 }, { "asset_turnover_ratio": 0.7501138236325994, "current_ratio": 1.8748902145417905, "debt_to_equity_ratio": 0.7197113770603674, "profit_margin": 0.2477529681943439, "quarter": 3, "return_on_assets": 0.18584292628858506, "return_on_equity": 0.2695097197104623 }, { "asset_turnover_ratio": 0.7308418021611055, "current_ratio": 1.8366981998563967, "debt_to_equity_ratio": 0.7257616161793082, "profit_margin": 0.2331625367691751, "quarter": 4, "return_on_assets": 0.17040492856883896, "return_on_equity": 0.25126200151213945 } ], "income_statement": [ { "depreciation": 213145, "expenses": 4076925, "income_tax": 391492, "marketing_expense": 509398, "net_income": 1948851, "net_profit": 1557359, "operational_expense": 2256206, "product_revenue": 1966613, "quarter": 1, "rd_expense": 737027, "revenue": 6025776, "salaries_expense": 1377315, "service_revenue": 4059163 }, { "depreciation": 355736, "expenses": 4068052, "income_tax": 551891, "marketing_expense": 568276, "net_income": 1917680, "net_profit": 1365789, "operational_expense": 2455206, "product_revenue": 1309733, "quarter": 2, "rd_expense": 804835, "revenue": 5985732, "salaries_expense": 1506663, "service_revenue": 4675999 }, { "depreciation": 298953, "expenses": 4059199, "income_tax": 413628, "marketing_expense": 603247, "net_income": 1886756, "net_profit": 1473128, "operational_expense": 2805762, "product_revenue": 2325501, "quarter": 3, "rd_expense": 512082, "revenue": 5945955, "salaries_expense": 1638359, "service_revenue": 3620454 }, { "depreciation": 314888, "expenses": 4050365, "income_tax": 478916, "marketing_expense": 740860, "net_income": 1856077, "net_profit": 1377161, "operational_expense": 2331416, "product_revenue": 2012499, "quarter": 4, "rd_expense": 516466, "revenue": 5906442, "salaries_expense": 1978631, "service_revenue": 3893943 } ], "market_conditions": { "gdp_growth": [ -0.0021176387745491443, 0.001423244578652001, -0.0018824138034761522, 0.00555555988755262 ], "inflation_rate": [ 0.02223737659275772, 0.02741764084775036, 0.019208504008513965, 0.021077631257931117 ], "interest_rate": [ 0.04705777430189209, 0.05293004180208029, 0.04627028933372695, 0.053931149541151344 ], "year": 2009 }, "random_event": { "description": "Boyd Inc Award Nomination in 2009", "impact": 0.07, "type": "Award Nomination" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 165439, "billable_hours_per_employee": 142, "client_concentration": 0.38, "client_retention_rate": 0.76, "employee_utilization_rate": 0.67, "gross_billings": 13359377, "net_revenue": 10999547, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 71426 }, { "average_project_size": 143940, "billable_hours_per_employee": 146, "client_concentration": 0.4, "client_retention_rate": 0.73, "employee_utilization_rate": 0.61, "gross_billings": 13888915, "net_revenue": 10818275, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 70249 }, { "average_project_size": 163309, "billable_hours_per_employee": 86, "client_concentration": 0.18, "client_retention_rate": 0.82, "employee_utilization_rate": 0.71, "gross_billings": 12610690, "net_revenue": 10639991, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 69091 }, { "average_project_size": 63966, "billable_hours_per_employee": 95, "client_concentration": 0.23, "client_retention_rate": 0.66, "employee_utilization_rate": 0.65, "gross_billings": 13538721, "net_revenue": 10464646, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 67952 } ], "balance_sheet": [ { "assets": 16480947, "current_assets": 6025786, "current_liabilities": 3137149, "equity": 12734272, "fixed_assets": 10455161, "liabilities": 6729536, "long_term_liabilities": 3592387, "quarter": 1 }, { "assets": 16720537, "current_assets": 7407786, "current_liabilities": 3459122, "equity": 12579516, "fixed_assets": 9312751, "liabilities": 6818272, "long_term_liabilities": 3359150, "quarter": 2 }, { "assets": 16963611, "current_assets": 7706455, "current_liabilities": 3328650, "equity": 12727257, "fixed_assets": 9257156, "liabilities": 6908178, "long_term_liabilities": 3579528, "quarter": 3 }, { "assets": 17210218, "current_assets": 7542105, "current_liabilities": 3525034, "equity": 12906833, "fixed_assets": 9668113, "liabilities": 6999270, "long_term_liabilities": 3474236, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 25121, "financing_cash_flow": 1868, "investing_cash_flow": -220488, "net_cash_flow": 3402926, "operating_cash_flow": 3677884, "quarter": 1 }, { "change_in_working_capital": -76399, "financing_cash_flow": -173773, "investing_cash_flow": -247826, "net_cash_flow": 2903907, "operating_cash_flow": 3142012, "quarter": 2 }, { "change_in_working_capital": -9992, "financing_cash_flow": -157176, "investing_cash_flow": -215251, "net_cash_flow": 2970392, "operating_cash_flow": 3280993, "quarter": 3 }, { "change_in_working_capital": 42401, "financing_cash_flow": -194807, "investing_cash_flow": -486144, "net_cash_flow": 3020947, "operating_cash_flow": 3192339, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6674098885215759, "current_ratio": 1.9207841259691523, "debt_to_equity_ratio": 0.5284586350911933, "profit_margin": 0.27118034951803016, "quarter": 1, "return_on_assets": 0.1809884468410705, "return_on_equity": 0.234238832027461 }, { "asset_turnover_ratio": 0.6470052367337246, "current_ratio": 2.141522039407688, "debt_to_equity_ratio": 0.542013858084842, "profit_margin": 0.24747485158216073, "quarter": 2, "return_on_assets": 0.16011752493355924, "return_on_equity": 0.21282623274218182 }, { "asset_turnover_ratio": 0.6272244158392927, "current_ratio": 2.315189341024139, "debt_to_equity_ratio": 0.5427860850142336, "profit_margin": 0.25111149060182475, "quarter": 3, "return_on_assets": 0.15750325800326356, "return_on_equity": 0.20992928798404872 }, { "asset_turnover_ratio": 0.6080484279745905, "current_ratio": 2.139583618200562, "debt_to_equity_ratio": 0.5422918232536208, "profit_margin": 0.2576183656857575, "quarter": 4, "return_on_assets": 0.15664444227260804, "return_on_equity": 0.2088726955714078 } ], "income_statement": [ { "depreciation": 695023, "expenses": 7216142, "income_tax": 800544, "marketing_expense": 1248747, "net_income": 3783405, "net_profit": 2982861, "operational_expense": 3710162, "product_revenue": 3592327, "quarter": 1, "rd_expense": 901095, "revenue": 10999547, "salaries_expense": 2974590, "service_revenue": 7407220 }, { "depreciation": 464761, "expenses": 7098027, "income_tax": 1042997, "marketing_expense": 928758, "net_income": 3720248, "net_profit": 2677251, "operational_expense": 3898150, "product_revenue": 3936778, "quarter": 2, "rd_expense": 1103374, "revenue": 10818275, "salaries_expense": 3417992, "service_revenue": 6881497 }, { "depreciation": 609169, "expenses": 6981846, "income_tax": 986321, "marketing_expense": 1063975, "net_income": 3658145, "net_profit": 2671824, "operational_expense": 4250185, "product_revenue": 2803230, "quarter": 3, "rd_expense": 1227972, "revenue": 10639991, "salaries_expense": 3469511, "service_revenue": 7836761 }, { "depreciation": 496454, "expenses": 6867567, "income_tax": 901194, "marketing_expense": 1245858, "net_income": 3597079, "net_profit": 2695885, "operational_expense": 3459347, "product_revenue": 2748754, "quarter": 4, "rd_expense": 1037873, "revenue": 10464646, "salaries_expense": 3099238, "service_revenue": 7715892 } ], "market_conditions": { "gdp_growth": [ 0.004434717893930868, 0.006516376612638614, 0.007778018323262281, -0.0017516098681450857 ], "inflation_rate": [ 0.03981590770004614, 0.039000487274845674, 0.03795809297048866, 0.0324521439298127 ], "interest_rate": [ 0.050029829689484655, 0.04400972127367528, 0.04837930312804217, 0.046373422767988295 ], "year": 2010 }, "random_event": { "description": "Boyd Inc Technology Adoption in 2010", "impact": 0.05, "type": "Technology Adoption" }, "year": 2010 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Poor", "founding_year": 2010, "industry": "Advertising", "location": "West Christine", "name": "Mcclain, Smith and Williams", "num_employees": 909, "region": "Latin America", "revenue_size": "Medium", "website": "www.mcclain,smithandwilliams.com" }

[ { "advertising_kpis": [ { "average_project_size": 164195, "billable_hours_per_employee": 139, "client_concentration": 0.17, "client_retention_rate": 0.71, "employee_utilization_rate": 0.65, "gross_billings": 16491387, "net_revenue": 14174989, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 15594 }, { "average_project_size": 59105, "billable_hours_per_employee": 121, "client_concentration": 0.11, "client_retention_rate": 0.86, "employee_utilization_rate": 0.8, "gross_billings": 16350059, "net_revenue": 14056004, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 15463 }, { "average_project_size": 82164, "billable_hours_per_employee": 147, "client_concentration": 0.31, "client_retention_rate": 0.73, "employee_utilization_rate": 0.65, "gross_billings": 16699606, "net_revenue": 13938017, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 15333 }, { "average_project_size": 77902, "billable_hours_per_employee": 158, "client_concentration": 0.15, "client_retention_rate": 0.83, "employee_utilization_rate": 0.79, "gross_billings": 17080669, "net_revenue": 13821021, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 15205 } ], "balance_sheet": [ { "assets": 17308804, "current_assets": 6636297, "current_liabilities": 4899782, "equity": 12345385, "fixed_assets": 10672507, "liabilities": 9335987, "long_term_liabilities": 4436205, "quarter": 1 }, { "assets": 17616415, "current_assets": 7970123, "current_liabilities": 4212044, "equity": 12149267, "fixed_assets": 9646292, "liabilities": 9579423, "long_term_liabilities": 5367379, "quarter": 2 }, { "assets": 17929492, "current_assets": 7027576, "current_liabilities": 4839923, "equity": 12093048, "fixed_assets": 10901916, "liabilities": 9829206, "long_term_liabilities": 4989283, "quarter": 3 }, { "assets": 18248133, "current_assets": 7545842, "current_liabilities": 4040546, "equity": 11921112, "fixed_assets": 10702291, "liabilities": 10085502, "long_term_liabilities": 6044956, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 66788, "financing_cash_flow": 139514, "investing_cash_flow": -213413, "net_cash_flow": 4261597, "operating_cash_flow": 4877992, "quarter": 1 }, { "change_in_working_capital": 4283, "financing_cash_flow": 74984, "investing_cash_flow": -485409, "net_cash_flow": 4603437, "operating_cash_flow": 4963284, "quarter": 2 }, { "change_in_working_capital": -58285, "financing_cash_flow": -155295, "investing_cash_flow": -406306, "net_cash_flow": 4409229, "operating_cash_flow": 4657112, "quarter": 3 }, { "change_in_working_capital": -2522, "financing_cash_flow": 164533, "investing_cash_flow": -242412, "net_cash_flow": 4010111, "operating_cash_flow": 4342874, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8189467625839428, "current_ratio": 1.354406583803116, "debt_to_equity_ratio": 0.7562329566878635, "profit_margin": 0.30847064502131183, "quarter": 1, "return_on_assets": 0.25262103609238395, "return_on_equity": 0.35418644295013885 }, { "asset_turnover_ratio": 0.7978924202228433, "current_ratio": 1.8922221610220595, "debt_to_equity_ratio": 0.7884774447709479, "profit_margin": 0.29256359061935383, "quarter": 2, "return_on_assets": 0.23343427138836137, "return_on_equity": 0.3384792679262049 }, { "asset_turnover_ratio": 0.777379359102868, "current_ratio": 1.4520016124223465, "debt_to_equity_ratio": 0.8127980638131925, "profit_margin": 0.2864655711067077, "quarter": 3, "return_on_assets": 0.22269242207196946, "return_on_equity": 0.3301700282674806 }, { "asset_turnover_ratio": 0.7573937015912806, "current_ratio": 1.867530279323636, "debt_to_equity_ratio": 0.8460202370382898, "profit_margin": 0.2719394609124753, "quarter": 4, "return_on_assets": 0.20596523490923702, "return_on_equity": 0.31527939675426253 } ], "income_statement": [ { "depreciation": 505424, "expenses": 8516219, "income_tax": 1286202, "marketing_expense": 1177770, "net_income": 5658770, "net_profit": 4372568, "operational_expense": 5827492, "product_revenue": 2854195, "quarter": 1, "rd_expense": 1506192, "revenue": 14174989, "salaries_expense": 3927126, "service_revenue": 11320794 }, { "depreciation": 851009, "expenses": 8539667, "income_tax": 1404062, "marketing_expense": 1643976, "net_income": 5516337, "net_profit": 4112275, "operational_expense": 5702670, "product_revenue": 3248458, "quarter": 2, "rd_expense": 1331371, "revenue": 14056004, "salaries_expense": 3178173, "service_revenue": 10807546 }, { "depreciation": 664350, "expenses": 8563180, "income_tax": 1382075, "marketing_expense": 874740, "net_income": 5374837, "net_profit": 3992762, "operational_expense": 4524301, "product_revenue": 5275857, "quarter": 3, "rd_expense": 1547601, "revenue": 13938017, "salaries_expense": 3413661, "service_revenue": 8662160 }, { "depreciation": 584393, "expenses": 8586758, "income_tax": 1475782, "marketing_expense": 1416472, "net_income": 5234263, "net_profit": 3758481, "operational_expense": 4589785, "product_revenue": 4274273, "quarter": 4, "rd_expense": 1347507, "revenue": 13821021, "salaries_expense": 2587464, "service_revenue": 9546748 } ], "market_conditions": { "gdp_growth": [ 0.048638546723291765, 0.052878057818120654, 0.04899857812558986, 0.05719439040625633 ], "inflation_rate": [ 0.009504252106602294, 0.007791593086560693, 0.010765562986012545, 0.00931563873959422 ], "interest_rate": [ 0.010750710497005635, 0.011697749417426984, 0.015332221310692111, 0.0115351791013346 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 118813, "billable_hours_per_employee": 136, "client_concentration": 0.31, "client_retention_rate": 0.63, "employee_utilization_rate": 0.69, "gross_billings": 23866039, "net_revenue": 19008875, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 20912 }, { "average_project_size": 108319, "billable_hours_per_employee": 157, "client_concentration": 0.33, "client_retention_rate": 0.85, "employee_utilization_rate": 0.75, "gross_billings": 24351598, "net_revenue": 18979519, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 20880 }, { "average_project_size": 79015, "billable_hours_per_employee": 90, "client_concentration": 0.27, "client_retention_rate": 0.83, "employee_utilization_rate": 0.67, "gross_billings": 21681314, "net_revenue": 18950209, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 20847 }, { "average_project_size": 60586, "billable_hours_per_employee": 117, "client_concentration": 0.23, "client_retention_rate": 0.67, "employee_utilization_rate": 0.79, "gross_billings": 23082390, "net_revenue": 18920944, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 20815 } ], "balance_sheet": [ { "assets": 26700527, "current_assets": 10147516, "current_liabilities": 6359748, "equity": 17581033, "fixed_assets": 16553011, "liabilities": 12599510, "long_term_liabilities": 6239762, "quarter": 1 }, { "assets": 27570319, "current_assets": 12858045, "current_liabilities": 6191921, "equity": 17887398, "fixed_assets": 14712274, "liabilities": 12764625, "long_term_liabilities": 6572704, "quarter": 2 }, { "assets": 28468445, "current_assets": 9383949, "current_liabilities": 7035318, "equity": 18702603, "fixed_assets": 19084496, "liabilities": 12931905, "long_term_liabilities": 5896587, "quarter": 3 }, { "assets": 29395828, "current_assets": 13348827, "current_liabilities": 7041686, "equity": 19254254, "fixed_assets": 16047001, "liabilities": 13101376, "long_term_liabilities": 6059690, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -64195, "financing_cash_flow": 104172, "investing_cash_flow": -315820, "net_cash_flow": 3803257, "operating_cash_flow": 4307783, "quarter": 1 }, { "change_in_working_capital": -5051, "financing_cash_flow": 14144, "investing_cash_flow": -182791, "net_cash_flow": 3915236, "operating_cash_flow": 4010966, "quarter": 2 }, { "change_in_working_capital": 57911, "financing_cash_flow": 196310, "investing_cash_flow": -302681, "net_cash_flow": 3810863, "operating_cash_flow": 4246832, "quarter": 3 }, { "change_in_working_capital": 91527, "financing_cash_flow": -10840, "investing_cash_flow": -233876, "net_cash_flow": 4090930, "operating_cash_flow": 4423688, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7119288319665001, "current_ratio": 1.5955846049245976, "debt_to_equity_ratio": 0.7166535663746265, "profit_margin": 0.18307322237638998, "quarter": 1, "return_on_assets": 0.13033510537076665, "return_on_equity": 0.19794149752178952 }, { "asset_turnover_ratio": 0.6884040405916232, "current_ratio": 2.0765841489256727, "debt_to_equity_ratio": 0.7136099392432594, "profit_margin": 0.16236997365423222, "quarter": 2, "return_on_assets": 0.11177614593432887, "return_on_equity": 0.17228352608914946 }, { "asset_turnover_ratio": 0.6656566243783248, "current_ratio": 1.3338343767829683, "debt_to_equity_ratio": 0.6914494736374397, "profit_margin": 0.16707272199478115, "quarter": 3, "return_on_assets": 0.11121306414874434, "return_on_equity": 0.16928461776149556 }, { "asset_turnover_ratio": 0.6436608623509431, "current_ratio": 1.8956862035597726, "debt_to_equity_ratio": 0.6804405925049083, "profit_margin": 0.15642993288284138, "quarter": 4, "return_on_assets": 0.10068782549686983, "return_on_equity": 0.15372197749131178 } ], "income_statement": [ { "depreciation": 827767, "expenses": 14507780, "income_tax": 1021079, "marketing_expense": 1459549, "net_income": 4501095, "net_profit": 3480016, "operational_expense": 9022617, "product_revenue": 4996261, "quarter": 1, "rd_expense": 2772494, "revenue": 19008875, "salaries_expense": 7076315, "service_revenue": 14012614 }, { "depreciation": 929262, "expenses": 14642391, "income_tax": 1255424, "marketing_expense": 2395134, "net_income": 4337128, "net_profit": 3081704, "operational_expense": 8848837, "product_revenue": 3845186, "quarter": 2, "rd_expense": 2341877, "revenue": 18979519, "salaries_expense": 5459820, "service_revenue": 15134333 }, { "depreciation": 1080769, "expenses": 14778252, "income_tax": 1005894, "marketing_expense": 2345847, "net_income": 4171957, "net_profit": 3166063, "operational_expense": 9397320, "product_revenue": 7326023, "quarter": 3, "rd_expense": 2248420, "revenue": 18950209, "salaries_expense": 5815934, "service_revenue": 11624186 }, { "depreciation": 1463886, "expenses": 14915374, "income_tax": 1045768, "marketing_expense": 2066238, "net_income": 4005570, "net_profit": 2959802, "operational_expense": 8010918, "product_revenue": 5878127, "quarter": 4, "rd_expense": 2605398, "revenue": 18920944, "salaries_expense": 7072326, "service_revenue": 13042817 } ], "market_conditions": { "gdp_growth": [ 0.03307987345118658, 0.035293294527538474, 0.027185018489510764, 0.040338460775426785 ], "inflation_rate": [ 0.002541556751228153, 0.0035897676523541774, 0.007962136114213038, 0.006046623824312565 ], "interest_rate": [ 0.017205499850870623, 0.012615519439017266, 0.019954934242866363, 0.018214119349914477 ], "year": 2011 }, "random_event": { "description": "Mcclain, Smith and Williams Expansion to New Market in 2011", "impact": 0.01, "type": "Expansion to New Market" }, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 96460, "billable_hours_per_employee": 94, "client_concentration": 0.32, "client_retention_rate": 0.73, "employee_utilization_rate": 0.64, "gross_billings": 7452441, "net_revenue": 6465589, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 7113 }, { "average_project_size": 126310, "billable_hours_per_employee": 151, "client_concentration": 0.21, "client_retention_rate": 0.75, "employee_utilization_rate": 0.74, "gross_billings": 7543522, "net_revenue": 6299690, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 6930 }, { "average_project_size": 169478, "billable_hours_per_employee": 99, "client_concentration": 0.4, "client_retention_rate": 0.64, "employee_utilization_rate": 0.64, "gross_billings": 7287108, "net_revenue": 6138049, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 6753 }, { "average_project_size": 140336, "billable_hours_per_employee": 146, "client_concentration": 0.33, "client_retention_rate": 0.71, "employee_utilization_rate": 0.75, "gross_billings": 6868979, "net_revenue": 5980555, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 6579 } ], "balance_sheet": [ { "assets": 7043971, "current_assets": 2777185, "current_liabilities": 1545722, "equity": 4937689, "fixed_assets": 4266786, "liabilities": 3676416, "long_term_liabilities": 2130694, "quarter": 1 }, { "assets": 7220921, "current_assets": 3601454, "current_liabilities": 1693279, "equity": 4892411, "fixed_assets": 3619467, "liabilities": 3757845, "long_term_liabilities": 2064566, "quarter": 2 }, { "assets": 7402316, "current_assets": 2629389, "current_liabilities": 2036240, "equity": 5030459, "fixed_assets": 4772927, "liabilities": 3841076, "long_term_liabilities": 1804836, "quarter": 3 }, { "assets": 7588268, "current_assets": 3571564, "current_liabilities": 2333908, "equity": 4958857, "fixed_assets": 4016704, "liabilities": 3926152, "long_term_liabilities": 1592244, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -4814, "financing_cash_flow": 199580, "investing_cash_flow": -343798, "net_cash_flow": 1387436, "operating_cash_flow": 1852474, "quarter": 1 }, { "change_in_working_capital": -81195, "financing_cash_flow": 188981, "investing_cash_flow": -311647, "net_cash_flow": 1184397, "operating_cash_flow": 1652646, "quarter": 2 }, { "change_in_working_capital": -79819, "financing_cash_flow": 6733, "investing_cash_flow": -492166, "net_cash_flow": 1158654, "operating_cash_flow": 1817315, "quarter": 3 }, { "change_in_working_capital": -15144, "financing_cash_flow": -38486, "investing_cash_flow": -249055, "net_cash_flow": 1285992, "operating_cash_flow": 1529152, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9178897812043804, "current_ratio": 1.7966911255710925, "debt_to_equity_ratio": 0.7445620815729788, "profit_margin": 0.24284469674765902, "quarter": 1, "return_on_assets": 0.22290466556435284, "return_on_equity": 0.31798965062400647 }, { "asset_turnover_ratio": 0.8724219528229156, "current_ratio": 2.126911158763559, "debt_to_equity_ratio": 0.768096752296567, "profit_margin": 0.2268897358441447, "quarter": 2, "return_on_assets": 0.19794358642062418, "return_on_equity": 0.29215350059510536 }, { "asset_turnover_ratio": 0.8292065618382138, "current_ratio": 1.2912962126271952, "debt_to_equity_ratio": 0.763563722515182, "profit_margin": 0.2393625401165745, "quarter": 3, "return_on_assets": 0.1984809889229263, "return_on_equity": 0.2920646008644539 }, { "asset_turnover_ratio": 0.7881317581297866, "current_ratio": 1.5302933963121084, "debt_to_equity_ratio": 0.791745355835024, "profit_margin": 0.21682619756862032, "quarter": 4, "return_on_assets": 0.1708876122983532, "return_on_equity": 0.261499978724936 } ], "income_statement": [ { "depreciation": 282340, "expenses": 4421227, "income_tax": 474228, "marketing_expense": 742226, "net_income": 2044362, "net_profit": 1570134, "operational_expense": 2755556, "product_revenue": 2560878, "quarter": 1, "rd_expense": 622332, "revenue": 6465589, "salaries_expense": 1808218, "service_revenue": 3904711 }, { "depreciation": 223311, "expenses": 4326847, "income_tax": 543508, "marketing_expense": 550669, "net_income": 1972843, "net_profit": 1429335, "operational_expense": 2672702, "product_revenue": 2012491, "quarter": 2, "rd_expense": 864238, "revenue": 6299690, "salaries_expense": 1843051, "service_revenue": 4287199 }, { "depreciation": 348096, "expenses": 4234482, "income_tax": 434348, "marketing_expense": 590724, "net_income": 1903567, "net_profit": 1469219, "operational_expense": 2667406, "product_revenue": 2011473, "quarter": 3, "rd_expense": 426195, "revenue": 6138049, "salaries_expense": 2061667, "service_revenue": 4126576 }, { "depreciation": 232411, "expenses": 4144089, "income_tax": 539725, "marketing_expense": 616505, "net_income": 1836466, "net_profit": 1296741, "operational_expense": 2827242, "product_revenue": 1759730, "quarter": 4, "rd_expense": 524242, "revenue": 5980555, "salaries_expense": 1895194, "service_revenue": 4220825 } ], "market_conditions": { "gdp_growth": [ 0.04118026710796201, 0.036015712654656924, 0.03512102612825197, 0.03260992818868712 ], "inflation_rate": [ 0.013788625474609684, 0.011268894531956439, 0.00940679828458027, 0.008806926478068577 ], "interest_rate": [ 0.01706111808001909, 0.016195640499392136, 0.010011388427048486, 0.012883929842036502 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 77175, "billable_hours_per_employee": 105, "client_concentration": 0.25, "client_retention_rate": 0.75, "employee_utilization_rate": 0.64, "gross_billings": 9388693, "net_revenue": 8156843, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 8973 }, { "average_project_size": 89188, "billable_hours_per_employee": 122, "client_concentration": 0.26, "client_retention_rate": 0.7, "employee_utilization_rate": 0.68, "gross_billings": 9379383, "net_revenue": 8129193, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 8943 }, { "average_project_size": 182192, "billable_hours_per_employee": 93, "client_concentration": 0.18, "client_retention_rate": 0.87, "employee_utilization_rate": 0.76, "gross_billings": 9226573, "net_revenue": 8101637, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 8913 }, { "average_project_size": 148217, "billable_hours_per_employee": 110, "client_concentration": 0.3, "client_retention_rate": 0.76, "employee_utilization_rate": 0.68, "gross_billings": 10212236, "net_revenue": 8074174, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 8882 } ], "balance_sheet": [ { "assets": 9691016, "current_assets": 3553092, "current_liabilities": 2471370, "equity": 5938941, "fixed_assets": 6137924, "liabilities": 5675238, "long_term_liabilities": 3203868, "quarter": 1 }, { "assets": 9833681, "current_assets": 4525815, "current_liabilities": 2673825, "equity": 5749774, "fixed_assets": 5307866, "liabilities": 5831566, "long_term_liabilities": 3157741, "quarter": 2 }, { "assets": 9978446, "current_assets": 4575248, "current_liabilities": 2913309, "equity": 5790104, "fixed_assets": 5403198, "liabilities": 5992199, "long_term_liabilities": 3078890, "quarter": 3 }, { "assets": 10125342, "current_assets": 3334685, "current_liabilities": 3034383, "equity": 5618634, "fixed_assets": 6790657, "liabilities": 6157257, "long_term_liabilities": 3122874, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 72732, "financing_cash_flow": -68139, "investing_cash_flow": -227034, "net_cash_flow": 2075716, "operating_cash_flow": 2225887, "quarter": 1 }, { "change_in_working_capital": 35014, "financing_cash_flow": -74673, "investing_cash_flow": -251330, "net_cash_flow": 1896841, "operating_cash_flow": 2146112, "quarter": 2 }, { "change_in_working_capital": 21428, "financing_cash_flow": -18151, "investing_cash_flow": -407708, "net_cash_flow": 1843215, "operating_cash_flow": 2116478, "quarter": 3 }, { "change_in_working_capital": -76812, "financing_cash_flow": 94027, "investing_cash_flow": -176989, "net_cash_flow": 1693388, "operating_cash_flow": 2189108, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.841691211736726, "current_ratio": 1.4377013559280885, "debt_to_equity_ratio": 0.9555976393771213, "profit_margin": 0.23577295774848187, "quarter": 1, "return_on_assets": 0.1984480265020716, "return_on_equity": 0.3238225468143226 }, { "asset_turnover_ratio": 0.8266683655896505, "current_ratio": 1.6926369526801492, "debt_to_equity_ratio": 1.0142252547665351, "profit_margin": 0.21498554653580004, "quarter": 2, "return_on_assets": 0.17772175038014756, "return_on_equity": 0.30395264231255004 }, { "asset_turnover_ratio": 0.8119136987863641, "current_ratio": 1.5704643757322, "debt_to_equity_ratio": 1.0349035181406068, "profit_margin": 0.22265339708505824, "quarter": 3, "return_on_assets": 0.1807753431746787, "return_on_equity": 0.3115413816401225 }, { "asset_turnover_ratio": 0.7974223487957246, "current_ratio": 1.0989664126117238, "debt_to_equity_ratio": 1.0958636921358464, "profit_margin": 0.20442326360566418, "quarter": 4, "return_on_assets": 0.1630116790129163, "return_on_equity": 0.2937633951597488 } ], "income_statement": [ { "depreciation": 302724, "expenses": 5616187, "income_tax": 617493, "marketing_expense": 856822, "net_income": 2540656, "net_profit": 1923163, "operational_expense": 3624063, "product_revenue": 2398721, "quarter": 1, "rd_expense": 633291, "revenue": 8156843, "salaries_expense": 2103172, "service_revenue": 5758122 }, { "depreciation": 398453, "expenses": 5650103, "income_tax": 731431, "marketing_expense": 569560, "net_income": 2479090, "net_profit": 1747659, "operational_expense": 3868196, "product_revenue": 2450630, "quarter": 2, "rd_expense": 728617, "revenue": 8129193, "salaries_expense": 2770478, "service_revenue": 5678563 }, { "depreciation": 312621, "expenses": 5684225, "income_tax": 613555, "marketing_expense": 984829, "net_income": 2417412, "net_profit": 1803857, "operational_expense": 3391792, "product_revenue": 3182706, "quarter": 3, "rd_expense": 951623, "revenue": 8101637, "salaries_expense": 1896316, "service_revenue": 4918931 }, { "depreciation": 538559, "expenses": 5718552, "income_tax": 705073, "marketing_expense": 884200, "net_income": 2355622, "net_profit": 1650549, "operational_expense": 3139585, "product_revenue": 2602688, "quarter": 4, "rd_expense": 973894, "revenue": 8074174, "salaries_expense": 2145097, "service_revenue": 5471486 } ], "market_conditions": { "gdp_growth": [ 0.05019580280137462, 0.041291077802579804, 0.046260023412111835, 0.03881991808565824 ], "inflation_rate": [ 0.010343860289062763, 0.011389675051885357, 0.00612245322295558, 0.005837232546216617 ], "interest_rate": [ 0.015061492889640562, 0.018437811377752668, 0.017158967648650904, 0.02011400008116419 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 100613, "billable_hours_per_employee": 146, "client_concentration": 0.35, "client_retention_rate": 0.61, "employee_utilization_rate": 0.69, "gross_billings": 21830960, "net_revenue": 18092502, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 19904 }, { "average_project_size": 157187, "billable_hours_per_employee": 112, "client_concentration": 0.25, "client_retention_rate": 0.83, "employee_utilization_rate": 0.73, "gross_billings": 23368471, "net_revenue": 18167601, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 19986 }, { "average_project_size": 152684, "billable_hours_per_employee": 93, "client_concentration": 0.24, "client_retention_rate": 0.7, "employee_utilization_rate": 0.64, "gross_billings": 22968195, "net_revenue": 18243013, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 20069 }, { "average_project_size": 67924, "billable_hours_per_employee": 94, "client_concentration": 0.37, "client_retention_rate": 0.71, "employee_utilization_rate": 0.69, "gross_billings": 20458475, "net_revenue": 18318737, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 20153 } ], "balance_sheet": [ { "assets": 21463138, "current_assets": 7557755, "current_liabilities": 4709935, "equity": 17183325, "fixed_assets": 13905383, "liabilities": 10021814, "long_term_liabilities": 5311879, "quarter": 1 }, { "assets": 22147734, "current_assets": 6985047, "current_liabilities": 4745027, "equity": 17347592, "fixed_assets": 15162687, "liabilities": 10275512, "long_term_liabilities": 5530485, "quarter": 2 }, { "assets": 22854165, "current_assets": 9854182, "current_liabilities": 6308105, "equity": 17420841, "fixed_assets": 12999983, "liabilities": 10535632, "long_term_liabilities": 4227527, "quarter": 3 }, { "assets": 23583129, "current_assets": 8135173, "current_liabilities": 6216881, "equity": 18286780, "fixed_assets": 15447956, "liabilities": 10802337, "long_term_liabilities": 4585456, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 7517, "financing_cash_flow": 160340, "investing_cash_flow": -131026, "net_cash_flow": 6138913, "operating_cash_flow": 6534994, "quarter": 1 }, { "change_in_working_capital": 11900, "financing_cash_flow": 185787, "investing_cash_flow": -103760, "net_cash_flow": 5629951, "operating_cash_flow": 6114682, "quarter": 2 }, { "change_in_working_capital": 75834, "financing_cash_flow": -3251, "investing_cash_flow": -303984, "net_cash_flow": 5530055, "operating_cash_flow": 5969636, "quarter": 3 }, { "change_in_working_capital": 61858, "financing_cash_flow": -9273, "investing_cash_flow": -220571, "net_cash_flow": 6064403, "operating_cash_flow": 6490662, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8429569804750825, "current_ratio": 1.6046410406937675, "debt_to_equity_ratio": 0.583229031633866, "profit_margin": 0.3173690957723813, "quarter": 1, "return_on_assets": 0.2675284946683938, "return_on_equity": 0.3341612289821673 }, { "asset_turnover_ratio": 0.8202916379616985, "current_ratio": 1.4720773980843522, "debt_to_equity_ratio": 0.5923307396208073, "profit_margin": 0.3013810133765047, "quarter": 2, "return_on_assets": 0.2472203251131696, "return_on_equity": 0.31562709106831655 }, { "asset_turnover_ratio": 0.7982358139096309, "current_ratio": 1.5621461595835833, "debt_to_equity_ratio": 0.6047717214111534, "profit_margin": 0.27968559798756926, "quarter": 3, "return_on_assets": 0.2232550609484092, "return_on_equity": 0.2928852860777502 }, { "asset_turnover_ratio": 0.7767729634180435, "current_ratio": 1.3085618013277076, "debt_to_equity_ratio": 0.5907183768820974, "profit_margin": 0.3005659178359294, "quarter": 4, "return_on_assets": 0.23347147869987905, "return_on_equity": 0.301091170780203 } ], "income_statement": [ { "depreciation": 792993, "expenses": 10886783, "income_tax": 1463718, "marketing_expense": 2055194, "net_income": 7205719, "net_profit": 5742001, "operational_expense": 6423906, "product_revenue": 6201171, "quarter": 1, "rd_expense": 1660482, "revenue": 18092502, "salaries_expense": 5041948, "service_revenue": 11891331 }, { "depreciation": 639312, "expenses": 10942603, "income_tax": 1749628, "marketing_expense": 1289777, "net_income": 7224998, "net_profit": 5475370, "operational_expense": 6860048, "product_revenue": 6728740, "quarter": 2, "rd_expense": 1210308, "revenue": 18167601, "salaries_expense": 4245162, "service_revenue": 11438861 }, { "depreciation": 867328, "expenses": 10998710, "income_tax": 2141995, "marketing_expense": 1919724, "net_income": 7244303, "net_profit": 5102308, "operational_expense": 6951618, "product_revenue": 3934348, "quarter": 3, "rd_expense": 1402032, "revenue": 18243013, "salaries_expense": 4592364, "service_revenue": 14308665 }, { "depreciation": 984674, "expenses": 11055105, "income_tax": 1757644, "marketing_expense": 1233902, "net_income": 7263632, "net_profit": 5505988, "operational_expense": 7261726, "product_revenue": 4436098, "quarter": 4, "rd_expense": 1572676, "revenue": 18318737, "salaries_expense": 4708806, "service_revenue": 13882639 } ], "market_conditions": { "gdp_growth": [ 0.04122595108285284, 0.04363035317580221, 0.040411961479280764, 0.030528515824775334 ], "inflation_rate": [ 0.00560381217805863, 0.005028014462960586, 0.011491705193108728, 0.00905796198456571 ], "interest_rate": [ 0.007047312302710903, 0.01378115493790415, 0.012612245751105996, 0.013078179576395182 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 101497, "billable_hours_per_employee": 160, "client_concentration": 0.16, "client_retention_rate": 0.75, "employee_utilization_rate": 0.6, "gross_billings": 10703020, "net_revenue": 8594567, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 9455 }, { "average_project_size": 128522, "billable_hours_per_employee": 113, "client_concentration": 0.17, "client_retention_rate": 0.73, "employee_utilization_rate": 0.7, "gross_billings": 10210794, "net_revenue": 8565892, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 9423 }, { "average_project_size": 159623, "billable_hours_per_employee": 114, "client_concentration": 0.37, "client_retention_rate": 0.68, "employee_utilization_rate": 0.71, "gross_billings": 11000509, "net_revenue": 8537314, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 9392 }, { "average_project_size": 187789, "billable_hours_per_employee": 140, "client_concentration": 0.32, "client_retention_rate": 0.83, "employee_utilization_rate": 0.61, "gross_billings": 10428247, "net_revenue": 8508831, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 9361 } ], "balance_sheet": [ { "assets": 10900537, "current_assets": 3390838, "current_liabilities": 2506313, "equity": 8205836, "fixed_assets": 7509699, "liabilities": 4374765, "long_term_liabilities": 1868452, "quarter": 1 }, { "assets": 11121259, "current_assets": 3993757, "current_liabilities": 2347746, "equity": 8407124, "fixed_assets": 7127502, "liabilities": 4437807, "long_term_liabilities": 2090061, "quarter": 2 }, { "assets": 11346451, "current_assets": 4286102, "current_liabilities": 2073355, "equity": 8592412, "fixed_assets": 7060349, "liabilities": 4501758, "long_term_liabilities": 2428403, "quarter": 3 }, { "assets": 11576202, "current_assets": 4596870, "current_liabilities": 2250635, "equity": 8743063, "fixed_assets": 6979332, "liabilities": 4566630, "long_term_liabilities": 2315995, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 18864, "financing_cash_flow": 192538, "investing_cash_flow": -335654, "net_cash_flow": 2080173, "operating_cash_flow": 2260996, "quarter": 1 }, { "change_in_working_capital": 63557, "financing_cash_flow": -158165, "investing_cash_flow": -214426, "net_cash_flow": 1760014, "operating_cash_flow": 2127149, "quarter": 2 }, { "change_in_working_capital": 41024, "financing_cash_flow": 127580, "investing_cash_flow": -477175, "net_cash_flow": 1776939, "operating_cash_flow": 2139769, "quarter": 3 }, { "change_in_working_capital": -57827, "financing_cash_flow": -99667, "investing_cash_flow": -249296, "net_cash_flow": 1835646, "operating_cash_flow": 2228453, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7884535413255329, "current_ratio": 1.3529188094224465, "debt_to_equity_ratio": 0.5331284953781674, "profit_margin": 0.19547977227939464, "quarter": 1, "return_on_assets": 0.15412671871119743, "return_on_equity": 0.2047401386037937 }, { "asset_turnover_ratio": 0.7702268241392454, "current_ratio": 1.7011026746504945, "debt_to_equity_ratio": 0.5278626793181592, "profit_margin": 0.20122504463049498, "quarter": 2, "return_on_assets": 0.15498892706302406, "return_on_equity": 0.20502516675143603 }, { "asset_turnover_ratio": 0.752421528106013, "current_ratio": 2.0672301656011633, "debt_to_equity_ratio": 0.5239225027850154, "profit_margin": 0.20471532381261834, "quarter": 3, "return_on_assets": 0.15403221676980758, "return_on_equity": 0.20340260685823724 }, { "asset_turnover_ratio": 0.7350278614695908, "current_ratio": 2.0424769009635058, "debt_to_equity_ratio": 0.5223146624929959, "profit_margin": 0.20372845576554524, "quarter": 4, "return_on_assets": 0.14974609116185084, "return_on_equity": 0.19827044595240823 } ], "income_statement": [ { "depreciation": 580932, "expenses": 6456038, "income_tax": 458465, "marketing_expense": 1001813, "net_income": 2138529, "net_profit": 1680064, "operational_expense": 4430585, "product_revenue": 3365502, "quarter": 1, "rd_expense": 908567, "revenue": 8594567, "salaries_expense": 2008021, "service_revenue": 5229065 }, { "depreciation": 403477, "expenses": 6396209, "income_tax": 446011, "marketing_expense": 1037761, "net_income": 2169683, "net_profit": 1723672, "operational_expense": 3472165, "product_revenue": 2514407, "quarter": 2, "rd_expense": 789993, "revenue": 8565892, "salaries_expense": 2159883, "service_revenue": 6051485 }, { "depreciation": 392050, "expenses": 6336935, "income_tax": 452660, "marketing_expense": 1254510, "net_income": 2200379, "net_profit": 1747719, "operational_expense": 4296920, "product_revenue": 1726615, "quarter": 3, "rd_expense": 762386, "revenue": 8537314, "salaries_expense": 2830935, "service_revenue": 6810699 }, { "depreciation": 494962, "expenses": 6278211, "income_tax": 497129, "marketing_expense": 1252805, "net_income": 2230620, "net_profit": 1733491, "operational_expense": 3512054, "product_revenue": 2357517, "quarter": 4, "rd_expense": 799437, "revenue": 8508831, "salaries_expense": 2468777, "service_revenue": 6151314 } ], "market_conditions": { "gdp_growth": [ 0.03455953956502937, 0.04921168703034074, 0.04437927915020906, 0.03436585040281545 ], "inflation_rate": [ 0.005656595769644513, 0.013528858660604666, 0.011822914237953352, 0.010927983058978172 ], "interest_rate": [ 0.021247943267159463, 0.01384077541285155, 0.017896662496723757, 0.01547169719842604 ], "year": 2015 }, "random_event": null, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 163763, "billable_hours_per_employee": 151, "client_concentration": 0.33, "client_retention_rate": 0.75, "employee_utilization_rate": 0.72, "gross_billings": 22643625, "net_revenue": 19659486, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 21628 }, { "average_project_size": 178247, "billable_hours_per_employee": 94, "client_concentration": 0.35, "client_retention_rate": 0.84, "employee_utilization_rate": 0.71, "gross_billings": 23425540, "net_revenue": 19684802, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 21655 }, { "average_project_size": 88726, "billable_hours_per_employee": 155, "client_concentration": 0.39, "client_retention_rate": 0.69, "employee_utilization_rate": 0.71, "gross_billings": 21922732, "net_revenue": 19710151, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 21683 }, { "average_project_size": 60769, "billable_hours_per_employee": 121, "client_concentration": 0.29, "client_retention_rate": 0.89, "employee_utilization_rate": 0.7, "gross_billings": 25596213, "net_revenue": 19735533, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 21711 } ], "balance_sheet": [ { "assets": 20435247, "current_assets": 9508191, "current_liabilities": 5514042, "equity": 13380041, "fixed_assets": 10927056, "liabilities": 10862254, "long_term_liabilities": 5348212, "quarter": 1 }, { "assets": 20799199, "current_assets": 6719400, "current_liabilities": 4989970, "equity": 13661649, "fixed_assets": 14079799, "liabilities": 11104293, "long_term_liabilities": 6114323, "quarter": 2 }, { "assets": 21169633, "current_assets": 8278558, "current_liabilities": 4904613, "equity": 13850661, "fixed_assets": 12891075, "liabilities": 11351725, "long_term_liabilities": 6447112, "quarter": 3 }, { "assets": 21546664, "current_assets": 8314196, "current_liabilities": 6570481, "equity": 14108940, "fixed_assets": 13232468, "liabilities": 11604670, "long_term_liabilities": 5034189, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 26603, "financing_cash_flow": 90097, "investing_cash_flow": -348475, "net_cash_flow": 4728042, "operating_cash_flow": 5122495, "quarter": 1 }, { "change_in_working_capital": -50202, "financing_cash_flow": 27321, "investing_cash_flow": -441948, "net_cash_flow": 4771118, "operating_cash_flow": 5286333, "quarter": 2 }, { "change_in_working_capital": -43310, "financing_cash_flow": 152488, "investing_cash_flow": -498111, "net_cash_flow": 4425261, "operating_cash_flow": 4920676, "quarter": 3 }, { "change_in_working_capital": -83384, "financing_cash_flow": 98905, "investing_cash_flow": -391682, "net_cash_flow": 4371411, "operating_cash_flow": 4950408, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9620380903641634, "current_ratio": 1.7243595533004645, "debt_to_equity_ratio": 0.8118251655581623, "profit_margin": 0.1936494168769214, "quarter": 1, "return_on_assets": 0.18629811521240727, "return_on_equity": 0.2845318635421222 }, { "asset_turnover_ratio": 0.9464211578532423, "current_ratio": 1.3465812419713947, "debt_to_equity_ratio": 0.8128076632623192, "profit_margin": 0.20151297432404958, "quarter": 2, "return_on_assets": 0.19071614248221772, "return_on_equity": 0.29035609098140347 }, { "asset_turnover_ratio": 0.9310577561736663, "current_ratio": 1.6879125835208608, "debt_to_equity_ratio": 0.8195800185998343, "profit_margin": 0.2046028465230936, "quarter": 3, "return_on_assets": 0.19049706719053655, "return_on_equity": 0.29115960602891083 }, { "asset_turnover_ratio": 0.9159437860078943, "current_ratio": 1.26538620231913, "debt_to_equity_ratio": 0.8225047381305753, "profit_margin": 0.21113926844539746, "quarter": 4, "return_on_assets": 0.19339170091481447, "return_on_equity": 0.29534082645471593 } ], "income_statement": [ { "depreciation": 1315447, "expenses": 14637797, "income_tax": 1214641, "marketing_expense": 1980000, "net_income": 5021689, "net_profit": 3807048, "operational_expense": 10065483, "product_revenue": 6306736, "quarter": 1, "rd_expense": 2496877, "revenue": 19659486, "salaries_expense": 4558187, "service_revenue": 13352750 }, { "depreciation": 1319590, "expenses": 14494426, "income_tax": 1223633, "marketing_expense": 1458799, "net_income": 5190376, "net_profit": 3966743, "operational_expense": 7831061, "product_revenue": 6237758, "quarter": 2, "rd_expense": 1800101, "revenue": 19684802, "salaries_expense": 7022451, "service_revenue": 13447044 }, { "depreciation": 887923, "expenses": 14352459, "income_tax": 1324939, "marketing_expense": 2614453, "net_income": 5357692, "net_profit": 4032753, "operational_expense": 8850570, "product_revenue": 7692531, "quarter": 3, "rd_expense": 2851960, "revenue": 19710151, "salaries_expense": 6401952, "service_revenue": 12017620 }, { "depreciation": 783462, "expenses": 14211883, "income_tax": 1356704, "marketing_expense": 2508758, "net_income": 5523650, "net_profit": 4166946, "operational_expense": 9295232, "product_revenue": 3949574, "quarter": 4, "rd_expense": 1575903, "revenue": 19735533, "salaries_expense": 7031335, "service_revenue": 15785959 } ], "market_conditions": { "gdp_growth": [ 0.03376457174647867, 0.04765082131299288, 0.04673900391143075, 0.04439749647209795 ], "inflation_rate": [ 0.0029651941807655032, 0.0066221822483470945, 0.002639181141297512, 0.0032853634031476293 ], "interest_rate": [ 0.015187625291103943, 0.013663124933956737, 0.020250736376305988, 0.012667074920278736 ], "year": 2016 }, "random_event": null, "year": 2016 }, { "advertising_kpis": [ { "average_project_size": 176982, "billable_hours_per_employee": 99, "client_concentration": 0.11, "client_retention_rate": 0.66, "employee_utilization_rate": 0.61, "gross_billings": 16894624, "net_revenue": 13811857, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 15195 }, { "average_project_size": 167634, "billable_hours_per_employee": 88, "client_concentration": 0.39, "client_retention_rate": 0.86, "employee_utilization_rate": 0.62, "gross_billings": 17254166, "net_revenue": 13625603, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 14990 }, { "average_project_size": 64338, "billable_hours_per_employee": 148, "client_concentration": 0.18, "client_retention_rate": 0.66, "employee_utilization_rate": 0.79, "gross_billings": 16099648, "net_revenue": 13441861, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 14788 }, { "average_project_size": 182357, "billable_hours_per_employee": 80, "client_concentration": 0.36, "client_retention_rate": 0.67, "employee_utilization_rate": 0.66, "gross_billings": 15523818, "net_revenue": 13260597, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 14588 } ], "balance_sheet": [ { "assets": 19951266, "current_assets": 7036145, "current_liabilities": 4921781, "equity": 14507074, "fixed_assets": 12915121, "liabilities": 8893480, "long_term_liabilities": 3971699, "quarter": 1 }, { "assets": 20261654, "current_assets": 6192592, "current_liabilities": 4997240, "equity": 14570120, "fixed_assets": 14069062, "liabilities": 9078748, "long_term_liabilities": 4081508, "quarter": 2 }, { "assets": 20576870, "current_assets": 8361666, "current_liabilities": 3935803, "equity": 14844705, "fixed_assets": 12215204, "liabilities": 9267875, "long_term_liabilities": 5332072, "quarter": 3 }, { "assets": 20896990, "current_assets": 8500270, "current_liabilities": 4628706, "equity": 14641117, "fixed_assets": 12396720, "liabilities": 9460943, "long_term_liabilities": 4832237, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 10840, "financing_cash_flow": -123432, "investing_cash_flow": -221033, "net_cash_flow": 3747762, "operating_cash_flow": 4272969, "quarter": 1 }, { "change_in_working_capital": 51327, "financing_cash_flow": 185537, "investing_cash_flow": -239272, "net_cash_flow": 3578962, "operating_cash_flow": 3842958, "quarter": 2 }, { "change_in_working_capital": 60281, "financing_cash_flow": 175883, "investing_cash_flow": -113716, "net_cash_flow": 3707921, "operating_cash_flow": 3993100, "quarter": 3 }, { "change_in_working_capital": 92794, "financing_cash_flow": 176937, "investing_cash_flow": -446625, "net_cash_flow": 3520243, "operating_cash_flow": 3797714, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6922797280132499, "current_ratio": 1.429593271216253, "debt_to_equity_ratio": 0.6130443671825208, "profit_margin": 0.24973383376326586, "quarter": 1, "return_on_assets": 0.17288567051333986, "return_on_equity": 0.23776593405396568 }, { "asset_turnover_ratio": 0.6724822662552623, "current_ratio": 1.2392024397467403, "debt_to_equity_ratio": 0.6231072908116062, "profit_margin": 0.24859186048500018, "quarter": 2, "return_on_assets": 0.16717361771156491, "return_on_equity": 0.23247674006802965 }, { "asset_turnover_ratio": 0.6532510046474512, "current_ratio": 2.1245133458153265, "debt_to_equity_ratio": 0.6243219383611867, "profit_margin": 0.2630372386680684, "quarter": 3, "return_on_assets": 0.17182934041960707, "return_on_equity": 0.2381798762589085 }, { "asset_turnover_ratio": 0.6345697155427648, "current_ratio": 1.8364246940721662, "debt_to_equity_ratio": 0.6461899730737757, "profit_margin": 0.24169877117900498, "quarter": 4, "return_on_assets": 0.15337472047409698, "return_on_equity": 0.21890884418176565 } ], "income_statement": [ { "depreciation": 823681, "expenses": 9271925, "income_tax": 1090644, "marketing_expense": 1154877, "net_income": 4539932, "net_profit": 3449288, "operational_expense": 5406251, "product_revenue": 3750296, "quarter": 1, "rd_expense": 1776046, "revenue": 13811857, "salaries_expense": 4338621, "service_revenue": 10061561 }, { "depreciation": 455744, "expenses": 9106417, "income_tax": 1131972, "marketing_expense": 1345460, "net_income": 4519186, "net_profit": 3387214, "operational_expense": 5533991, "product_revenue": 4163162, "quarter": 2, "rd_expense": 1589356, "revenue": 13625603, "salaries_expense": 4133173, "service_revenue": 9462441 }, { "depreciation": 457390, "expenses": 8943864, "income_tax": 962287, "marketing_expense": 982959, "net_income": 4497997, "net_profit": 3535710, "operational_expense": 4634137, "product_revenue": 3592612, "quarter": 3, "rd_expense": 948953, "revenue": 13441861, "salaries_expense": 2890135, "service_revenue": 9849249 }, { "depreciation": 592644, "expenses": 8784212, "income_tax": 1271315, "marketing_expense": 1611789, "net_income": 4476385, "net_profit": 3205070, "operational_expense": 6075569, "product_revenue": 3990378, "quarter": 4, "rd_expense": 972642, "revenue": 13260597, "salaries_expense": 4247275, "service_revenue": 9270219 } ], "market_conditions": { "gdp_growth": [ 0.05365572660806634, 0.05289132115862052, 0.04854391027124464, 0.04623379950092224 ], "inflation_rate": [ 0.006702712104498756, 0.006688977761499263, 0.010973806107415277, 0.011061912812195025 ], "interest_rate": [ 0.008045155497306392, 0.006319944967795969, 0.013681272823574352, 0.011645249086596312 ], "year": 2017 }, "random_event": null, "year": 2017 }, { "advertising_kpis": [ { "average_project_size": 169927, "billable_hours_per_employee": 113, "client_concentration": 0.18, "client_retention_rate": 0.66, "employee_utilization_rate": 0.69, "gross_billings": 11552066, "net_revenue": 10019493, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 11023 }, { "average_project_size": 184653, "billable_hours_per_employee": 152, "client_concentration": 0.3, "client_retention_rate": 0.73, "employee_utilization_rate": 0.64, "gross_billings": 12801846, "net_revenue": 9992347, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 10993 }, { "average_project_size": 156621, "billable_hours_per_employee": 108, "client_concentration": 0.34, "client_retention_rate": 0.7, "employee_utilization_rate": 0.65, "gross_billings": 11581404, "net_revenue": 9965275, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 10963 }, { "average_project_size": 105758, "billable_hours_per_employee": 80, "client_concentration": 0.12, "client_retention_rate": 0.63, "employee_utilization_rate": 0.77, "gross_billings": 12132366, "net_revenue": 9938277, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 10933 } ], "balance_sheet": [ { "assets": 10760099, "current_assets": 5281461, "current_liabilities": 3346706, "equity": 6350400, "fixed_assets": 5478638, "liabilities": 6425284, "long_term_liabilities": 3078578, "quarter": 1 }, { "assets": 10953153, "current_assets": 5164180, "current_liabilities": 2874501, "equity": 6491437, "fixed_assets": 5788973, "liabilities": 6482175, "long_term_liabilities": 3607674, "quarter": 2 }, { "assets": 11149671, "current_assets": 3464208, "current_liabilities": 3463939, "equity": 6634460, "fixed_assets": 7685463, "liabilities": 6539570, "long_term_liabilities": 3075631, "quarter": 3 }, { "assets": 11349715, "current_assets": 5529983, "current_liabilities": 3416006, "equity": 6582619, "fixed_assets": 5819732, "liabilities": 6597473, "long_term_liabilities": 3181467, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -42150, "financing_cash_flow": -30759, "investing_cash_flow": -472638, "net_cash_flow": 2381340, "operating_cash_flow": 2579621, "quarter": 1 }, { "change_in_working_capital": -37656, "financing_cash_flow": -94172, "investing_cash_flow": -303102, "net_cash_flow": 2469989, "operating_cash_flow": 2698205, "quarter": 2 }, { "change_in_working_capital": 88454, "financing_cash_flow": -158009, "investing_cash_flow": -463022, "net_cash_flow": 2419797, "operating_cash_flow": 2582283, "quarter": 3 }, { "change_in_working_capital": 87184, "financing_cash_flow": 188848, "investing_cash_flow": -317710, "net_cash_flow": 1985614, "operating_cash_flow": 2361914, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.931171079373898, "current_ratio": 1.5781072493371093, "debt_to_equity_ratio": 1.011792013101537, "profit_margin": 0.20116636640197263, "quarter": 1, "return_on_assets": 0.1873203025362499, "return_on_equity": 0.31739496724615773 }, { "asset_turnover_ratio": 0.9122804182503431, "current_ratio": 1.7965483400423239, "debt_to_equity_ratio": 0.998573197275118, "profit_margin": 0.20220064415297026, "quarter": 2, "return_on_assets": 0.1844636882183605, "return_on_equity": 0.3112498819598804 }, { "asset_turnover_ratio": 0.8937730090869945, "current_ratio": 1.0000776572566665, "debt_to_equity_ratio": 0.9856974041594945, "profit_margin": 0.20314130819269915, "quarter": 3, "return_on_assets": 0.18156221829325725, "return_on_equity": 0.3051279229959937 }, { "asset_turnover_ratio": 0.8756411064066366, "current_ratio": 1.6188446390316644, "debt_to_equity_ratio": 1.0022565486472785, "profit_margin": 0.18417448014379154, "quarter": 4, "return_on_assets": 0.16127074556497675, "return_on_equity": 0.27806212086708954 } ], "income_statement": [ { "depreciation": 564036, "expenses": 7422122, "income_tax": 581786, "marketing_expense": 765204, "net_income": 2597371, "net_profit": 2015585, "operational_expense": 4396252, "product_revenue": 3228064, "quarter": 1, "rd_expense": 1429673, "revenue": 10019493, "salaries_expense": 3382902, "service_revenue": 6791429 }, { "depreciation": 677746, "expenses": 7398327, "income_tax": 573561, "marketing_expense": 1387763, "net_income": 2594020, "net_profit": 2020459, "operational_expense": 5049952, "product_revenue": 3912442, "quarter": 2, "rd_expense": 1472951, "revenue": 9992347, "salaries_expense": 3608454, "service_revenue": 6079905 }, { "depreciation": 557924, "expenses": 7374609, "income_tax": 566307, "marketing_expense": 739201, "net_income": 2590666, "net_profit": 2024359, "operational_expense": 4190101, "product_revenue": 3817564, "quarter": 3, "rd_expense": 988033, "revenue": 9965275, "salaries_expense": 2285630, "service_revenue": 6147711 }, { "depreciation": 531537, "expenses": 7350967, "income_tax": 756933, "marketing_expense": 1345545, "net_income": 2587310, "net_profit": 1830377, "operational_expense": 4199499, "product_revenue": 2954168, "quarter": 4, "rd_expense": 998564, "revenue": 9938277, "salaries_expense": 3367514, "service_revenue": 6984109 } ], "market_conditions": { "gdp_growth": [ 0.024385552837972536, 0.02310349076412574, 0.033386506086365966, 0.034526972771706056 ], "inflation_rate": [ 0.008158274501213304, 0.014649855867908585, 0.008829284110064164, 0.004987076855092849 ], "interest_rate": [ 0.021515972286920097, 0.01910485943337119, 0.019014413878804277, 0.02400212786891782 ], "year": 2018 }, "random_event": { "description": "Mcclain, Smith and Williams Economic Slowdown Impact in 2018", "impact": -0.07, "type": "Economic Slowdown Impact" }, "year": 2018 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Good", "founding_year": 1991, "industry": "Advertising", "location": "New Miranda", "name": "Robinson Inc", "num_employees": 620, "region": "Asia-Pacific", "revenue_size": "Medium", "website": "www.robinsoninc.com" }

[ { "advertising_kpis": [ { "average_project_size": 153279, "billable_hours_per_employee": 107, "client_concentration": 0.18, "client_retention_rate": 0.61, "employee_utilization_rate": 0.73, "gross_billings": 14880095, "net_revenue": 12652895, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 20408 }, { "average_project_size": 191290, "billable_hours_per_employee": 113, "client_concentration": 0.33, "client_retention_rate": 0.75, "employee_utilization_rate": 0.7, "gross_billings": 15676095, "net_revenue": 13053611, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 21054 }, { "average_project_size": 199438, "billable_hours_per_employee": 129, "client_concentration": 0.22, "client_retention_rate": 0.9, "employee_utilization_rate": 0.7, "gross_billings": 15486120, "net_revenue": 13467017, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 21721 }, { "average_project_size": 106052, "billable_hours_per_employee": 136, "client_concentration": 0.38, "client_retention_rate": 0.62, "employee_utilization_rate": 0.62, "gross_billings": 17354880, "net_revenue": 13893517, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 22409 } ], "balance_sheet": [ { "assets": 18657437, "current_assets": 8318891, "current_liabilities": 4347296, "equity": 11147578, "fixed_assets": 10338546, "liabilities": 9888262, "long_term_liabilities": 5540966, "quarter": 1 }, { "assets": 19148698, "current_assets": 9190581, "current_liabilities": 5575636, "equity": 11760891, "fixed_assets": 9958117, "liabilities": 9990217, "long_term_liabilities": 4414581, "quarter": 2 }, { "assets": 19652894, "current_assets": 6723618, "current_liabilities": 4851915, "equity": 12093308, "fixed_assets": 12929276, "liabilities": 10093223, "long_term_liabilities": 5241308, "quarter": 3 }, { "assets": 20170366, "current_assets": 9737296, "current_liabilities": 4553723, "equity": 12654765, "fixed_assets": 10433070, "liabilities": 10197291, "long_term_liabilities": 5643568, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 22597, "financing_cash_flow": -129656, "investing_cash_flow": -467898, "net_cash_flow": 2684402, "operating_cash_flow": 2881476, "quarter": 1 }, { "change_in_working_capital": -47144, "financing_cash_flow": 14933, "investing_cash_flow": -272566, "net_cash_flow": 2619524, "operating_cash_flow": 3131526, "quarter": 2 }, { "change_in_working_capital": 15995, "financing_cash_flow": 149519, "investing_cash_flow": -181918, "net_cash_flow": 3481912, "operating_cash_flow": 3420917, "quarter": 3 }, { "change_in_working_capital": 18582, "financing_cash_flow": -178392, "investing_cash_flow": -404661, "net_cash_flow": 3164230, "operating_cash_flow": 3377649, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6781689789438925, "current_ratio": 1.9135782334582232, "debt_to_equity_ratio": 0.8870323221779655, "profit_margin": 0.18797302909729355, "quarter": 1, "return_on_assets": 0.12747747721190214, "return_on_equity": 0.2133560312383551 }, { "asset_turnover_ratio": 0.6816970532409045, "current_ratio": 1.6483466639500857, "debt_to_equity_ratio": 0.8494438899229658, "profit_margin": 0.19936322600696466, "quarter": 2, "return_on_assets": 0.13590532369354824, "return_on_equity": 0.221276602257431 }, { "asset_turnover_ratio": 0.6852434557475352, "current_ratio": 1.3857658264829453, "debt_to_equity_ratio": 0.8346122500146362, "profit_margin": 0.18813646704388953, "quarter": 3, "return_on_assets": 0.12891928282928714, "return_on_equity": 0.20950735729214867 }, { "asset_turnover_ratio": 0.6888083736308999, "current_ratio": 2.13831539599576, "debt_to_equity_ratio": 0.8058064294358687, "profit_margin": 0.19301736198257072, "quarter": 4, "return_on_assets": 0.13295197518974122, "return_on_equity": 0.2119114815644542 } ], "income_statement": [ { "depreciation": 503073, "expenses": 9508030, "income_tax": 766462, "marketing_expense": 1385413, "net_income": 3144865, "net_profit": 2378403, "operational_expense": 6446180, "product_revenue": 5002384, "quarter": 1, "rd_expense": 1109795, "revenue": 12652895, "salaries_expense": 4541379, "service_revenue": 7650511 }, { "depreciation": 529116, "expenses": 9715282, "income_tax": 735919, "marketing_expense": 1931131, "net_income": 3338329, "net_profit": 2602410, "operational_expense": 5283444, "product_revenue": 3563887, "quarter": 2, "rd_expense": 1632356, "revenue": 13053611, "salaries_expense": 3139654, "service_revenue": 9489724 }, { "depreciation": 887280, "expenses": 9927052, "income_tax": 1006328, "marketing_expense": 994237, "net_income": 3539965, "net_profit": 2533637, "operational_expense": 5885073, "product_revenue": 4378639, "quarter": 3, "rd_expense": 1415198, "revenue": 13467017, "salaries_expense": 4614441, "service_revenue": 9088378 }, { "depreciation": 695959, "expenses": 10143439, "income_tax": 1068388, "marketing_expense": 1327780, "net_income": 3750078, "net_profit": 2681690, "operational_expense": 5904978, "product_revenue": 4639835, "quarter": 4, "rd_expense": 1687657, "revenue": 13893517, "salaries_expense": 4118444, "service_revenue": 9253682 } ], "market_conditions": { "gdp_growth": [ 0.055359051649043325, 0.05617706169692325, 0.06045769630859445, 0.05980374882931558 ], "inflation_rate": [ 0.010138540690210734, 0.01275138686223766, 0.013349692473488505, 0.005194401214347064 ], "interest_rate": [ 0.019465937350071426, 0.013660890916630444, 0.012055994420590703, 0.012516151336765048 ], "year": 1991 }, "random_event": null, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 57168, "billable_hours_per_employee": 150, "client_concentration": 0.32, "client_retention_rate": 0.81, "employee_utilization_rate": 0.6, "gross_billings": 9277464, "net_revenue": 7406189, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 11945 }, { "average_project_size": 124191, "billable_hours_per_employee": 98, "client_concentration": 0.11, "client_retention_rate": 0.71, "employee_utilization_rate": 0.73, "gross_billings": 8690484, "net_revenue": 7671204, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 12373 }, { "average_project_size": 196628, "billable_hours_per_employee": 153, "client_concentration": 0.19, "client_retention_rate": 0.64, "employee_utilization_rate": 0.76, "gross_billings": 8867100, "net_revenue": 7945703, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 12816 }, { "average_project_size": 172785, "billable_hours_per_employee": 80, "client_concentration": 0.28, "client_retention_rate": 0.81, "employee_utilization_rate": 0.69, "gross_billings": 9817103, "net_revenue": 8230024, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 13274 } ], "balance_sheet": [ { "assets": 9356718, "current_assets": 3521376, "current_liabilities": 2176128, "equity": 7099364, "fixed_assets": 5835342, "liabilities": 4049927, "long_term_liabilities": 1873799, "quarter": 1 }, { "assets": 9561921, "current_assets": 3599135, "current_liabilities": 2064570, "equity": 7177636, "fixed_assets": 5962786, "liabilities": 4141345, "long_term_liabilities": 2076775, "quarter": 2 }, { "assets": 9771624, "current_assets": 3280397, "current_liabilities": 1789420, "equity": 7394825, "fixed_assets": 6491227, "liabilities": 4234827, "long_term_liabilities": 2445407, "quarter": 3 }, { "assets": 9985926, "current_assets": 4971859, "current_liabilities": 2360503, "equity": 7691702, "fixed_assets": 5014067, "liabilities": 4330418, "long_term_liabilities": 1969915, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 52379, "financing_cash_flow": -183871, "investing_cash_flow": -239142, "net_cash_flow": 1928663, "operating_cash_flow": 2146472, "quarter": 1 }, { "change_in_working_capital": 84225, "financing_cash_flow": -139428, "investing_cash_flow": -122347, "net_cash_flow": 1932690, "operating_cash_flow": 2092263, "quarter": 2 }, { "change_in_working_capital": 54324, "financing_cash_flow": 146271, "investing_cash_flow": -151932, "net_cash_flow": 1956183, "operating_cash_flow": 2284393, "quarter": 3 }, { "change_in_working_capital": 52042, "financing_cash_flow": 146521, "investing_cash_flow": -264982, "net_cash_flow": 2090345, "operating_cash_flow": 2471150, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7915370539114249, "current_ratio": 1.618184224457385, "debt_to_equity_ratio": 0.5704633541821493, "profit_margin": 0.242037166483329, "quarter": 1, "return_on_assets": 0.19158138569528332, "return_on_equity": 0.2524976885253383 }, { "asset_turnover_ratio": 0.8022659881837552, "current_ratio": 1.7432855267682859, "debt_to_equity_ratio": 0.5769789663337622, "profit_margin": 0.22904618362384835, "quarter": 2, "return_on_assets": 0.18375596284470452, "return_on_equity": 0.2447964761656902 }, { "asset_turnover_ratio": 0.8131404769565428, "current_ratio": 1.8332180259525432, "debt_to_equity_ratio": 0.5726744040595957, "profit_margin": 0.2338406054190548, "quarter": 3, "return_on_assets": 0.19014526142225693, "return_on_equity": 0.2512605774984533 }, { "asset_turnover_ratio": 0.8241623260576936, "current_ratio": 2.106270993936462, "debt_to_equity_ratio": 0.5629986705153164, "profit_margin": 0.24741045712624896, "quarter": 4, "return_on_assets": 0.2039063778361666, "return_on_equity": 0.2647260645303211 } ], "income_statement": [ { "depreciation": 353899, "expenses": 5041597, "income_tax": 572019, "marketing_expense": 688983, "net_income": 2364592, "net_profit": 1792573, "operational_expense": 3095247, "product_revenue": 1574916, "quarter": 1, "rd_expense": 728366, "revenue": 7406189, "salaries_expense": 1910846, "service_revenue": 5831273 }, { "depreciation": 335203, "expenses": 5191732, "income_tax": 722412, "marketing_expense": 720767, "net_income": 2479472, "net_profit": 1757060, "operational_expense": 3350331, "product_revenue": 3063445, "quarter": 2, "rd_expense": 871098, "revenue": 7671204, "salaries_expense": 2279657, "service_revenue": 4607759 }, { "depreciation": 426365, "expenses": 5346338, "income_tax": 741337, "marketing_expense": 794322, "net_income": 2599365, "net_profit": 1858028, "operational_expense": 3360156, "product_revenue": 2262908, "quarter": 3, "rd_expense": 793206, "revenue": 7945703, "salaries_expense": 2482815, "service_revenue": 5682795 }, { "depreciation": 434956, "expenses": 5505549, "income_tax": 688281, "marketing_expense": 989498, "net_income": 2724475, "net_profit": 2036194, "operational_expense": 3017654, "product_revenue": 2739731, "quarter": 4, "rd_expense": 953726, "revenue": 8230024, "salaries_expense": 2367884, "service_revenue": 5490293 } ], "market_conditions": { "gdp_growth": [ 0.04111045467602744, 0.0468120134229644, 0.050305798129930884, 0.03768345624358122 ], "inflation_rate": [ 0.0019516016239390548, 0.010930828249890421, 0.0029221250199260576, 0.006695532297292323 ], "interest_rate": [ 0.014119453379914885, 0.013274702458270192, 0.013354422127979052, 0.007688615400070275 ], "year": 1992 }, "random_event": { "description": "Robinson Inc Technology Adoption in 1992", "impact": 0.08, "type": "Technology Adoption" }, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 180013, "billable_hours_per_employee": 89, "client_concentration": 0.21, "client_retention_rate": 0.74, "employee_utilization_rate": 0.65, "gross_billings": 18646825, "net_revenue": 16776416, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 27059 }, { "average_project_size": 170395, "billable_hours_per_employee": 99, "client_concentration": 0.18, "client_retention_rate": 0.72, "employee_utilization_rate": 0.66, "gross_billings": 21035433, "net_revenue": 17212606, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 27762 }, { "average_project_size": 150768, "billable_hours_per_employee": 98, "client_concentration": 0.15, "client_retention_rate": 0.84, "employee_utilization_rate": 0.76, "gross_billings": 19552396, "net_revenue": 17660137, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 28484 }, { "average_project_size": 93385, "billable_hours_per_employee": 87, "client_concentration": 0.26, "client_retention_rate": 0.76, "employee_utilization_rate": 0.67, "gross_billings": 20263768, "net_revenue": 18119304, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 29225 } ], "balance_sheet": [ { "assets": 22079127, "current_assets": 9999786, "current_liabilities": 5014829, "equity": 14034819, "fixed_assets": 12079341, "liabilities": 11252001, "long_term_liabilities": 6237172, "quarter": 1 }, { "assets": 22374386, "current_assets": 9054809, "current_liabilities": 6788045, "equity": 14405252, "fixed_assets": 13319577, "liabilities": 11448463, "long_term_liabilities": 4660418, "quarter": 2 }, { "assets": 22673592, "current_assets": 7577753, "current_liabilities": 5072408, "equity": 14848347, "fixed_assets": 15095839, "liabilities": 11648354, "long_term_liabilities": 6575946, "quarter": 3 }, { "assets": 22976800, "current_assets": 10938934, "current_liabilities": 5514888, "equity": 14975217, "fixed_assets": 12037866, "liabilities": 11851736, "long_term_liabilities": 6336848, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 81940, "financing_cash_flow": 30595, "investing_cash_flow": -430667, "net_cash_flow": 3744857, "operating_cash_flow": 4248740, "quarter": 1 }, { "change_in_working_capital": -7552, "financing_cash_flow": 126896, "investing_cash_flow": -102642, "net_cash_flow": 4011390, "operating_cash_flow": 4428105, "quarter": 2 }, { "change_in_working_capital": 90963, "financing_cash_flow": -122195, "investing_cash_flow": -288015, "net_cash_flow": 4476707, "operating_cash_flow": 4497900, "quarter": 3 }, { "change_in_working_capital": 72532, "financing_cash_flow": -111051, "investing_cash_flow": -263201, "net_cash_flow": 4265875, "operating_cash_flow": 4890843, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7598314915259105, "current_ratio": 1.9940432664802727, "debt_to_equity_ratio": 0.8017204211896142, "profit_margin": 0.19120251906009006, "quarter": 1, "return_on_assets": 0.14528169524093956, "return_on_equity": 0.22855250217334475 }, { "asset_turnover_ratio": 0.7692995910591692, "current_ratio": 1.3339347337856482, "debt_to_equity_ratio": 0.7947422926027258, "profit_margin": 0.2021384211083435, "quarter": 2, "return_on_assets": 0.1555050046959948, "return_on_equity": 0.24153197736492218 }, { "asset_turnover_ratio": 0.7788857186810101, "current_ratio": 1.493916301685511, "debt_to_equity_ratio": 0.7844882666063772, "profit_margin": 0.2164824089416747, "quarter": 3, "return_on_assets": 0.1686150566703326, "return_on_equity": 0.25747707808822085 }, { "asset_turnover_ratio": 0.7885912746770656, "current_ratio": 1.9835278613092415, "debt_to_equity_ratio": 0.7914233229475072, "profit_margin": 0.21248901171921394, "quarter": 4, "return_on_assets": 0.16756698060652483, "return_on_equity": 0.2571016500128178 } ], "income_statement": [ { "depreciation": 1041047, "expenses": 12442739, "income_tax": 1125984, "marketing_expense": 2333163, "net_income": 4333677, "net_profit": 3207693, "operational_expense": 7473046, "product_revenue": 6087950, "quarter": 1, "rd_expense": 1986208, "revenue": 16776416, "salaries_expense": 6148894, "service_revenue": 10688466 }, { "depreciation": 948776, "expenses": 12646307, "income_tax": 1086970, "marketing_expense": 2455148, "net_income": 4566299, "net_profit": 3479329, "operational_expense": 7899625, "product_revenue": 4369349, "quarter": 2, "rd_expense": 1550081, "revenue": 17212606, "salaries_expense": 5647656, "service_revenue": 12843257 }, { "depreciation": 674791, "expenses": 12853206, "income_tax": 983822, "marketing_expense": 2001544, "net_income": 4806931, "net_profit": 3823109, "operational_expense": 6711234, "product_revenue": 6597983, "quarter": 3, "rd_expense": 2459375, "revenue": 17660137, "salaries_expense": 5519225, "service_revenue": 11062154 }, { "depreciation": 1040690, "expenses": 13063490, "income_tax": 1205661, "marketing_expense": 2551057, "net_income": 5055814, "net_profit": 3850153, "operational_expense": 7380944, "product_revenue": 3791851, "quarter": 4, "rd_expense": 1778269, "revenue": 18119304, "salaries_expense": 4816667, "service_revenue": 14327453 } ], "market_conditions": { "gdp_growth": [ 0.060917902743192545, 0.06593855555667352, 0.05378553599847449, 0.06457589214823428 ], "inflation_rate": [ 0.0073834444777681335, 0.010891248879188263, 0.004027578838986351, 0.006766468922075877 ], "interest_rate": [ 0.015108878040730491, 0.01411839609957996, 0.009065582999447628, 0.011277502637148412 ], "year": 1993 }, "random_event": { "description": "Robinson Inc Partnership with Major Brand in 1993", "impact": -0.09, "type": "Partnership with Major Brand" }, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 100812, "billable_hours_per_employee": 127, "client_concentration": 0.29, "client_retention_rate": 0.72, "employee_utilization_rate": 0.78, "gross_billings": 21776890, "net_revenue": 18641233, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 30067 }, { "average_project_size": 183397, "billable_hours_per_employee": 89, "client_concentration": 0.35, "client_retention_rate": 0.67, "employee_utilization_rate": 0.75, "gross_billings": 23943745, "net_revenue": 19090717, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 30791 }, { "average_project_size": 125978, "billable_hours_per_employee": 142, "client_concentration": 0.3, "client_retention_rate": 0.88, "employee_utilization_rate": 0.64, "gross_billings": 23997310, "net_revenue": 19551039, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 31534 }, { "average_project_size": 175686, "billable_hours_per_employee": 104, "client_concentration": 0.11, "client_retention_rate": 0.85, "employee_utilization_rate": 0.77, "gross_billings": 22057370, "net_revenue": 20022460, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 32294 } ], "balance_sheet": [ { "assets": 23234584, "current_assets": 9985345, "current_liabilities": 4394689, "equity": 16529221, "fixed_assets": 13249239, "liabilities": 10691343, "long_term_liabilities": 6296654, "quarter": 1 }, { "assets": 23664150, "current_assets": 9855797, "current_liabilities": 5287664, "equity": 16613112, "fixed_assets": 13808353, "liabilities": 10867915, "long_term_liabilities": 5580251, "quarter": 2 }, { "assets": 24101658, "current_assets": 7702208, "current_liabilities": 4728899, "equity": 17063718, "fixed_assets": 16399450, "liabilities": 11047404, "long_term_liabilities": 6318505, "quarter": 3 }, { "assets": 24547255, "current_assets": 8287658, "current_liabilities": 4542731, "equity": 17540307, "fixed_assets": 16259597, "liabilities": 11229856, "long_term_liabilities": 6687125, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 88302, "financing_cash_flow": 15294, "investing_cash_flow": -313242, "net_cash_flow": 4247169, "operating_cash_flow": 4738286, "quarter": 1 }, { "change_in_working_capital": 97985, "financing_cash_flow": -59454, "investing_cash_flow": -307719, "net_cash_flow": 4668528, "operating_cash_flow": 4934110, "quarter": 2 }, { "change_in_working_capital": -27891, "financing_cash_flow": -173734, "investing_cash_flow": -295266, "net_cash_flow": 4553081, "operating_cash_flow": 5035576, "quarter": 3 }, { "change_in_working_capital": 56415, "financing_cash_flow": -141318, "investing_cash_flow": -267142, "net_cash_flow": 5043858, "operating_cash_flow": 5251670, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8023054340030361, "current_ratio": 2.272139166161701, "debt_to_equity_ratio": 0.6468146925980359, "profit_margin": 0.2138259845794535, "quarter": 1, "return_on_assets": 0.17155374935914497, "return_on_equity": 0.24114748057394841 }, { "asset_turnover_ratio": 0.8067358007788152, "current_ratio": 1.863922707645569, "debt_to_equity_ratio": 0.6541769537218554, "profit_margin": 0.1999336640944392, "quarter": 2, "return_on_assets": 0.16129364460587006, "return_on_equity": 0.229750873888047 }, { "asset_turnover_ratio": 0.8111906243130659, "current_ratio": 1.6287529084465537, "debt_to_equity_ratio": 0.6474206852222945, "profit_margin": 0.20507677366916408, "quarter": 3, "return_on_assets": 0.16635635606479854, "return_on_equity": 0.23497012784669788 }, { "asset_turnover_ratio": 0.8156700209453155, "current_ratio": 1.8243778907445762, "debt_to_equity_ratio": 0.6402314395067316, "profit_margin": 0.21090854969868839, "quarter": 4, "return_on_assets": 0.17203178115027526, "return_on_equity": 0.24075450902883286 } ], "income_statement": [ { "depreciation": 752306, "expenses": 13496481, "income_tax": 1158772, "marketing_expense": 2584036, "net_income": 5144752, "net_profit": 3985980, "operational_expense": 7979296, "product_revenue": 6101935, "quarter": 1, "rd_expense": 2631190, "revenue": 18641233, "salaries_expense": 6558207, "service_revenue": 12539298 }, { "depreciation": 1117233, "expenses": 13848692, "income_tax": 1425148, "marketing_expense": 1806152, "net_income": 5242025, "net_profit": 3816877, "operational_expense": 8483174, "product_revenue": 5873897, "quarter": 2, "rd_expense": 2726989, "revenue": 19090717, "salaries_expense": 4588701, "service_revenue": 13216820 }, { "depreciation": 1026112, "expenses": 14210095, "income_tax": 1331480, "marketing_expense": 1645669, "net_income": 5340944, "net_profit": 4009464, "operational_expense": 8642521, "product_revenue": 4070112, "quarter": 3, "rd_expense": 2342942, "revenue": 19551039, "salaries_expense": 5296526, "service_revenue": 15480927 }, { "depreciation": 1028762, "expenses": 14580930, "income_tax": 1218622, "marketing_expense": 1485725, "net_income": 5441530, "net_profit": 4222908, "operational_expense": 8744249, "product_revenue": 4717449, "quarter": 4, "rd_expense": 1474339, "revenue": 20022460, "salaries_expense": 6697174, "service_revenue": 15305011 } ], "market_conditions": { "gdp_growth": [ 0.04243880837466798, 0.04717600705768968, 0.03884831553593258, 0.04986259207954634 ], "inflation_rate": [ 0.001841413866859867, 0.0037746256999108573, 0.0018820284666032057, 0.0073457469515367056 ], "interest_rate": [ 0.018411304896348984, 0.013314340370300127, 0.015208345585978233, 0.015609536370694333 ], "year": 1994 }, "random_event": { "description": "Robinson Inc Industry Recognition in 1994", "impact": 0.02, "type": "Industry Recognition" }, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 185140, "billable_hours_per_employee": 120, "client_concentration": 0.26, "client_retention_rate": 0.8, "employee_utilization_rate": 0.61, "gross_billings": 21636611, "net_revenue": 18508335, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 29852 }, { "average_project_size": 54737, "billable_hours_per_employee": 83, "client_concentration": 0.18, "client_retention_rate": 0.77, "employee_utilization_rate": 0.79, "gross_billings": 22348866, "net_revenue": 19164149, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 30910 }, { "average_project_size": 108462, "billable_hours_per_employee": 88, "client_concentration": 0.32, "client_retention_rate": 0.67, "employee_utilization_rate": 0.73, "gross_billings": 23997985, "net_revenue": 19843201, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 32005 }, { "average_project_size": 80490, "billable_hours_per_employee": 87, "client_concentration": 0.13, "client_retention_rate": 0.81, "employee_utilization_rate": 0.74, "gross_billings": 26142389, "net_revenue": 20546314, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 33139 } ], "balance_sheet": [ { "assets": 22818790, "current_assets": 10444936, "current_liabilities": 5683739, "equity": 16607079, "fixed_assets": 12373854, "liabilities": 11454465, "long_term_liabilities": 5770726, "quarter": 1 }, { "assets": 23320784, "current_assets": 7409459, "current_liabilities": 6884413, "equity": 17191215, "fixed_assets": 15911325, "liabilities": 11574903, "long_term_liabilities": 4690490, "quarter": 2 }, { "assets": 23833822, "current_assets": 11737432, "current_liabilities": 6502062, "equity": 18069698, "fixed_assets": 12096390, "liabilities": 11696607, "long_term_liabilities": 5194545, "quarter": 3 }, { "assets": 24358146, "current_assets": 8263863, "current_liabilities": 6189082, "equity": 18496149, "fixed_assets": 16094283, "liabilities": 11819591, "long_term_liabilities": 5630509, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -68312, "financing_cash_flow": 173076, "investing_cash_flow": -301570, "net_cash_flow": 6146466, "operating_cash_flow": 6149907, "quarter": 1 }, { "change_in_working_capital": -42830, "financing_cash_flow": 163693, "investing_cash_flow": -194717, "net_cash_flow": 6164479, "operating_cash_flow": 6364794, "quarter": 2 }, { "change_in_working_capital": -55374, "financing_cash_flow": -18794, "investing_cash_flow": -124726, "net_cash_flow": 6652315, "operating_cash_flow": 6565835, "quarter": 3 }, { "change_in_working_capital": -29556, "financing_cash_flow": -72544, "investing_cash_flow": -133582, "net_cash_flow": 6811574, "operating_cash_flow": 7161402, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8111006324174069, "current_ratio": 1.8376874800197547, "debt_to_equity_ratio": 0.6897338779444597, "profit_margin": 0.2832644859734817, "quarter": 1, "return_on_assets": 0.22975600371448268, "return_on_equity": 0.31569392787256567 }, { "asset_turnover_ratio": 0.82176263885468, "current_ratio": 1.0762659067664884, "debt_to_equity_ratio": 0.6733033703551494, "profit_margin": 0.28414170647493925, "quarter": 2, "return_on_assets": 0.23349703852151799, "return_on_equity": 0.31675096844522044 }, { "asset_turnover_ratio": 0.8325647896506067, "current_ratio": 1.8051861086529166, "debt_to_equity_ratio": 0.647305062873768, "profit_margin": 0.2989680445206396, "quarter": 3, "return_on_assets": 0.2489102670985795, "return_on_equity": 0.32831113170790127 }, { "asset_turnover_ratio": 0.843508943578875, "current_ratio": 1.3352324302699496, "debt_to_equity_ratio": 0.6390298326424598, "profit_margin": 0.28995925984582926, "quarter": 4, "return_on_assets": 0.24458322895346796, "return_on_equity": 0.32209915696505254 } ], "income_statement": [ { "depreciation": 907153, "expenses": 11367913, "income_tax": 1897668, "marketing_expense": 1627434, "net_income": 7140422, "net_profit": 5242754, "operational_expense": 7590669, "product_revenue": 3725503, "quarter": 1, "rd_expense": 1812473, "revenue": 18508335, "salaries_expense": 3679508, "service_revenue": 14782832 }, { "depreciation": 919460, "expenses": 11827389, "income_tax": 1891426, "marketing_expense": 1972677, "net_income": 7336760, "net_profit": 5445334, "operational_expense": 6419487, "product_revenue": 5517964, "quarter": 2, "rd_expense": 1960758, "revenue": 19164149, "salaries_expense": 4673976, "service_revenue": 13646185 }, { "depreciation": 633352, "expenses": 12305437, "income_tax": 1605281, "marketing_expense": 1925329, "net_income": 7537764, "net_profit": 5932483, "operational_expense": 7099451, "product_revenue": 6741897, "quarter": 3, "rd_expense": 2135204, "revenue": 19843201, "salaries_expense": 6126353, "service_revenue": 13101304 }, { "depreciation": 1203808, "expenses": 12802807, "income_tax": 1785913, "marketing_expense": 2534102, "net_income": 7743507, "net_profit": 5957594, "operational_expense": 7169765, "product_revenue": 7451425, "quarter": 4, "rd_expense": 2173293, "revenue": 20546314, "salaries_expense": 4942397, "service_revenue": 13094889 } ], "market_conditions": { "gdp_growth": [ 0.05459881821443355, 0.04193058945361128, 0.049486190980586646, 0.05158728873541662 ], "inflation_rate": [ 0.005902231362529306, 0.004300747584881141, 0.0026227041184774293, 0.01021616812333332 ], "interest_rate": [ 0.010352018250543422, 0.007885101683486113, 0.012429103941194569, 0.009049443271293301 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 141693, "billable_hours_per_employee": 155, "client_concentration": 0.3, "client_retention_rate": 0.77, "employee_utilization_rate": 0.77, "gross_billings": 25039130, "net_revenue": 19422668, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 31327 }, { "average_project_size": 154526, "billable_hours_per_employee": 148, "client_concentration": 0.14, "client_retention_rate": 0.77, "employee_utilization_rate": 0.65, "gross_billings": 24954266, "net_revenue": 19907738, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 32109 }, { "average_project_size": 189529, "billable_hours_per_employee": 141, "client_concentration": 0.39, "client_retention_rate": 0.68, "employee_utilization_rate": 0.62, "gross_billings": 25128841, "net_revenue": 20404924, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 32911 }, { "average_project_size": 122469, "billable_hours_per_employee": 148, "client_concentration": 0.15, "client_retention_rate": 0.87, "employee_utilization_rate": 0.66, "gross_billings": 23735072, "net_revenue": 20914526, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 33733 } ], "balance_sheet": [ { "assets": 27695437, "current_assets": 11099152, "current_liabilities": 6896780, "equity": 18169262, "fixed_assets": 16596285, "liabilities": 13217173, "long_term_liabilities": 6320393, "quarter": 1 }, { "assets": 28397401, "current_assets": 8839753, "current_liabilities": 7811051, "equity": 18328437, "fixed_assets": 19557648, "liabilities": 13548107, "long_term_liabilities": 5737056, "quarter": 2 }, { "assets": 29117156, "current_assets": 11966728, "current_liabilities": 5931690, "equity": 19154351, "fixed_assets": 17150428, "liabilities": 13887328, "long_term_liabilities": 7955638, "quarter": 3 }, { "assets": 29855155, "current_assets": 12615593, "current_liabilities": 7329400, "equity": 19599508, "fixed_assets": 17239562, "liabilities": 14235041, "long_term_liabilities": 6905641, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 1137, "financing_cash_flow": 139652, "investing_cash_flow": -473582, "net_cash_flow": 4260244, "operating_cash_flow": 4667410, "quarter": 1 }, { "change_in_working_capital": -19495, "financing_cash_flow": -133399, "investing_cash_flow": -174385, "net_cash_flow": 4642400, "operating_cash_flow": 4976548, "quarter": 2 }, { "change_in_working_capital": 56606, "financing_cash_flow": -186390, "investing_cash_flow": -302793, "net_cash_flow": 5331080, "operating_cash_flow": 5317167, "quarter": 3 }, { "change_in_working_capital": -43077, "financing_cash_flow": -7019, "investing_cash_flow": -499041, "net_cash_flow": 4605715, "operating_cash_flow": 4836807, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7012948739534242, "current_ratio": 1.6093237713831672, "debt_to_equity_ratio": 0.7274468825426151, "profit_margin": 0.19003558110554122, "quarter": 1, "return_on_assets": 0.13327097889807624, "return_on_equity": 0.20314518002987683 }, { "asset_turnover_ratio": 0.7010408452520004, "current_ratio": 1.1316982823438229, "debt_to_equity_ratio": 0.7391850707182506, "profit_margin": 0.1747633508136384, "quarter": 2, "return_on_assets": 0.12251624717346492, "return_on_equity": 0.1898221326783075 }, { "asset_turnover_ratio": 0.700786986201537, "current_ratio": 2.017423027838609, "debt_to_equity_ratio": 0.7250221111641945, "profit_margin": 0.1923321547289272, "quarter": 3, "return_on_assets": 0.13478387106213258, "return_on_equity": 0.20488937474310667 }, { "asset_turnover_ratio": 0.7005331575066349, "current_ratio": 1.7212313422653969, "debt_to_equity_ratio": 0.7262958335484748, "profit_margin": 0.19026938501977048, "quarter": 4, "return_on_assets": 0.13329001306474544, "return_on_equity": 0.20303540272541534 } ], "income_statement": [ { "depreciation": 976412, "expenses": 14677188, "income_tax": 1054482, "marketing_expense": 1892791, "net_income": 4745480, "net_profit": 3690998, "operational_expense": 8217457, "product_revenue": 4147973, "quarter": 1, "rd_expense": 2638945, "revenue": 19422668, "salaries_expense": 5145759, "service_revenue": 15274695 }, { "depreciation": 1497405, "expenses": 14989304, "income_tax": 1439291, "marketing_expense": 1754287, "net_income": 4918434, "net_profit": 3479143, "operational_expense": 7995162, "product_revenue": 7197965, "quarter": 2, "rd_expense": 2869313, "revenue": 19907738, "salaries_expense": 6530277, "service_revenue": 12709773 }, { "depreciation": 1392644, "expenses": 15308059, "income_tax": 1172342, "marketing_expense": 1622201, "net_income": 5096865, "net_profit": 3924523, "operational_expense": 9703789, "product_revenue": 7104203, "quarter": 3, "rd_expense": 1554243, "revenue": 20404924, "salaries_expense": 6639180, "service_revenue": 13300721 }, { "depreciation": 857413, "expenses": 15633592, "income_tax": 1301540, "marketing_expense": 2418786, "net_income": 5280934, "net_profit": 3979394, "operational_expense": 10075455, "product_revenue": 6142016, "quarter": 4, "rd_expense": 2411719, "revenue": 20914526, "salaries_expense": 4778533, "service_revenue": 14772510 } ], "market_conditions": { "gdp_growth": [ 0.06035216040964228, 0.0540602638409678, 0.061845710706006626, 0.05873687584293129 ], "inflation_rate": [ 0.007946311449348903, 0.004613371204880881, 0.012011695288602877, 0.009195093654370878 ], "interest_rate": [ 0.017696294547806267, 0.017802487998041343, 0.01593042546195805, 0.011715213789091324 ], "year": 1996 }, "random_event": null, "year": 1996 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Good", "founding_year": 1993, "industry": "Advertising", "location": "Dannystad", "name": "Ramirez and Sons", "num_employees": 216, "region": "North America", "revenue_size": "Medium", "website": "www.ramirezandsons.com" }

[ { "advertising_kpis": [ { "average_project_size": 72692, "billable_hours_per_employee": 132, "client_concentration": 0.3, "client_retention_rate": 0.68, "employee_utilization_rate": 0.7, "gross_billings": 19705014, "net_revenue": 17838356, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 82585 }, { "average_project_size": 154370, "billable_hours_per_employee": 89, "client_concentration": 0.38, "client_retention_rate": 0.65, "employee_utilization_rate": 0.76, "gross_billings": 23639133, "net_revenue": 18543198, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 85848 }, { "average_project_size": 189112, "billable_hours_per_employee": 151, "client_concentration": 0.17, "client_retention_rate": 0.64, "employee_utilization_rate": 0.71, "gross_billings": 24751471, "net_revenue": 19275891, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 89240 }, { "average_project_size": 95645, "billable_hours_per_employee": 145, "client_concentration": 0.15, "client_retention_rate": 0.69, "employee_utilization_rate": 0.75, "gross_billings": 23523820, "net_revenue": 20037534, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 92766 } ], "balance_sheet": [ { "assets": 24095898, "current_assets": 10647562, "current_liabilities": 5807700, "equity": 15694482, "fixed_assets": 13448336, "liabilities": 11975360, "long_term_liabilities": 6167660, "quarter": 1 }, { "assets": 24428357, "current_assets": 8127207, "current_liabilities": 6531228, "equity": 16036605, "fixed_assets": 16301150, "liabilities": 12125734, "long_term_liabilities": 5594506, "quarter": 2 }, { "assets": 24765403, "current_assets": 9389054, "current_liabilities": 4916272, "equity": 16614736, "fixed_assets": 15376349, "liabilities": 12277996, "long_term_liabilities": 7361724, "quarter": 3 }, { "assets": 25107099, "current_assets": 11814035, "current_liabilities": 5380588, "equity": 16866905, "fixed_assets": 13293064, "liabilities": 12432169, "long_term_liabilities": 7051581, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 12554, "financing_cash_flow": -48767, "investing_cash_flow": -331957, "net_cash_flow": 4284800, "operating_cash_flow": 4744771, "quarter": 1 }, { "change_in_working_capital": 99169, "financing_cash_flow": 155336, "investing_cash_flow": -492134, "net_cash_flow": 4598762, "operating_cash_flow": 4659207, "quarter": 2 }, { "change_in_working_capital": 90386, "financing_cash_flow": 48434, "investing_cash_flow": -341019, "net_cash_flow": 4558211, "operating_cash_flow": 4970383, "quarter": 3 }, { "change_in_working_capital": 5142, "financing_cash_flow": 103786, "investing_cash_flow": -361597, "net_cash_flow": 5026013, "operating_cash_flow": 5464257, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7403067526265259, "current_ratio": 1.8333526180760025, "debt_to_equity_ratio": 0.7630299617406934, "profit_margin": 0.20035164675489153, "quarter": 1, "return_on_assets": 0.14832167699249058, "return_on_equity": 0.22771978074841845 }, { "asset_turnover_ratio": 0.7590849437807053, "current_ratio": 1.244361244164191, "debt_to_equity_ratio": 0.7561284947780406, "profit_margin": 0.2013666682521537, "quarter": 2, "return_on_assets": 0.15285440604949405, "return_on_equity": 0.23284117804235996 }, { "asset_turnover_ratio": 0.7783394843201219, "current_ratio": 1.9097914029166816, "debt_to_equity_ratio": 0.7389823106427933, "profit_margin": 0.21411871440858427, "quarter": 3, "return_on_assets": 0.16665704975606493, "return_on_equity": 0.2484137575222381 }, { "asset_turnover_ratio": 0.7980824068921702, "current_ratio": 2.1956773125911146, "debt_to_equity_ratio": 0.737074703391049, "profit_margin": 0.2092061328504795, "quarter": 4, "return_on_assets": 0.1669637340419138, "return_on_equity": 0.24853255532061158 } ], "income_statement": [ { "depreciation": 1170827, "expenses": 13139574, "income_tax": 1124838, "marketing_expense": 2298287, "net_income": 4698782, "net_profit": 3573944, "operational_expense": 7510335, "product_revenue": 6183728, "quarter": 1, "rd_expense": 1901913, "revenue": 17838356, "salaries_expense": 5294023, "service_revenue": 11654628 }, { "depreciation": 925225, "expenses": 13589577, "income_tax": 1219639, "marketing_expense": 1730992, "net_income": 4953621, "net_profit": 3733982, "operational_expense": 7644284, "product_revenue": 5834004, "quarter": 2, "rd_expense": 2079935, "revenue": 18543198, "salaries_expense": 5964555, "service_revenue": 12709194 }, { "depreciation": 843054, "expenses": 14054992, "income_tax": 1093570, "marketing_expense": 1999282, "net_income": 5220899, "net_profit": 4127329, "operational_expense": 8581978, "product_revenue": 7702768, "quarter": 3, "rd_expense": 2298200, "revenue": 19275891, "salaries_expense": 6078141, "service_revenue": 11573123 }, { "depreciation": 1272282, "expenses": 14536346, "income_tax": 1309213, "marketing_expense": 2663034, "net_income": 5501188, "net_profit": 4191975, "operational_expense": 8544259, "product_revenue": 5525680, "quarter": 4, "rd_expense": 2514574, "revenue": 20037534, "salaries_expense": 7038705, "service_revenue": 14511854 } ], "market_conditions": { "gdp_growth": [ -0.005811930099136777, -0.010695824805450605, -0.002834178043438022, -0.01018494108293098 ], "inflation_rate": [ 0.022348886865919605, 0.028493592196617318, 0.026299965575016557, 0.027044894074702466 ], "interest_rate": [ 0.04846044428540919, 0.04785435226995728, 0.042342967316270505, 0.044799800396240944 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 69434, "billable_hours_per_employee": 115, "client_concentration": 0.14, "client_retention_rate": 0.9, "employee_utilization_rate": 0.75, "gross_billings": 13565635, "net_revenue": 11324991, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 52431 }, { "average_project_size": 165304, "billable_hours_per_employee": 160, "client_concentration": 0.1, "client_retention_rate": 0.9, "employee_utilization_rate": 0.68, "gross_billings": 13834405, "net_revenue": 11565337, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 53543 }, { "average_project_size": 87495, "billable_hours_per_employee": 100, "client_concentration": 0.21, "client_retention_rate": 0.63, "employee_utilization_rate": 0.71, "gross_billings": 14204969, "net_revenue": 11810785, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 54680 }, { "average_project_size": 72435, "billable_hours_per_employee": 147, "client_concentration": 0.22, "client_retention_rate": 0.7, "employee_utilization_rate": 0.62, "gross_billings": 14680158, "net_revenue": 12061441, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 55840 } ], "balance_sheet": [ { "assets": 16962601, "current_assets": 5315295, "current_liabilities": 4472000, "equity": 11856821, "fixed_assets": 11647306, "liabilities": 8491895, "long_term_liabilities": 4019895, "quarter": 1 }, { "assets": 17388926, "current_assets": 8547654, "current_liabilities": 4559147, "equity": 12267515, "fixed_assets": 8841272, "liabilities": 8636518, "long_term_liabilities": 4077371, "quarter": 2 }, { "assets": 17825966, "current_assets": 5928806, "current_liabilities": 4094450, "equity": 12542227, "fixed_assets": 11897160, "liabilities": 8783604, "long_term_liabilities": 4689154, "quarter": 3 }, { "assets": 18273990, "current_assets": 5550796, "current_liabilities": 3880478, "equity": 13182178, "fixed_assets": 12723194, "liabilities": 8933195, "long_term_liabilities": 5052717, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 58176, "financing_cash_flow": 159002, "investing_cash_flow": -454372, "net_cash_flow": 3725539, "operating_cash_flow": 3970900, "quarter": 1 }, { "change_in_working_capital": -39861, "financing_cash_flow": 53688, "investing_cash_flow": -204185, "net_cash_flow": 3754814, "operating_cash_flow": 4141708, "quarter": 2 }, { "change_in_working_capital": 81975, "financing_cash_flow": 111292, "investing_cash_flow": -415913, "net_cash_flow": 3607869, "operating_cash_flow": 3911687, "quarter": 3 }, { "change_in_working_capital": -24560, "financing_cash_flow": 78807, "investing_cash_flow": -416903, "net_cash_flow": 4515216, "operating_cash_flow": 4551441, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6676447202878851, "current_ratio": 1.1885722271914132, "debt_to_equity_ratio": 0.7162033567007547, "profit_margin": 0.2989949395986275, "quarter": 1, "return_on_assets": 0.19962239281581876, "return_on_equity": 0.28558371590496306 }, { "asset_turnover_ratio": 0.6650978329541456, "current_ratio": 1.8748362358134099, "debt_to_equity_ratio": 0.7040152793780974, "profit_margin": 0.3039346799838172, "quarter": 2, "return_on_assets": 0.20214629701684855, "return_on_equity": 0.28653781959916086 }, { "asset_turnover_ratio": 0.6625607274242529, "current_ratio": 1.4480103554812, "debt_to_equity_ratio": 0.7003225184809684, "profit_margin": 0.29632789014447386, "quarter": 3, "return_on_assets": 0.19633522245021673, "return_on_equity": 0.27904653615342795 }, { "asset_turnover_ratio": 0.6600332494436081, "current_ratio": 1.4304413013036024, "debt_to_equity_ratio": 0.6776721570593266, "profit_margin": 0.3184845823977417, "quarter": 4, "return_on_assets": 0.210210413817672, "return_on_equity": 0.2914073076543193 } ], "income_statement": [ { "depreciation": 584785, "expenses": 6810579, "income_tax": 1128297, "marketing_expense": 1161365, "net_income": 4514412, "net_profit": 3386115, "operational_expense": 4299514, "product_revenue": 4437989, "quarter": 1, "rd_expense": 764467, "revenue": 11324991, "salaries_expense": 2654651, "service_revenue": 6887002 }, { "depreciation": 626601, "expenses": 6928168, "income_tax": 1122062, "marketing_expense": 1103679, "net_income": 4637169, "net_profit": 3515107, "operational_expense": 4446937, "product_revenue": 3810974, "quarter": 2, "rd_expense": 923814, "revenue": 11565337, "salaries_expense": 2750584, "service_revenue": 7754363 }, { "depreciation": 411822, "expenses": 7047788, "income_tax": 1263132, "marketing_expense": 763971, "net_income": 4762997, "net_profit": 3499865, "operational_expense": 4106231, "product_revenue": 2464438, "quarter": 3, "rd_expense": 1047616, "revenue": 11810785, "salaries_expense": 2177046, "service_revenue": 9346347 }, { "depreciation": 710058, "expenses": 7169473, "income_tax": 1050585, "marketing_expense": 1082581, "net_income": 4891968, "net_profit": 3841383, "operational_expense": 4020737, "product_revenue": 4490362, "quarter": 4, "rd_expense": 1430843, "revenue": 12061441, "salaries_expense": 2240747, "service_revenue": 7571079 } ], "market_conditions": { "gdp_growth": [ -0.000814793143295519, 0.015640166581834175, -0.001425008652499088, 0.003765396419942801 ], "inflation_rate": [ 0.027751586431359693, 0.025150767420150585, 0.02440092794292245, 0.031155286826302392 ], "interest_rate": [ 0.05421031651898006, 0.056932408545276716, 0.053086044048060915, 0.050677460683058145 ], "year": 1994 }, "random_event": { "description": "Ramirez and Sons Award Nomination in 1994", "impact": 0.09, "type": "Award Nomination" }, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 145565, "billable_hours_per_employee": 137, "client_concentration": 0.17, "client_retention_rate": 0.75, "employee_utilization_rate": 0.76, "gross_billings": 12413320, "net_revenue": 9866364, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 45678 }, { "average_project_size": 153594, "billable_hours_per_employee": 134, "client_concentration": 0.2, "client_retention_rate": 0.85, "employee_utilization_rate": 0.74, "gross_billings": 12928158, "net_revenue": 10253654, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 47471 }, { "average_project_size": 146841, "billable_hours_per_employee": 80, "client_concentration": 0.23, "client_retention_rate": 0.72, "employee_utilization_rate": 0.8, "gross_billings": 13093318, "net_revenue": 10656147, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 49334 }, { "average_project_size": 130850, "billable_hours_per_employee": 132, "client_concentration": 0.2, "client_retention_rate": 0.77, "employee_utilization_rate": 0.7, "gross_billings": 14088936, "net_revenue": 11074440, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 51271 } ], "balance_sheet": [ { "assets": 11487910, "current_assets": 4333724, "current_liabilities": 3435299, "equity": 8145912, "fixed_assets": 7154186, "liabilities": 5822348, "long_term_liabilities": 2387049, "quarter": 1 }, { "assets": 11668726, "current_assets": 5124816, "current_liabilities": 2482585, "equity": 8522290, "fixed_assets": 6543910, "liabilities": 5873038, "long_term_liabilities": 3390453, "quarter": 2 }, { "assets": 11852388, "current_assets": 4315891, "current_liabilities": 3281129, "equity": 8746061, "fixed_assets": 7536497, "liabilities": 5924169, "long_term_liabilities": 2643040, "quarter": 3 }, { "assets": 12038940, "current_assets": 3823908, "current_liabilities": 2770478, "equity": 8905632, "fixed_assets": 8215032, "liabilities": 5975745, "long_term_liabilities": 3205267, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -9687, "financing_cash_flow": 92700, "investing_cash_flow": -492335, "net_cash_flow": 2556168, "operating_cash_flow": 3025295, "quarter": 1 }, { "change_in_working_capital": -5136, "financing_cash_flow": -77629, "investing_cash_flow": -316069, "net_cash_flow": 2908504, "operating_cash_flow": 3333243, "quarter": 2 }, { "change_in_working_capital": 70948, "financing_cash_flow": 151660, "investing_cash_flow": -389455, "net_cash_flow": 3097077, "operating_cash_flow": 3322585, "quarter": 3 }, { "change_in_working_capital": -36018, "financing_cash_flow": -195924, "investing_cash_flow": -294685, "net_cash_flow": 3111909, "operating_cash_flow": 3458637, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8588476058743496, "current_ratio": 1.2615274536510506, "debt_to_equity_ratio": 0.7147570462337428, "profit_margin": 0.25139453602157796, "quarter": 1, "return_on_assets": 0.21590959539202517, "return_on_equity": 0.3044901540797396 }, { "asset_turnover_ratio": 0.8787295202578242, "current_ratio": 2.064306358090458, "debt_to_equity_ratio": 0.689138482731754, "profit_margin": 0.2659151557093696, "quarter": 2, "return_on_assets": 0.23366749720577892, "return_on_equity": 0.31993771627109613 }, { "asset_turnover_ratio": 0.8990717313675523, "current_ratio": 1.3153676676534205, "debt_to_equity_ratio": 0.6773528105966788, "profit_margin": 0.2644334767529014, "quarter": 3, "return_on_assets": 0.23774466377577244, "return_on_equity": 0.3221841238015605 }, { "asset_turnover_ratio": 0.9198849732617655, "current_ratio": 1.3802340245979214, "debt_to_equity_ratio": 0.6710074029557924, "profit_margin": 0.25666643189181576, "quarter": 4, "return_on_assets": 0.2361035938379957, "return_on_equity": 0.31917296829691594 } ], "income_statement": [ { "depreciation": 544945, "expenses": 6336341, "income_tax": 1049673, "marketing_expense": 713088, "net_income": 3530023, "net_profit": 2480350, "operational_expense": 3737007, "product_revenue": 2219922, "quarter": 1, "rd_expense": 825706, "revenue": 9866364, "salaries_expense": 2746844, "service_revenue": 7646442 }, { "depreciation": 606641, "expenses": 6585112, "income_tax": 941940, "marketing_expense": 1048503, "net_income": 3668542, "net_profit": 2726602, "operational_expense": 4286371, "product_revenue": 3542079, "quarter": 2, "rd_expense": 678459, "revenue": 10253654, "salaries_expense": 2516436, "service_revenue": 6711575 }, { "depreciation": 504743, "expenses": 6843650, "income_tax": 994655, "marketing_expense": 1181216, "net_income": 3812497, "net_profit": 2817842, "operational_expense": 4705735, "product_revenue": 4044156, "quarter": 3, "rd_expense": 1334501, "revenue": 10656147, "salaries_expense": 3145205, "service_revenue": 6611991 }, { "depreciation": 616200, "expenses": 7112339, "income_tax": 1119664, "marketing_expense": 930091, "net_income": 3962101, "net_profit": 2842437, "operational_expense": 4070303, "product_revenue": 3115271, "quarter": 4, "rd_expense": 853844, "revenue": 11074440, "salaries_expense": 2493084, "service_revenue": 7959169 } ], "market_conditions": { "gdp_growth": [ -0.012970517608160457, -0.002111850512726896, -0.013058124969279453, -0.00762588580451877 ], "inflation_rate": [ 0.02075456279959769, 0.021062675629954022, 0.023545870571423353, 0.024818557184287604 ], "interest_rate": [ 0.057392964719825114, 0.056678452772129524, 0.05120619823654581, 0.054718189146480155 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 117059, "billable_hours_per_employee": 126, "client_concentration": 0.12, "client_retention_rate": 0.61, "employee_utilization_rate": 0.66, "gross_billings": 20334697, "net_revenue": 18010499, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 83382 }, { "average_project_size": 79733, "billable_hours_per_employee": 81, "client_concentration": 0.26, "client_retention_rate": 0.88, "employee_utilization_rate": 0.63, "gross_billings": 21766829, "net_revenue": 18646971, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 86329 }, { "average_project_size": 191823, "billable_hours_per_employee": 122, "client_concentration": 0.37, "client_retention_rate": 0.65, "employee_utilization_rate": 0.76, "gross_billings": 22131799, "net_revenue": 19305937, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 89379 }, { "average_project_size": 117486, "billable_hours_per_employee": 105, "client_concentration": 0.22, "client_retention_rate": 0.75, "employee_utilization_rate": 0.73, "gross_billings": 25761792, "net_revenue": 19988189, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 92538 } ], "balance_sheet": [ { "assets": 20855399, "current_assets": 8377679, "current_liabilities": 5238446, "equity": 15564541, "fixed_assets": 12477720, "liabilities": 8783038, "long_term_liabilities": 3544592, "quarter": 1 }, { "assets": 21428522, "current_assets": 10184902, "current_liabilities": 5289021, "equity": 15795976, "fixed_assets": 11243620, "liabilities": 8940542, "long_term_liabilities": 3651521, "quarter": 2 }, { "assets": 22017395, "current_assets": 10752311, "current_liabilities": 3946569, "equity": 16498705, "fixed_assets": 11265084, "liabilities": 9100871, "long_term_liabilities": 5154302, "quarter": 3 }, { "assets": 22622451, "current_assets": 7151199, "current_liabilities": 4213205, "equity": 17334653, "fixed_assets": 15471252, "liabilities": 9264076, "long_term_liabilities": 5050871, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -51613, "financing_cash_flow": 195334, "investing_cash_flow": -438820, "net_cash_flow": 4381570, "operating_cash_flow": 4717247, "quarter": 1 }, { "change_in_working_capital": -17889, "financing_cash_flow": 47129, "investing_cash_flow": -453465, "net_cash_flow": 4273013, "operating_cash_flow": 4680076, "quarter": 2 }, { "change_in_working_capital": -59660, "financing_cash_flow": -168298, "investing_cash_flow": -208200, "net_cash_flow": 4289669, "operating_cash_flow": 4680531, "quarter": 3 }, { "change_in_working_capital": -54676, "financing_cash_flow": -73564, "investing_cash_flow": -346753, "net_cash_flow": 4623419, "operating_cash_flow": 4729937, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8635892796872408, "current_ratio": 1.5992679890181172, "debt_to_equity_ratio": 0.5642979128006409, "profit_margin": 0.19389690424457423, "quarter": 1, "return_on_assets": 0.16744728787015775, "return_on_equity": 0.22436768292749526 }, { "asset_turnover_ratio": 0.8701939872474639, "current_ratio": 1.9256686634445204, "debt_to_equity_ratio": 0.56600123980943, "profit_margin": 0.17740125192450829, "quarter": 2, "return_on_assets": 0.15437350275487968, "return_on_equity": 0.20942017131451707 }, { "asset_turnover_ratio": 0.8768492821244294, "current_ratio": 2.724470546441732, "debt_to_equity_ratio": 0.5516112325179461, "profit_margin": 0.18554815547155262, "quarter": 3, "return_on_assets": 0.16269776692474291, "return_on_equity": 0.21711891933336586 }, { "asset_turnover_ratio": 0.883555411391984, "current_ratio": 1.6973299424072648, "debt_to_equity_ratio": 0.5344252348172185, "profit_margin": 0.19893137892582466, "quarter": 4, "return_on_assets": 0.17576689634558165, "return_on_equity": 0.22938318984521927 } ], "income_statement": [ { "depreciation": 1225067, "expenses": 13474620, "income_tax": 1043699, "marketing_expense": 1489322, "net_income": 4535879, "net_profit": 3492180, "operational_expense": 7401432, "product_revenue": 3709855, "quarter": 1, "rd_expense": 1988088, "revenue": 18010499, "salaries_expense": 5355194, "service_revenue": 14300644 }, { "depreciation": 1372080, "expenses": 13941606, "income_tax": 1397369, "marketing_expense": 1931196, "net_income": 4705365, "net_profit": 3307996, "operational_expense": 7808335, "product_revenue": 6931154, "quarter": 2, "rd_expense": 2426162, "revenue": 18646971, "salaries_expense": 5783851, "service_revenue": 11715817 }, { "depreciation": 1098350, "expenses": 14424776, "income_tax": 1298980, "marketing_expense": 2228658, "net_income": 4881161, "net_profit": 3582181, "operational_expense": 8862189, "product_revenue": 7377538, "quarter": 3, "rd_expense": 1836374, "revenue": 19305937, "salaries_expense": 5423368, "service_revenue": 11928399 }, { "depreciation": 753659, "expenses": 14924692, "income_tax": 1087219, "marketing_expense": 1915763, "net_income": 5063497, "net_profit": 3976278, "operational_expense": 8163335, "product_revenue": 6190690, "quarter": 4, "rd_expense": 2736205, "revenue": 19988189, "salaries_expense": 6081455, "service_revenue": 13797499 } ], "market_conditions": { "gdp_growth": [ -0.02019031752614596, -0.014067688209774817, -0.02211913516320481, -0.021065569359908165 ], "inflation_rate": [ 0.029424648668009718, 0.036854915639177824, 0.030568966275223926, 0.03200362569782061 ], "interest_rate": [ 0.05642871011621414, 0.05724905947354792, 0.055268406158116894, 0.06167581944245282 ], "year": 1996 }, "random_event": { "description": "Ramirez and Sons Industry Recognition in 1996", "impact": -0.08, "type": "Industry Recognition" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 190242, "billable_hours_per_employee": 133, "client_concentration": 0.18, "client_retention_rate": 0.66, "employee_utilization_rate": 0.65, "gross_billings": 7507480, "net_revenue": 5831222, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 26996 }, { "average_project_size": 113885, "billable_hours_per_employee": 80, "client_concentration": 0.16, "client_retention_rate": 0.88, "employee_utilization_rate": 0.63, "gross_billings": 6630566, "net_revenue": 5965938, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 27620 }, { "average_project_size": 155256, "billable_hours_per_employee": 84, "client_concentration": 0.29, "client_retention_rate": 0.74, "employee_utilization_rate": 0.74, "gross_billings": 7501939, "net_revenue": 6103768, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 28258 }, { "average_project_size": 99226, "billable_hours_per_employee": 160, "client_concentration": 0.22, "client_retention_rate": 0.69, "employee_utilization_rate": 0.7, "gross_billings": 8008563, "net_revenue": 6244781, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 28911 } ], "balance_sheet": [ { "assets": 6163806, "current_assets": 1972679, "current_liabilities": 1287644, "equity": 4775511, "fixed_assets": 4191127, "liabilities": 2694126, "long_term_liabilities": 1406482, "quarter": 1 }, { "assets": 6370914, "current_assets": 3094140, "current_liabilities": 1603194, "equity": 5058984, "fixed_assets": 3276774, "liabilities": 2745007, "long_term_liabilities": 1141813, "quarter": 2 }, { "assets": 6584981, "current_assets": 2749895, "current_liabilities": 1370528, "equity": 5270663, "fixed_assets": 3835086, "liabilities": 2796850, "long_term_liabilities": 1426322, "quarter": 3 }, { "assets": 6806241, "current_assets": 3154973, "current_liabilities": 1417482, "equity": 5469427, "fixed_assets": 3651268, "liabilities": 2849672, "long_term_liabilities": 1432190, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -2256, "financing_cash_flow": -188857, "investing_cash_flow": -427622, "net_cash_flow": 1416907, "operating_cash_flow": 1517678, "quarter": 1 }, { "change_in_working_capital": -30524, "financing_cash_flow": -99387, "investing_cash_flow": -306317, "net_cash_flow": 1500407, "operating_cash_flow": 1667922, "quarter": 2 }, { "change_in_working_capital": 36599, "financing_cash_flow": 83576, "investing_cash_flow": -294681, "net_cash_flow": 1391446, "operating_cash_flow": 1708821, "quarter": 3 }, { "change_in_working_capital": 78647, "financing_cash_flow": -169237, "investing_cash_flow": -136570, "net_cash_flow": 1543769, "operating_cash_flow": 1891232, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.946042428979757, "current_ratio": 1.532006517329324, "debt_to_equity_ratio": 0.5641544957178405, "profit_margin": 0.22393779554268384, "quarter": 1, "return_on_assets": 0.21185465603557282, "return_on_equity": 0.27344319801587724 }, { "asset_turnover_ratio": 0.9364336106247864, "current_ratio": 1.9299847679070654, "debt_to_equity_ratio": 0.5426004509996474, "profit_margin": 0.24020983791651873, "quarter": 2, "return_on_assets": 0.22494056582776034, "return_on_equity": 0.2832736770861501 }, { "asset_turnover_ratio": 0.9269226441200058, "current_ratio": 2.0064493392327627, "debt_to_equity_ratio": 0.5306448164111423, "profit_margin": 0.2428879996749549, "quarter": 3, "return_on_assets": 0.22513838688372828, "return_on_equity": 0.2812799831823814 }, { "asset_turnover_ratio": 0.9175080635551989, "current_ratio": 2.2257587750673378, "debt_to_equity_ratio": 0.5210183809016923, "profit_margin": 0.2422595764367077, "quarter": 4, "return_on_assets": 0.22227511485414636, "return_on_equity": 0.2766026496011374 } ], "income_statement": [ { "depreciation": 211847, "expenses": 3972456, "income_tax": 552935, "marketing_expense": 653540, "net_income": 1858766, "net_profit": 1305831, "operational_expense": 2413378, "product_revenue": 1358486, "quarter": 1, "rd_expense": 406453, "revenue": 5831222, "salaries_expense": 1491949, "service_revenue": 4472736 }, { "depreciation": 234845, "expenses": 4047891, "income_tax": 484970, "marketing_expense": 579719, "net_income": 1918047, "net_profit": 1433077, "operational_expense": 2248451, "product_revenue": 1724607, "quarter": 2, "rd_expense": 641165, "revenue": 5965938, "salaries_expense": 1579169, "service_revenue": 4241331 }, { "depreciation": 226289, "expenses": 4124760, "income_tax": 496476, "marketing_expense": 416894, "net_income": 1979008, "net_profit": 1482532, "operational_expense": 2850585, "product_revenue": 1883934, "quarter": 3, "rd_expense": 735476, "revenue": 6103768, "salaries_expense": 1403085, "service_revenue": 4219834 }, { "depreciation": 378374, "expenses": 4203088, "income_tax": 528835, "marketing_expense": 622736, "net_income": 2041693, "net_profit": 1512858, "operational_expense": 2916752, "product_revenue": 2406123, "quarter": 4, "rd_expense": 466470, "revenue": 6244781, "salaries_expense": 1597079, "service_revenue": 3838658 } ], "market_conditions": { "gdp_growth": [ 0.01645617119344056, 0.009297747062750817, 0.01534405528432727, 0.009276207654103762 ], "inflation_rate": [ 0.028657328855806505, 0.02787959712450748, 0.02375997068823032, 0.0304845976794468 ], "interest_rate": [ 0.051026236409887175, 0.053318212833688115, 0.04783906728579908, 0.055413997550229944 ], "year": 1997 }, "random_event": { "description": "Ramirez and Sons Introduction of New Service in 1997", "impact": -0.03, "type": "Introduction of New Service" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 152575, "billable_hours_per_employee": 99, "client_concentration": 0.39, "client_retention_rate": 0.73, "employee_utilization_rate": 0.7, "gross_billings": 16001546, "net_revenue": 13500021, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 62500 }, { "average_project_size": 122802, "billable_hours_per_employee": 146, "client_concentration": 0.21, "client_retention_rate": 0.62, "employee_utilization_rate": 0.68, "gross_billings": 17622979, "net_revenue": 13806564, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 63919 }, { "average_project_size": 99149, "billable_hours_per_employee": 93, "client_concentration": 0.11, "client_retention_rate": 0.63, "employee_utilization_rate": 0.71, "gross_billings": 17681719, "net_revenue": 14120067, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 65371 }, { "average_project_size": 137087, "billable_hours_per_employee": 130, "client_concentration": 0.17, "client_retention_rate": 0.88, "employee_utilization_rate": 0.78, "gross_billings": 17393214, "net_revenue": 14440690, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 66855 } ], "balance_sheet": [ { "assets": 13608573, "current_assets": 6121903, "current_liabilities": 3309373, "equity": 9203449, "fixed_assets": 7486670, "liabilities": 8004286, "long_term_liabilities": 4694913, "quarter": 1 }, { "assets": 13814956, "current_assets": 6702087, "current_liabilities": 3507212, "equity": 9364482, "fixed_assets": 7112869, "liabilities": 8106064, "long_term_liabilities": 4598852, "quarter": 2 }, { "assets": 14024469, "current_assets": 6869338, "current_liabilities": 4108625, "equity": 9565441, "fixed_assets": 7155131, "liabilities": 8209136, "long_term_liabilities": 4100511, "quarter": 3 }, { "assets": 14237160, "current_assets": 5110194, "current_liabilities": 4055164, "equity": 9792965, "fixed_assets": 9126966, "liabilities": 8313519, "long_term_liabilities": 4258355, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -12812, "financing_cash_flow": 46997, "investing_cash_flow": -132166, "net_cash_flow": 4019972, "operating_cash_flow": 4330752, "quarter": 1 }, { "change_in_working_capital": 4879, "financing_cash_flow": -131674, "investing_cash_flow": -239011, "net_cash_flow": 4133927, "operating_cash_flow": 4456043, "quarter": 2 }, { "change_in_working_capital": 97123, "financing_cash_flow": 168287, "investing_cash_flow": -296036, "net_cash_flow": 4158564, "operating_cash_flow": 4618703, "quarter": 3 }, { "change_in_working_capital": 88396, "financing_cash_flow": 40555, "investing_cash_flow": -382337, "net_cash_flow": 4078057, "operating_cash_flow": 4551983, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9920232635706918, "current_ratio": 1.8498679357086674, "debt_to_equity_ratio": 0.8697050420988914, "profit_margin": 0.2666041778749826, "quarter": 1, "return_on_assets": 0.2644775466171214, "return_on_equity": 0.391066653381792 }, { "asset_turnover_ratio": 0.9993925424011484, "current_ratio": 1.9109443626447447, "debt_to_equity_ratio": 0.8656179807916765, "profit_margin": 0.26477188676342645, "quarter": 2, "return_on_assets": 0.26461104906884975, "return_on_equity": 0.3903675611742326 }, { "asset_turnover_ratio": 1.0068165147643022, "current_ratio": 1.671931120508686, "debt_to_equity_ratio": 0.8582077919878446, "profit_margin": 0.2655871250469279, "quarter": 3, "return_on_assets": 0.2673975036060189, "return_on_equity": 0.3920475804513352 }, { "asset_turnover_ratio": 1.0142956881850032, "current_ratio": 1.260169502392505, "debt_to_equity_ratio": 0.8489276741007448, "profit_margin": 0.26794592225163755, "quarter": 4, "return_on_assets": 0.27177639360659006, "return_on_equity": 0.39511261400403247 } ], "income_statement": [ { "depreciation": 731590, "expenses": 8690379, "income_tax": 1210480, "marketing_expense": 1407003, "net_income": 4809642, "net_profit": 3599162, "operational_expense": 5168474, "product_revenue": 3130551, "quarter": 1, "rd_expense": 929445, "revenue": 13500021, "salaries_expense": 2879574, "service_revenue": 10369470 }, { "depreciation": 800453, "expenses": 8925620, "income_tax": 1225354, "marketing_expense": 1765449, "net_income": 4880944, "net_profit": 3655590, "operational_expense": 5223673, "product_revenue": 4072246, "quarter": 2, "rd_expense": 1711335, "revenue": 13806564, "salaries_expense": 2724114, "service_revenue": 9734318 }, { "depreciation": 868595, "expenses": 9167229, "income_tax": 1202730, "marketing_expense": 1640711, "net_income": 4952838, "net_profit": 3750108, "operational_expense": 5374098, "product_revenue": 5495232, "quarter": 3, "rd_expense": 1097298, "revenue": 14120067, "salaries_expense": 4218940, "service_revenue": 8624835 }, { "depreciation": 682659, "expenses": 9415379, "income_tax": 1155987, "marketing_expense": 1653642, "net_income": 5025311, "net_profit": 3869324, "operational_expense": 5839909, "product_revenue": 4329819, "quarter": 4, "rd_expense": 1295467, "revenue": 14440690, "salaries_expense": 2950739, "service_revenue": 10110871 } ], "market_conditions": { "gdp_growth": [ -0.008655530642913415, -0.0019226302170375787, 0.004093801322629079, 0.004759224881229743 ], "inflation_rate": [ 0.031060946295878984, 0.03620215626255165, 0.035236662217160625, 0.034830665163345695 ], "interest_rate": [ 0.06292564856753999, 0.0633185608331532, 0.06254847485532951, 0.060918948869898785 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 65198, "billable_hours_per_employee": 123, "client_concentration": 0.33, "client_retention_rate": 0.87, "employee_utilization_rate": 0.71, "gross_billings": 7031663, "net_revenue": 6278704, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 29068 }, { "average_project_size": 61932, "billable_hours_per_employee": 103, "client_concentration": 0.26, "client_retention_rate": 0.89, "employee_utilization_rate": 0.62, "gross_billings": 8528494, "net_revenue": 6593343, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 30525 }, { "average_project_size": 54182, "billable_hours_per_employee": 135, "client_concentration": 0.38, "client_retention_rate": 0.78, "employee_utilization_rate": 0.68, "gross_billings": 8886683, "net_revenue": 6923749, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 32054 }, { "average_project_size": 66834, "billable_hours_per_employee": 126, "client_concentration": 0.2, "client_retention_rate": 0.71, "employee_utilization_rate": 0.73, "gross_billings": 8897848, "net_revenue": 7270713, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 33661 } ], "balance_sheet": [ { "assets": 8135004, "current_assets": 3232015, "current_liabilities": 2252167, "equity": 5696287, "fixed_assets": 4902989, "liabilities": 4162385, "long_term_liabilities": 1910218, "quarter": 1 }, { "assets": 8302541, "current_assets": 3958907, "current_liabilities": 2144425, "equity": 5903226, "fixed_assets": 4343634, "liabilities": 4204534, "long_term_liabilities": 2060109, "quarter": 2 }, { "assets": 8473528, "current_assets": 3869659, "current_liabilities": 2204748, "equity": 6190083, "fixed_assets": 4603869, "liabilities": 4247110, "long_term_liabilities": 2042362, "quarter": 3 }, { "assets": 8648037, "current_assets": 3634542, "current_liabilities": 1794815, "equity": 6547960, "fixed_assets": 5013495, "liabilities": 4290117, "long_term_liabilities": 2495302, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 49829, "financing_cash_flow": 163061, "investing_cash_flow": -391432, "net_cash_flow": 1744090, "operating_cash_flow": 2109859, "quarter": 1 }, { "change_in_working_capital": 19189, "financing_cash_flow": -173365, "investing_cash_flow": -120238, "net_cash_flow": 1804178, "operating_cash_flow": 2152424, "quarter": 2 }, { "change_in_working_capital": 69611, "financing_cash_flow": -145656, "investing_cash_flow": -424869, "net_cash_flow": 2187179, "operating_cash_flow": 2355929, "quarter": 3 }, { "change_in_working_capital": -46055, "financing_cash_flow": 18148, "investing_cash_flow": -224378, "net_cash_flow": 2227129, "operating_cash_flow": 2609637, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7718132652424019, "current_ratio": 1.4350689802310397, "debt_to_equity_ratio": 0.7307189753606165, "profit_margin": 0.27452608054146205, "quarter": 1, "return_on_assets": 0.21188287061690442, "return_on_equity": 0.30259500618560825 }, { "asset_turnover_ratio": 0.7941355544043684, "current_ratio": 1.8461391748370775, "debt_to_equity_ratio": 0.7122434411286304, "profit_margin": 0.273794189078287, "quarter": 2, "return_on_assets": 0.21742970013637994, "return_on_equity": 0.30580211565676124 }, { "asset_turnover_ratio": 0.8171034544288991, "current_ratio": 1.755147980630893, "debt_to_equity_ratio": 0.686115194255069, "profit_margin": 0.28361296748336773, "quarter": 3, "return_on_assets": 0.2317411354514908, "return_on_equity": 0.3172275719081634 }, { "asset_turnover_ratio": 0.8407356490264785, "current_ratio": 2.0250231918052837, "debt_to_equity_ratio": 0.6551837518860836, "profit_margin": 0.3012139249616922, "quarter": 4, "return_on_assets": 0.2532412846984813, "return_on_equity": 0.3344614200453271 } ], "income_statement": [ { "depreciation": 386191, "expenses": 3995640, "income_tax": 559396, "marketing_expense": 490999, "net_income": 2283064, "net_profit": 1723668, "operational_expense": 2178592, "product_revenue": 2460468, "quarter": 1, "rd_expense": 760602, "revenue": 6278704, "salaries_expense": 1810657, "service_revenue": 3818236 }, { "depreciation": 347205, "expenses": 4166857, "income_tax": 621267, "marketing_expense": 608339, "net_income": 2426486, "net_profit": 1805219, "operational_expense": 2230359, "product_revenue": 2562283, "quarter": 2, "rd_expense": 591098, "revenue": 6593343, "salaries_expense": 1355903, "service_revenue": 4031060 }, { "depreciation": 392264, "expenses": 4345411, "income_tax": 614673, "marketing_expense": 572210, "net_income": 2578338, "net_profit": 1963665, "operational_expense": 2421954, "product_revenue": 1764015, "quarter": 3, "rd_expense": 461819, "revenue": 6923749, "salaries_expense": 1429240, "service_revenue": 5159734 }, { "depreciation": 419597, "expenses": 4531616, "income_tax": 549057, "marketing_expense": 662443, "net_income": 2739097, "net_profit": 2190040, "operational_expense": 2296548, "product_revenue": 2580118, "quarter": 4, "rd_expense": 718725, "revenue": 7270713, "salaries_expense": 1531873, "service_revenue": 4690595 } ], "market_conditions": { "gdp_growth": [ -0.013892132344440223, -0.025955442454134805, -0.02296892769246658, -0.020815328561595986 ], "inflation_rate": [ 0.024102961304402083, 0.025260527149053587, 0.023629195710226047, 0.02305781638049879 ], "interest_rate": [ 0.041572436736108144, 0.048029897514446376, 0.04912697234940317, 0.04380294732150357 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 73238, "billable_hours_per_employee": 134, "client_concentration": 0.22, "client_retention_rate": 0.85, "employee_utilization_rate": 0.75, "gross_billings": 24268541, "net_revenue": 19835237, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 91830 }, { "average_project_size": 113410, "billable_hours_per_employee": 129, "client_concentration": 0.37, "client_retention_rate": 0.6, "employee_utilization_rate": 0.67, "gross_billings": 22268432, "net_revenue": 20126345, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 93178 }, { "average_project_size": 74975, "billable_hours_per_employee": 140, "client_concentration": 0.26, "client_retention_rate": 0.76, "employee_utilization_rate": 0.7, "gross_billings": 23043078, "net_revenue": 20421727, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 94545 }, { "average_project_size": 137205, "billable_hours_per_employee": 150, "client_concentration": 0.15, "client_retention_rate": 0.71, "employee_utilization_rate": 0.61, "gross_billings": 26660188, "net_revenue": 20721443, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 95933 } ], "balance_sheet": [ { "assets": 21182082, "current_assets": 7846255, "current_liabilities": 5688444, "equity": 14816166, "fixed_assets": 13335827, "liabilities": 11468015, "long_term_liabilities": 5779571, "quarter": 1 }, { "assets": 21851164, "current_assets": 7670820, "current_liabilities": 6369614, "equity": 14913978, "fixed_assets": 14180344, "liabilities": 11640318, "long_term_liabilities": 5270704, "quarter": 2 }, { "assets": 22541380, "current_assets": 8298005, "current_liabilities": 5992061, "equity": 15561061, "fixed_assets": 14243375, "liabilities": 11815211, "long_term_liabilities": 5823150, "quarter": 3 }, { "assets": 23253399, "current_assets": 10335133, "current_liabilities": 5823536, "equity": 16148147, "fixed_assets": 12918266, "liabilities": 11992731, "long_term_liabilities": 6169195, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -68719, "financing_cash_flow": -93492, "investing_cash_flow": -314886, "net_cash_flow": 6121503, "operating_cash_flow": 6226531, "quarter": 1 }, { "change_in_working_capital": -44961, "financing_cash_flow": 172776, "investing_cash_flow": -107882, "net_cash_flow": 5310867, "operating_cash_flow": 5962487, "quarter": 2 }, { "change_in_working_capital": -32523, "financing_cash_flow": -88302, "investing_cash_flow": -352458, "net_cash_flow": 4997139, "operating_cash_flow": 5544621, "quarter": 3 }, { "change_in_working_capital": 71570, "financing_cash_flow": -154155, "investing_cash_flow": -180326, "net_cash_flow": 5588175, "operating_cash_flow": 5678335, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9364158348551385, "current_ratio": 1.3793323798212658, "debt_to_equity_ratio": 0.7740204179677792, "profit_margin": 0.25722399989473277, "quarter": 1, "return_on_assets": 0.24086862660620426, "return_on_equity": 0.34436027512110756 }, { "asset_turnover_ratio": 0.9210651203752807, "current_ratio": 1.2042833364784742, "debt_to_equity_ratio": 0.7804971953156965, "profit_margin": 0.2336803826030012, "quarter": 2, "return_on_assets": 0.21523484973157495, "return_on_equity": 0.3153506059885565 }, { "asset_turnover_ratio": 0.9059661387191024, "current_ratio": 1.3848331984604296, "debt_to_equity_ratio": 0.759280552913455, "profit_margin": 0.23675235693827462, "quarter": 3, "return_on_assets": 0.21448961864801533, "return_on_equity": 0.3107045207264466 }, { "asset_turnover_ratio": 0.8911145850118514, "current_ratio": 1.7747178003192563, "debt_to_equity_ratio": 0.7426691743640926, "profit_margin": 0.23586576475393148, "quarter": 4, "return_on_assets": 0.2101834230772026, "return_on_equity": 0.3026650054647137 } ], "income_statement": [ { "depreciation": 1124432, "expenses": 13337982, "income_tax": 1395156, "marketing_expense": 1498120, "net_income": 6497255, "net_profit": 5102099, "operational_expense": 7727929, "product_revenue": 6462213, "quarter": 1, "rd_expense": 1515409, "revenue": 19835237, "salaries_expense": 4304537, "service_revenue": 13373024 }, { "depreciation": 1259355, "expenses": 13510911, "income_tax": 1912302, "marketing_expense": 1819438, "net_income": 6615434, "net_profit": 4703132, "operational_expense": 7913167, "product_revenue": 7483289, "quarter": 2, "rd_expense": 2468207, "revenue": 20126345, "salaries_expense": 5807146, "service_revenue": 12643056 }, { "depreciation": 709729, "expenses": 13686083, "income_tax": 1900752, "marketing_expense": 2363286, "net_income": 6735644, "net_profit": 4834892, "operational_expense": 9110811, "product_revenue": 7360505, "quarter": 3, "rd_expense": 2216153, "revenue": 20421727, "salaries_expense": 6799820, "service_revenue": 13061222 }, { "depreciation": 790856, "expenses": 13863525, "income_tax": 1970439, "marketing_expense": 2339974, "net_income": 6857918, "net_profit": 4887479, "operational_expense": 8840510, "product_revenue": 7559823, "quarter": 4, "rd_expense": 2249374, "revenue": 20721443, "salaries_expense": 4906857, "service_revenue": 13161620 } ], "market_conditions": { "gdp_growth": [ -0.008248606155326842, -0.0009005657050851056, -0.010971175487648348, -0.0014963853150658148 ], "inflation_rate": [ 0.03690063732853086, 0.04010415223126676, 0.03962354733225213, 0.03405001487091834 ], "interest_rate": [ 0.04334962863557456, 0.05089887877524622, 0.05083598790903255, 0.05221258463498993 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 181246, "billable_hours_per_employee": 107, "client_concentration": 0.37, "client_retention_rate": 0.87, "employee_utilization_rate": 0.66, "gross_billings": 7684314, "net_revenue": 6110170, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 28288 }, { "average_project_size": 145427, "billable_hours_per_employee": 128, "client_concentration": 0.14, "client_retention_rate": 0.87, "employee_utilization_rate": 0.79, "gross_billings": 7805239, "net_revenue": 6348810, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 29393 }, { "average_project_size": 147828, "billable_hours_per_employee": 130, "client_concentration": 0.19, "client_retention_rate": 0.74, "employee_utilization_rate": 0.65, "gross_billings": 8423344, "net_revenue": 6596770, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 30541 }, { "average_project_size": 131956, "billable_hours_per_employee": 128, "client_concentration": 0.36, "client_retention_rate": 0.65, "employee_utilization_rate": 0.61, "gross_billings": 8148973, "net_revenue": 6854415, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 31733 } ], "balance_sheet": [ { "assets": 8973224, "current_assets": 3659752, "current_liabilities": 1889321, "equity": 5748803, "fixed_assets": 5313472, "liabilities": 4587924, "long_term_liabilities": 2698603, "quarter": 1 }, { "assets": 9233952, "current_assets": 3668936, "current_liabilities": 2342849, "equity": 5935858, "fixed_assets": 5565016, "liabilities": 4670727, "long_term_liabilities": 2327878, "quarter": 2 }, { "assets": 9502257, "current_assets": 3576116, "current_liabilities": 2228635, "equity": 6096449, "fixed_assets": 5926141, "liabilities": 4755025, "long_term_liabilities": 2526390, "quarter": 3 }, { "assets": 9778357, "current_assets": 3362211, "current_liabilities": 2224106, "equity": 6452810, "fixed_assets": 6416146, "liabilities": 4840843, "long_term_liabilities": 2616737, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -37479, "financing_cash_flow": -192022, "investing_cash_flow": -486072, "net_cash_flow": 1423752, "operating_cash_flow": 1773327, "quarter": 1 }, { "change_in_working_capital": -47227, "financing_cash_flow": -97418, "investing_cash_flow": -198527, "net_cash_flow": 1382028, "operating_cash_flow": 1807096, "quarter": 2 }, { "change_in_working_capital": -91931, "financing_cash_flow": 40921, "investing_cash_flow": -169340, "net_cash_flow": 1388290, "operating_cash_flow": 1783178, "quarter": 3 }, { "change_in_working_capital": -33301, "financing_cash_flow": -43193, "investing_cash_flow": -225782, "net_cash_flow": 1768934, "operating_cash_flow": 1965385, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6809336309892632, "current_ratio": 1.937072630855212, "debt_to_equity_ratio": 0.7980659626012581, "profit_margin": 0.2231530382951702, "quarter": 1, "return_on_assets": 0.15195240863261633, "return_on_equity": 0.2371803312793985 }, { "asset_turnover_ratio": 0.6875506825246654, "current_ratio": 1.5660147111486913, "debt_to_equity_ratio": 0.7868663637169218, "profit_margin": 0.21620319398438448, "quarter": 2, "return_on_assets": 0.1486506535879762, "return_on_equity": 0.2312442447241831 }, { "asset_turnover_ratio": 0.6942319072195163, "current_ratio": 1.6046216630358943, "debt_to_equity_ratio": 0.7799663377812232, "profit_margin": 0.20452691241319615, "quarter": 3, "return_on_assets": 0.14198910848233215, "return_on_equity": 0.22131194733196324 }, { "asset_turnover_ratio": 0.7009781909169404, "current_ratio": 1.5117134704910646, "debt_to_equity_ratio": 0.7501914669733031, "profit_margin": 0.22106861052329047, "quarter": 4, "return_on_assets": 0.15496427467313784, "return_on_equity": 0.234827307793039 } ], "income_statement": [ { "depreciation": 409824, "expenses": 4350647, "income_tax": 396020, "marketing_expense": 511935, "net_income": 1759523, "net_profit": 1363503, "operational_expense": 2803544, "product_revenue": 2082071, "quarter": 1, "rd_expense": 452614, "revenue": 6110170, "salaries_expense": 1917799, "service_revenue": 4028099 }, { "depreciation": 434463, "expenses": 4530332, "income_tax": 445845, "marketing_expense": 895060, "net_income": 1818478, "net_profit": 1372633, "operational_expense": 2711681, "product_revenue": 1530556, "quarter": 2, "rd_expense": 762155, "revenue": 6348810, "salaries_expense": 1389962, "service_revenue": 4818254 }, { "depreciation": 433961, "expenses": 4717438, "income_tax": 530115, "marketing_expense": 870201, "net_income": 1879332, "net_profit": 1349217, "operational_expense": 3240760, "product_revenue": 2422076, "quarter": 3, "rd_expense": 690601, "revenue": 6596770, "salaries_expense": 2042815, "service_revenue": 4174694 }, { "depreciation": 450089, "expenses": 4912273, "income_tax": 426846, "marketing_expense": 568332, "net_income": 1942142, "net_profit": 1515296, "operational_expense": 3355105, "product_revenue": 1453952, "quarter": 4, "rd_expense": 817378, "revenue": 6854415, "salaries_expense": 2423738, "service_revenue": 5400463 } ], "market_conditions": { "gdp_growth": [ 0.01426972890401183, 0.0173368922854912, 0.011265897452249795, -0.0010501671306478513 ], "inflation_rate": [ 0.03156297017867669, 0.036294827874936784, 0.027947756771733744, 0.027005950693453483 ], "interest_rate": [ 0.03871082369880847, 0.04590082731670457, 0.044453834195246615, 0.04582385992916783 ], "year": 2001 }, "random_event": null, "year": 2001 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Distressed", "founding_year": 1996, "industry": "Advertising", "location": "Danielbury", "name": "Neal PLC", "num_employees": 828, "region": "Europe", "revenue_size": "Medium", "website": "www.nealplc.com" }

[ { "advertising_kpis": [ { "average_project_size": 80993, "billable_hours_per_employee": 104, "client_concentration": 0.12, "client_retention_rate": 0.62, "employee_utilization_rate": 0.75, "gross_billings": 19555467, "net_revenue": 15457606, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 18669 }, { "average_project_size": 111611, "billable_hours_per_employee": 104, "client_concentration": 0.38, "client_retention_rate": 0.61, "employee_utilization_rate": 0.68, "gross_billings": 17870373, "net_revenue": 15554848, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 18786 }, { "average_project_size": 146195, "billable_hours_per_employee": 135, "client_concentration": 0.12, "client_retention_rate": 0.62, "employee_utilization_rate": 0.73, "gross_billings": 17902072, "net_revenue": 15652702, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 18904 }, { "average_project_size": 119643, "billable_hours_per_employee": 139, "client_concentration": 0.27, "client_retention_rate": 0.89, "employee_utilization_rate": 0.77, "gross_billings": 19037181, "net_revenue": 15751172, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 19023 } ], "balance_sheet": [ { "assets": 20814598, "current_assets": 9876149, "current_liabilities": 5808848, "equity": 13210368, "fixed_assets": 10938449, "liabilities": 12042483, "long_term_liabilities": 6233635, "quarter": 1 }, { "assets": 21223335, "current_assets": 10272246, "current_liabilities": 5705903, "equity": 13328901, "fixed_assets": 10951089, "liabilities": 12258424, "long_term_liabilities": 6552521, "quarter": 2 }, { "assets": 21640099, "current_assets": 7030497, "current_liabilities": 5803209, "equity": 14120269, "fixed_assets": 14609602, "liabilities": 12478238, "long_term_liabilities": 6675029, "quarter": 3 }, { "assets": 22065047, "current_assets": 9458928, "current_liabilities": 6081608, "equity": 14007708, "fixed_assets": 12606119, "liabilities": 12701994, "long_term_liabilities": 6620386, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 73996, "financing_cash_flow": 58128, "investing_cash_flow": -482331, "net_cash_flow": 4812194, "operating_cash_flow": 5013511, "quarter": 1 }, { "change_in_working_capital": 31709, "financing_cash_flow": -181583, "investing_cash_flow": -152994, "net_cash_flow": 5025628, "operating_cash_flow": 5282211, "quarter": 2 }, { "change_in_working_capital": -88667, "financing_cash_flow": 124158, "investing_cash_flow": -291467, "net_cash_flow": 5367819, "operating_cash_flow": 5797672, "quarter": 3 }, { "change_in_working_capital": 83181, "financing_cash_flow": 141825, "investing_cash_flow": -342198, "net_cash_flow": 5124784, "operating_cash_flow": 5268913, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7426329348277588, "current_ratio": 1.7001906402095561, "debt_to_equity_ratio": 0.9115933030783094, "profit_margin": 0.2871242157420755, "quarter": 1, "return_on_assets": 0.2132278989966561, "return_on_equity": 0.335967400756739 }, { "asset_turnover_ratio": 0.7329125229376062, "current_ratio": 1.8002840216526639, "debt_to_equity_ratio": 0.9196875271262049, "profit_margin": 0.28055497552917263, "quarter": 2, "return_on_assets": 0.20562225493778427, "return_on_equity": 0.3274080886338641 }, { "asset_turnover_ratio": 0.7233193341675562, "current_ratio": 1.2114843701131564, "debt_to_equity_ratio": 0.8837110681106712, "profit_margin": 0.31677649009097597, "quarter": 3, "return_on_assets": 0.22913055989254022, "return_on_equity": 0.3511553498024719 }, { "asset_turnover_ratio": 0.7138517312018415, "current_ratio": 1.5553333920897237, "debt_to_equity_ratio": 0.9067860352314597, "profit_margin": 0.29487678758126695, "quarter": 4, "return_on_assets": 0.21049830530612512, "return_on_equity": 0.3315785137725601 } ], "income_statement": [ { "depreciation": 575258, "expenses": 9369037, "income_tax": 1650316, "marketing_expense": 1847783, "net_income": 6088569, "net_profit": 4438253, "operational_expense": 5432241, "product_revenue": 6035793, "quarter": 1, "rd_expense": 987349, "revenue": 15457606, "salaries_expense": 4305365, "service_revenue": 9421813 }, { "depreciation": 918221, "expenses": 9409875, "income_tax": 1780983, "marketing_expense": 1226060, "net_income": 6144973, "net_profit": 4363990, "operational_expense": 5797485, "product_revenue": 5925189, "quarter": 2, "rd_expense": 1828957, "revenue": 15554848, "salaries_expense": 4055835, "service_revenue": 9629659 }, { "depreciation": 839264, "expenses": 9450892, "income_tax": 1243402, "marketing_expense": 1142655, "net_income": 6201810, "net_profit": 4958408, "operational_expense": 6489067, "product_revenue": 5431699, "quarter": 3, "rd_expense": 1474173, "revenue": 15652702, "salaries_expense": 2862301, "service_revenue": 10221003 }, { "depreciation": 624258, "expenses": 9492087, "income_tax": 1614430, "marketing_expense": 1558142, "net_income": 6259085, "net_profit": 4644655, "operational_expense": 6204872, "product_revenue": 6182989, "quarter": 4, "rd_expense": 1510553, "revenue": 15751172, "salaries_expense": 4375932, "service_revenue": 9568183 } ], "market_conditions": { "gdp_growth": [ 0.013292974837555963, 0.013775381978279858, 0.015434392912984795, 0.007298434773157362 ], "inflation_rate": [ 0.014744558287025809, 0.018287219274197408, 0.014278665309792743, 0.01969844767320011 ], "interest_rate": [ 0.025756365314414685, 0.02432251375180393, 0.023329484811191882, 0.02404869158506285 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 101594, "billable_hours_per_employee": 153, "client_concentration": 0.21, "client_retention_rate": 0.77, "employee_utilization_rate": 0.78, "gross_billings": 20491996, "net_revenue": 17220887, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 20798 }, { "average_project_size": 142351, "billable_hours_per_employee": 94, "client_concentration": 0.23, "client_retention_rate": 0.82, "employee_utilization_rate": 0.63, "gross_billings": 20617641, "net_revenue": 17057793, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 20601 }, { "average_project_size": 195693, "billable_hours_per_employee": 104, "client_concentration": 0.27, "client_retention_rate": 0.62, "employee_utilization_rate": 0.78, "gross_billings": 21180833, "net_revenue": 16896245, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 20406 }, { "average_project_size": 109271, "billable_hours_per_employee": 140, "client_concentration": 0.12, "client_retention_rate": 0.83, "employee_utilization_rate": 0.65, "gross_billings": 21134287, "net_revenue": 16736226, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 20213 } ], "balance_sheet": [ { "assets": 17368289, "current_assets": 7751749, "current_liabilities": 5170486, "equity": 13194933, "fixed_assets": 9616540, "liabilities": 8770368, "long_term_liabilities": 3599882, "quarter": 1 }, { "assets": 17813881, "current_assets": 6430082, "current_liabilities": 3877122, "equity": 13355281, "fixed_assets": 11383799, "liabilities": 8939942, "long_term_liabilities": 5062820, "quarter": 2 }, { "assets": 18270905, "current_assets": 7018851, "current_liabilities": 4980888, "equity": 13501129, "fixed_assets": 11252054, "liabilities": 9112795, "long_term_liabilities": 4131907, "quarter": 3 }, { "assets": 18739654, "current_assets": 7188203, "current_liabilities": 4615803, "equity": 13748818, "fixed_assets": 11551451, "liabilities": 9288990, "long_term_liabilities": 4673187, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -16626, "financing_cash_flow": 90472, "investing_cash_flow": -324511, "net_cash_flow": 5532827, "operating_cash_flow": 5527086, "quarter": 1 }, { "change_in_working_capital": -33895, "financing_cash_flow": -16238, "investing_cash_flow": -145562, "net_cash_flow": 4669991, "operating_cash_flow": 5294865, "quarter": 2 }, { "change_in_working_capital": -40006, "financing_cash_flow": 18620, "investing_cash_flow": -149533, "net_cash_flow": 4838221, "operating_cash_flow": 5202706, "quarter": 3 }, { "change_in_working_capital": -73035, "financing_cash_flow": 73802, "investing_cash_flow": -160396, "net_cash_flow": 4654418, "operating_cash_flow": 4872865, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9915131536560683, "current_ratio": 1.4992302464410503, "debt_to_equity_ratio": 0.6646769634980336, "profit_margin": 0.26694397332727404, "quarter": 1, "return_on_assets": 0.26467846084320684, "return_on_equity": 0.34839221995291675 }, { "asset_turnover_ratio": 0.9575562450428404, "current_ratio": 1.6584678016322416, "debt_to_equity_ratio": 0.6693937776374754, "profit_margin": 0.26271522933828545, "quarter": 2, "return_on_assets": 0.2515646085207373, "return_on_equity": 0.3355483123118113 }, { "asset_turnover_ratio": 0.9247623475684429, "current_ratio": 1.4091565600350782, "debt_to_equity_ratio": 0.6749654047450402, "profit_margin": 0.25704048443899813, "quarter": 3, "return_on_assets": 0.2377013618099377, "return_on_equity": 0.32167820928160895 }, { "asset_turnover_ratio": 0.8930915159906367, "current_ratio": 1.5573028138332594, "debt_to_equity_ratio": 0.675620987927835, "profit_margin": 0.2568173971838095, "quarter": 4, "return_on_assets": 0.22936143858365796, "return_on_equity": 0.31261989212454483 } ], "income_statement": [ { "depreciation": 930074, "expenses": 11352930, "income_tax": 1270945, "marketing_expense": 1338626, "net_income": 5867957, "net_profit": 4597012, "operational_expense": 6101083, "product_revenue": 6616178, "quarter": 1, "rd_expense": 1797624, "revenue": 17220887, "salaries_expense": 3597348, "service_revenue": 10604709 }, { "depreciation": 813523, "expenses": 11146764, "income_tax": 1429687, "marketing_expense": 1476490, "net_income": 5911029, "net_profit": 4481342, "operational_expense": 6655526, "product_revenue": 5259247, "quarter": 2, "rd_expense": 2184057, "revenue": 17057793, "salaries_expense": 4191312, "service_revenue": 11798546 }, { "depreciation": 859687, "expenses": 10944342, "income_tax": 1608884, "marketing_expense": 2042860, "net_income": 5951903, "net_profit": 4343019, "operational_expense": 7265777, "product_revenue": 5001264, "quarter": 3, "rd_expense": 1689737, "revenue": 16896245, "salaries_expense": 5351285, "service_revenue": 11894981 }, { "depreciation": 574711, "expenses": 10745596, "income_tax": 1692476, "marketing_expense": 1869050, "net_income": 5990630, "net_profit": 4298154, "operational_expense": 7517354, "product_revenue": 5653458, "quarter": 4, "rd_expense": 1967909, "revenue": 16736226, "salaries_expense": 4000218, "service_revenue": 11082768 } ], "market_conditions": { "gdp_growth": [ 0.02929808519439152, 0.032103909776506144, 0.034228832464250736, 0.027793634628234136 ], "inflation_rate": [ 0.013695712197251141, 0.012996388370143148, 0.012655191514795144, 0.012240422414649312 ], "interest_rate": [ 0.02442656229817981, 0.02538251721251013, 0.02557918344941505, 0.03353224553758401 ], "year": 1997 }, "random_event": { "description": "Neal PLC Partnership with Major Brand in 1997", "impact": 0, "type": "Partnership with Major Brand" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 72271, "billable_hours_per_employee": 159, "client_concentration": 0.2, "client_retention_rate": 0.86, "employee_utilization_rate": 0.69, "gross_billings": 20930549, "net_revenue": 16640850, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 20098 }, { "average_project_size": 195478, "billable_hours_per_employee": 116, "client_concentration": 0.18, "client_retention_rate": 0.66, "employee_utilization_rate": 0.79, "gross_billings": 20250031, "net_revenue": 16719487, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 20193 }, { "average_project_size": 133265, "billable_hours_per_employee": 129, "client_concentration": 0.12, "client_retention_rate": 0.83, "employee_utilization_rate": 0.72, "gross_billings": 18988140, "net_revenue": 16798496, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 20288 }, { "average_project_size": 59538, "billable_hours_per_employee": 93, "client_concentration": 0.18, "client_retention_rate": 0.75, "employee_utilization_rate": 0.72, "gross_billings": 19840815, "net_revenue": 16877878, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 20384 } ], "balance_sheet": [ { "assets": 17784952, "current_assets": 7647986, "current_liabilities": 3350751, "equity": 12676873, "fixed_assets": 10136966, "liabilities": 7653561, "long_term_liabilities": 4302810, "quarter": 1 }, { "assets": 18035412, "current_assets": 8876425, "current_liabilities": 3560023, "equity": 12931834, "fixed_assets": 9158987, "liabilities": 7745941, "long_term_liabilities": 4185918, "quarter": 2 }, { "assets": 18289400, "current_assets": 6224451, "current_liabilities": 4468197, "equity": 13281018, "fixed_assets": 12064949, "liabilities": 7839436, "long_term_liabilities": 3371239, "quarter": 3 }, { "assets": 18546964, "current_assets": 5809760, "current_liabilities": 3880289, "equity": 13334566, "fixed_assets": 12737204, "liabilities": 7934059, "long_term_liabilities": 4053770, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 27871, "financing_cash_flow": 163759, "investing_cash_flow": -475733, "net_cash_flow": 3443199, "operating_cash_flow": 3736065, "quarter": 1 }, { "change_in_working_capital": 14386, "financing_cash_flow": 109547, "investing_cash_flow": -225652, "net_cash_flow": 3128543, "operating_cash_flow": 3598948, "quarter": 2 }, { "change_in_working_capital": 37027, "financing_cash_flow": 43264, "investing_cash_flow": -443848, "net_cash_flow": 3622983, "operating_cash_flow": 3993623, "quarter": 3 }, { "change_in_working_capital": 15677, "financing_cash_flow": 63139, "investing_cash_flow": -413252, "net_cash_flow": 3765556, "operating_cash_flow": 3971622, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9356702227815965, "current_ratio": 2.2824692136180813, "debt_to_equity_ratio": 0.603742026917837, "profit_margin": 0.15296586412352733, "quarter": 1, "return_on_assets": 0.14312560416244025, "return_on_equity": 0.20079731018840372 }, { "asset_turnover_ratio": 0.9270365988866791, "current_ratio": 2.493361700191263, "debt_to_equity_ratio": 0.598982402650699, "profit_margin": 0.15804091357587705, "quarter": 2, "return_on_assets": 0.14650971100632468, "return_on_equity": 0.2043301050724901 }, { "asset_turnover_ratio": 0.9184826183472394, "current_ratio": 1.3930565281700873, "debt_to_equity_ratio": 0.5902737275109483, "profit_margin": 0.168530206513726, "quarter": 3, "return_on_assets": 0.15479206534932802, "return_on_equity": 0.21316543656517897 }, { "asset_turnover_ratio": 0.9100075893822838, "current_ratio": 1.4972493028225475, "debt_to_equity_ratio": 0.5949994173038703, "profit_margin": 0.16125611288338498, "quarter": 4, "return_on_assets": 0.1467442865581666, "return_on_equity": 0.20410570542753323 } ], "income_statement": [ { "depreciation": 1190583, "expenses": 13250700, "income_tax": 844668, "marketing_expense": 2416195, "net_income": 3390150, "net_profit": 2545482, "operational_expense": 8234052, "product_revenue": 5854325, "quarter": 1, "rd_expense": 2296774, "revenue": 16640850, "salaries_expense": 5851904, "service_revenue": 10786525 }, { "depreciation": 956585, "expenses": 13185855, "income_tax": 891269, "marketing_expense": 2011653, "net_income": 3533632, "net_profit": 2642363, "operational_expense": 8130734, "product_revenue": 5603106, "quarter": 2, "rd_expense": 2426005, "revenue": 16719487, "salaries_expense": 5858082, "service_revenue": 11116381 }, { "depreciation": 1162569, "expenses": 13121329, "income_tax": 846113, "marketing_expense": 1562415, "net_income": 3677167, "net_profit": 2831054, "operational_expense": 7449529, "product_revenue": 4383029, "quarter": 3, "rd_expense": 1584437, "revenue": 16798496, "salaries_expense": 4344715, "service_revenue": 12415467 }, { "depreciation": 1249961, "expenses": 13057118, "income_tax": 1099099, "marketing_expense": 1917965, "net_income": 3820760, "net_profit": 2721661, "operational_expense": 8428030, "product_revenue": 5634740, "quarter": 4, "rd_expense": 2509319, "revenue": 16877878, "salaries_expense": 4886585, "service_revenue": 11243138 } ], "market_conditions": { "gdp_growth": [ 0.019972934552986786, 0.021038394836287, 0.0331365389949516, 0.01665696300011229 ], "inflation_rate": [ 0.0137180900667669, 0.010973784297040982, 0.007620241237369325, 0.008089362008426214 ], "interest_rate": [ 0.02894524556004779, 0.025994767630757205, 0.025392504496710155, 0.03319158073499492 ], "year": 1998 }, "random_event": { "description": "Neal PLC Award Nomination in 1998", "impact": 0.04, "type": "Award Nomination" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 169491, "billable_hours_per_employee": 114, "client_concentration": 0.1, "client_retention_rate": 0.62, "employee_utilization_rate": 0.77, "gross_billings": 18122167, "net_revenue": 16067361, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 19405 }, { "average_project_size": 157537, "billable_hours_per_employee": 121, "client_concentration": 0.31, "client_retention_rate": 0.67, "employee_utilization_rate": 0.7, "gross_billings": 17919951, "net_revenue": 15938987, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 19250 }, { "average_project_size": 67624, "billable_hours_per_employee": 122, "client_concentration": 0.21, "client_retention_rate": 0.88, "employee_utilization_rate": 0.69, "gross_billings": 19730492, "net_revenue": 15811638, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 19096 }, { "average_project_size": 124875, "billable_hours_per_employee": 88, "client_concentration": 0.14, "client_retention_rate": 0.82, "employee_utilization_rate": 0.79, "gross_billings": 18837306, "net_revenue": 15685308, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 18944 } ], "balance_sheet": [ { "assets": 17397839, "current_assets": 8206543, "current_liabilities": 3994432, "equity": 14849992, "fixed_assets": 9191296, "liabilities": 7218334, "long_term_liabilities": 3223902, "quarter": 1 }, { "assets": 17904157, "current_assets": 5897920, "current_liabilities": 4213636, "equity": 14805513, "fixed_assets": 12006237, "liabilities": 7423409, "long_term_liabilities": 3209773, "quarter": 2 }, { "assets": 18425210, "current_assets": 8077603, "current_liabilities": 3584618, "equity": 14929212, "fixed_assets": 10347607, "liabilities": 7634310, "long_term_liabilities": 4049692, "quarter": 3 }, { "assets": 18961427, "current_assets": 7987754, "current_liabilities": 3244605, "equity": 15531156, "fixed_assets": 10973673, "liabilities": 7851203, "long_term_liabilities": 4606598, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 48566, "financing_cash_flow": -151915, "investing_cash_flow": -132526, "net_cash_flow": 5126193, "operating_cash_flow": 5507983, "quarter": 1 }, { "change_in_working_capital": 65418, "financing_cash_flow": -119476, "investing_cash_flow": -294075, "net_cash_flow": 4564022, "operating_cash_flow": 5048085, "quarter": 2 }, { "change_in_working_capital": 57345, "financing_cash_flow": 98333, "investing_cash_flow": -227510, "net_cash_flow": 4486694, "operating_cash_flow": 4796294, "quarter": 3 }, { "change_in_working_capital": 84165, "financing_cash_flow": -5070, "investing_cash_flow": -406664, "net_cash_flow": 4591904, "operating_cash_flow": 5023331, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9235262494382205, "current_ratio": 2.0544956078861776, "debt_to_equity_ratio": 0.4860833595061869, "profit_margin": 0.290681649587633, "quarter": 1, "return_on_assets": 0.26845213362418174, "return_on_equity": 0.31451107852448673 }, { "asset_turnover_ratio": 0.8902394566803676, "current_ratio": 1.399722235143235, "debt_to_equity_ratio": 0.5013949195816451, "profit_margin": 0.2713324880684074, "quarter": 2, "return_on_assets": 0.2415508867577513, "return_on_equity": 0.2921050422231232 }, { "asset_turnover_ratio": 0.8581523901220122, "current_ratio": 2.253406918115124, "debt_to_equity_ratio": 0.5113672442992973, "profit_margin": 0.2617256985013191, "quarter": 3, "return_on_assets": 0.22460053372526012, "return_on_equity": 0.2771956081807935 }, { "asset_turnover_ratio": 0.8272219174221433, "current_ratio": 2.4618571443981625, "debt_to_equity_ratio": 0.5055131118379083, "profit_margin": 0.28185178129750466, "quarter": 4, "return_on_assets": 0.2331539709537684, "return_on_equity": 0.28464925598583907 } ], "income_statement": [ { "depreciation": 837496, "expenses": 10042859, "income_tax": 1354015, "marketing_expense": 1755782, "net_income": 6024502, "net_profit": 4670487, "operational_expense": 6085086, "product_revenue": 4527608, "quarter": 1, "rd_expense": 1049929, "revenue": 16067361, "salaries_expense": 3944940, "service_revenue": 11539753 }, { "depreciation": 723320, "expenses": 9979359, "income_tax": 1634863, "marketing_expense": 1315289, "net_income": 5959628, "net_profit": 4324765, "operational_expense": 5887599, "product_revenue": 5657167, "quarter": 2, "rd_expense": 1644255, "revenue": 15938987, "salaries_expense": 3717017, "service_revenue": 10281820 }, { "depreciation": 657982, "expenses": 9916260, "income_tax": 1757066, "marketing_expense": 1674199, "net_income": 5895378, "net_profit": 4138312, "operational_expense": 5891847, "product_revenue": 3503242, "quarter": 3, "rd_expense": 1303786, "revenue": 15811638, "salaries_expense": 3601286, "service_revenue": 12308396 }, { "depreciation": 602399, "expenses": 9853561, "income_tax": 1410815, "marketing_expense": 1645016, "net_income": 5831747, "net_profit": 4420932, "operational_expense": 5761952, "product_revenue": 5140091, "quarter": 4, "rd_expense": 1851224, "revenue": 15685308, "salaries_expense": 4008022, "service_revenue": 10545217 } ], "market_conditions": { "gdp_growth": [ 0.010055125293508459, 0.013256811664744801, 0.017098911744707606, 0.015769495354170666 ], "inflation_rate": [ 0.01586923630939656, 0.018856068015898453, 0.013579179100887689, 0.013733462703800818 ], "interest_rate": [ 0.04068197044405399, 0.04018968281064459, 0.03384354319213543, 0.03169374417906485 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 179511, "billable_hours_per_employee": 140, "client_concentration": 0.16, "client_retention_rate": 0.72, "employee_utilization_rate": 0.8, "gross_billings": 6805279, "net_revenue": 5294826, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 6395 }, { "average_project_size": 163348, "billable_hours_per_employee": 154, "client_concentration": 0.14, "client_retention_rate": 0.79, "employee_utilization_rate": 0.74, "gross_billings": 6737936, "net_revenue": 5350520, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 6462 }, { "average_project_size": 199363, "billable_hours_per_employee": 86, "client_concentration": 0.18, "client_retention_rate": 0.78, "employee_utilization_rate": 0.64, "gross_billings": 6828991, "net_revenue": 5406800, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 6530 }, { "average_project_size": 197400, "billable_hours_per_employee": 127, "client_concentration": 0.12, "client_retention_rate": 0.8, "employee_utilization_rate": 0.65, "gross_billings": 6191017, "net_revenue": 5463672, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 6599 } ], "balance_sheet": [ { "assets": 7885447, "current_assets": 2417543, "current_liabilities": 1940557, "equity": 4994869, "fixed_assets": 5467904, "liabilities": 4346137, "long_term_liabilities": 2405580, "quarter": 1 }, { "assets": 8153301, "current_assets": 4039289, "current_liabilities": 2574234, "equity": 5241813, "fixed_assets": 4114012, "liabilities": 4384630, "long_term_liabilities": 1810396, "quarter": 2 }, { "assets": 8430254, "current_assets": 2676375, "current_liabilities": 2278274, "equity": 5511174, "fixed_assets": 5753879, "liabilities": 4423464, "long_term_liabilities": 2145190, "quarter": 3 }, { "assets": 8716614, "current_assets": 2795164, "current_liabilities": 1786335, "equity": 5768926, "fixed_assets": 5921450, "liabilities": 4462642, "long_term_liabilities": 2676307, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 57267, "financing_cash_flow": 110656, "investing_cash_flow": -193536, "net_cash_flow": 1274153, "operating_cash_flow": 1649206, "quarter": 1 }, { "change_in_working_capital": 61113, "financing_cash_flow": 133096, "investing_cash_flow": -396151, "net_cash_flow": 1378542, "operating_cash_flow": 1683218, "quarter": 2 }, { "change_in_working_capital": -81420, "financing_cash_flow": 31382, "investing_cash_flow": -394763, "net_cash_flow": 1311617, "operating_cash_flow": 1731873, "quarter": 3 }, { "change_in_working_capital": 65389, "financing_cash_flow": 179839, "investing_cash_flow": -327956, "net_cash_flow": 1553824, "operating_cash_flow": 1761702, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6714680854490557, "current_ratio": 1.245798500121357, "debt_to_equity_ratio": 0.8701203174697875, "profit_margin": 0.274902140315848, "quarter": 1, "return_on_assets": 0.1845880138437301, "return_on_equity": 0.2914108458099702 }, { "asset_turnover_ratio": 0.6562397242540169, "current_ratio": 1.5691226982473232, "debt_to_equity_ratio": 0.8364720374420072, "profit_margin": 0.2753268841159364, "quarter": 2, "return_on_assets": 0.18068043851195975, "return_on_equity": 0.28103673290138353 }, { "asset_turnover_ratio": 0.6413567135699588, "current_ratio": 1.1747379814719388, "debt_to_equity_ratio": 0.8026355183124322, "profit_margin": 0.2782392542723977, "quarter": 3, "return_on_assets": 0.17845061370630114, "return_on_equity": 0.272969788288303 }, { "asset_turnover_ratio": 0.6268112824544025, "current_ratio": 1.5647479336182744, "debt_to_equity_ratio": 0.773565478218996, "profit_margin": 0.277277625743273, "quarter": 4, "return_on_assets": 0.17380074418805283, "return_on_equity": 0.2626058992609716 } ], "income_statement": [ { "depreciation": 193647, "expenses": 3447755, "income_tax": 391512, "marketing_expense": 376905, "net_income": 1847071, "net_profit": 1455559, "operational_expense": 1984199, "product_revenue": 1106359, "quarter": 1, "rd_expense": 531378, "revenue": 5294826, "salaries_expense": 1073212, "service_revenue": 4188467 }, { "depreciation": 210076, "expenses": 3472503, "income_tax": 404875, "marketing_expense": 404834, "net_income": 1878017, "net_profit": 1473142, "operational_expense": 1850508, "product_revenue": 1877249, "quarter": 2, "rd_expense": 444743, "revenue": 5350520, "salaries_expense": 1130653, "service_revenue": 3473271 }, { "depreciation": 227489, "expenses": 3497430, "income_tax": 404986, "marketing_expense": 545355, "net_income": 1909370, "net_profit": 1504384, "operational_expense": 2300915, "product_revenue": 1778984, "quarter": 3, "rd_expense": 686069, "revenue": 5406800, "salaries_expense": 1616735, "service_revenue": 3627816 }, { "depreciation": 246748, "expenses": 3522535, "income_tax": 426183, "marketing_expense": 430902, "net_income": 1941137, "net_profit": 1514954, "operational_expense": 2403071, "product_revenue": 1240079, "quarter": 4, "rd_expense": 645180, "revenue": 5463672, "salaries_expense": 1482615, "service_revenue": 4223593 } ], "market_conditions": { "gdp_growth": [ 0.024589443340733243, 0.014909184519680036, 0.009495963198588822, 0.024785038574162824 ], "inflation_rate": [ 0.019056560801719177, 0.01605819075811841, 0.020817958589069895, 0.014287179289075164 ], "interest_rate": [ 0.036523412465590946, 0.040487221309462806, 0.037862664124387956, 0.04385875304694329 ], "year": 2000 }, "random_event": { "description": "Neal PLC Technology Adoption in 2000", "impact": -0.02, "type": "Technology Adoption" }, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 122884, "billable_hours_per_employee": 126, "client_concentration": 0.3, "client_retention_rate": 0.8, "employee_utilization_rate": 0.73, "gross_billings": 10002402, "net_revenue": 8216580, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 9923 }, { "average_project_size": 177249, "billable_hours_per_employee": 136, "client_concentration": 0.37, "client_retention_rate": 0.71, "employee_utilization_rate": 0.77, "gross_billings": 10332494, "net_revenue": 8031700, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 9700 }, { "average_project_size": 70648, "billable_hours_per_employee": 146, "client_concentration": 0.24, "client_retention_rate": 0.84, "employee_utilization_rate": 0.76, "gross_billings": 9221190, "net_revenue": 7850980, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 9482 }, { "average_project_size": 148027, "billable_hours_per_employee": 145, "client_concentration": 0.2, "client_retention_rate": 0.72, "employee_utilization_rate": 0.79, "gross_billings": 9524303, "net_revenue": 7674327, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 9269 } ], "balance_sheet": [ { "assets": 8778411, "current_assets": 3212029, "current_liabilities": 2539219, "equity": 5349951, "fixed_assets": 5566382, "liabilities": 4977923, "long_term_liabilities": 2438704, "quarter": 1 }, { "assets": 9017688, "current_assets": 3277073, "current_liabilities": 2771713, "equity": 5352914, "fixed_assets": 5740615, "liabilities": 5081809, "long_term_liabilities": 2310096, "quarter": 2 }, { "assets": 9263486, "current_assets": 2902970, "current_liabilities": 2752159, "equity": 5455047, "fixed_assets": 6360516, "liabilities": 5187862, "long_term_liabilities": 2435703, "quarter": 3 }, { "assets": 9515985, "current_assets": 3547271, "current_liabilities": 2937866, "equity": 5569108, "fixed_assets": 5968714, "liabilities": 5296130, "long_term_liabilities": 2358264, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 73967, "financing_cash_flow": -35104, "investing_cash_flow": -236635, "net_cash_flow": 1563988, "operating_cash_flow": 1858778, "quarter": 1 }, { "change_in_working_capital": 29792, "financing_cash_flow": -186721, "investing_cash_flow": -156812, "net_cash_flow": 1621394, "operating_cash_flow": 1976273, "quarter": 2 }, { "change_in_working_capital": 67579, "financing_cash_flow": 142505, "investing_cash_flow": -454534, "net_cash_flow": 1494001, "operating_cash_flow": 1929340, "quarter": 3 }, { "change_in_working_capital": -4607, "financing_cash_flow": -79321, "investing_cash_flow": -328152, "net_cash_flow": 1605547, "operating_cash_flow": 1699089, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9359985537245864, "current_ratio": 1.2649672990002043, "debt_to_equity_ratio": 0.9304614191793532, "profit_margin": 0.18857760771513207, "quarter": 1, "return_on_assets": 0.17650836808620604, "return_on_equity": 0.2896219049482883 }, { "asset_turnover_ratio": 0.890660666015502, "current_ratio": 1.182327679669576, "debt_to_equity_ratio": 0.9493537538619152, "profit_margin": 0.17643027005490744, "quarter": 2, "return_on_assets": 0.15713950183239872, "return_on_equity": 0.2647221681499086 }, { "asset_turnover_ratio": 0.8475189577660073, "current_ratio": 1.0547973427407356, "debt_to_equity_ratio": 0.9510205869903595, "profit_margin": 0.17570074054449253, "quarter": 3, "return_on_assets": 0.14890970850498397, "return_on_equity": 0.2528709651814182 }, { "asset_turnover_ratio": 0.8064669080499811, "current_ratio": 1.2074311762347227, "debt_to_equity_ratio": 0.9509835327309148, "profit_margin": 0.17581385312353773, "quarter": 4, "return_on_assets": 0.141788054520893, "return_on_equity": 0.24227452583070755 } ], "income_statement": [ { "depreciation": 309315, "expenses": 6171606, "income_tax": 495511, "marketing_expense": 1023087, "net_income": 2044974, "net_profit": 1549463, "operational_expense": 3598634, "product_revenue": 3033454, "quarter": 1, "rd_expense": 988411, "revenue": 8216580, "salaries_expense": 2045960, "service_revenue": 5183126 }, { "depreciation": 559238, "expenses": 6068328, "income_tax": 546337, "marketing_expense": 1004505, "net_income": 1963372, "net_profit": 1417035, "operational_expense": 3482731, "product_revenue": 3202249, "quarter": 2, "rd_expense": 844741, "revenue": 8031700, "salaries_expense": 2729574, "service_revenue": 4829451 }, { "depreciation": 549917, "expenses": 5966779, "income_tax": 504778, "marketing_expense": 662751, "net_income": 1884201, "net_profit": 1379423, "operational_expense": 3375433, "product_revenue": 1873138, "quarter": 3, "rd_expense": 972441, "revenue": 7850980, "salaries_expense": 2816247, "service_revenue": 5977842 }, { "depreciation": 349836, "expenses": 5866930, "income_tax": 458144, "marketing_expense": 867243, "net_income": 1807397, "net_profit": 1349253, "operational_expense": 3455783, "product_revenue": 2113581, "quarter": 4, "rd_expense": 1089372, "revenue": 7674327, "salaries_expense": 1763312, "service_revenue": 5560746 } ], "market_conditions": { "gdp_growth": [ 0.018225825539122626, 0.02110853889425092, 0.0284766017558215, 0.03301915752157759 ], "inflation_rate": [ 0.010913142147520233, 0.01927710373912546, 0.014815314884968334, 0.01626634901974312 ], "interest_rate": [ 0.027333026332566755, 0.026587980593036055, 0.02870006221192389, 0.033364062651574 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 127726, "billable_hours_per_employee": 113, "client_concentration": 0.21, "client_retention_rate": 0.67, "employee_utilization_rate": 0.61, "gross_billings": 11900791, "net_revenue": 10399333, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 12560 }, { "average_project_size": 106734, "billable_hours_per_employee": 134, "client_concentration": 0.34, "client_retention_rate": 0.6, "employee_utilization_rate": 0.63, "gross_billings": 11625410, "net_revenue": 10178446, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 12293 }, { "average_project_size": 101602, "billable_hours_per_employee": 92, "client_concentration": 0.24, "client_retention_rate": 0.84, "employee_utilization_rate": 0.63, "gross_billings": 12378590, "net_revenue": 9962250, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 12032 }, { "average_project_size": 172618, "billable_hours_per_employee": 88, "client_concentration": 0.12, "client_retention_rate": 0.85, "employee_utilization_rate": 0.72, "gross_billings": 11629836, "net_revenue": 9750647, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 11776 } ], "balance_sheet": [ { "assets": 12481262, "current_assets": 4553165, "current_liabilities": 2930635, "equity": 8160319, "fixed_assets": 7928097, "liabilities": 6747497, "long_term_liabilities": 3816862, "quarter": 1 }, { "assets": 12753695, "current_assets": 5129091, "current_liabilities": 3398830, "equity": 8266626, "fixed_assets": 7624604, "liabilities": 6866882, "long_term_liabilities": 3468052, "quarter": 2 }, { "assets": 13032073, "current_assets": 5035122, "current_liabilities": 3696739, "equity": 8099965, "fixed_assets": 7996951, "liabilities": 6988379, "long_term_liabilities": 3291640, "quarter": 3 }, { "assets": 13316529, "current_assets": 6621131, "current_liabilities": 4139715, "equity": 8351534, "fixed_assets": 6695398, "liabilities": 7112025, "long_term_liabilities": 2972310, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -70873, "financing_cash_flow": 70088, "investing_cash_flow": -457827, "net_cash_flow": 2759093, "operating_cash_flow": 2965754, "quarter": 1 }, { "change_in_working_capital": 58859, "financing_cash_flow": 47497, "investing_cash_flow": -383109, "net_cash_flow": 2872617, "operating_cash_flow": 2929900, "quarter": 2 }, { "change_in_working_capital": 15490, "financing_cash_flow": -7805, "investing_cash_flow": -310836, "net_cash_flow": 2447765, "operating_cash_flow": 2715685, "quarter": 3 }, { "change_in_working_capital": 15172, "financing_cash_flow": 148370, "investing_cash_flow": -234568, "net_cash_flow": 2481668, "operating_cash_flow": 2756327, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8331956335825657, "current_ratio": 1.553644517314507, "debt_to_equity_ratio": 0.826866817338881, "profit_margin": 0.23333746500857314, "quarter": 1, "return_on_assets": 0.19441575699636784, "return_on_equity": 0.29736018898280814 }, { "asset_turnover_ratio": 0.7980782040028399, "current_ratio": 1.5090754759726142, "debt_to_equity_ratio": 0.8306752960639564, "profit_margin": 0.23380907065774087, "quarter": 2, "return_on_assets": 0.18659792319010296, "return_on_equity": 0.2878820210325228 }, { "asset_turnover_ratio": 0.7644409296970636, "current_ratio": 1.36204422330059, "debt_to_equity_ratio": 0.8627665675098596, "profit_margin": 0.20640628372104694, "quarter": 3, "return_on_assets": 0.157785411423033, "return_on_equity": 0.25386171421728365 }, { "asset_turnover_ratio": 0.7322213618879214, "current_ratio": 1.5994171096319432, "debt_to_equity_ratio": 0.8515830744387798, "profit_margin": 0.22019359330719285, "quarter": 4, "return_on_assets": 0.16123045277038783, "return_on_equity": 0.25708211210060333 } ], "income_statement": [ { "depreciation": 539200, "expenses": 7218434, "income_tax": 754345, "marketing_expense": 1349614, "net_income": 3180899, "net_profit": 2426554, "operational_expense": 3735786, "product_revenue": 3154971, "quarter": 1, "rd_expense": 1059228, "revenue": 10399333, "salaries_expense": 2614799, "service_revenue": 7244362 }, { "depreciation": 550087, "expenses": 7123623, "income_tax": 675010, "marketing_expense": 1274760, "net_income": 3054823, "net_profit": 2379813, "operational_expense": 3969641, "product_revenue": 2868378, "quarter": 2, "rd_expense": 931134, "revenue": 10178446, "salaries_expense": 2797431, "service_revenue": 7310068 }, { "depreciation": 659414, "expenses": 7030059, "income_tax": 875920, "marketing_expense": 835402, "net_income": 2932191, "net_profit": 2056271, "operational_expense": 3848795, "product_revenue": 3265613, "quarter": 3, "rd_expense": 1227415, "revenue": 9962250, "salaries_expense": 2655168, "service_revenue": 6696637 }, { "depreciation": 609297, "expenses": 6937723, "income_tax": 665894, "marketing_expense": 1233475, "net_income": 2812924, "net_profit": 2147030, "operational_expense": 4591400, "product_revenue": 3783496, "quarter": 4, "rd_expense": 1299972, "revenue": 9750647, "salaries_expense": 2171339, "service_revenue": 5967151 } ], "market_conditions": { "gdp_growth": [ 0.008020353121585938, 0.015380345725981693, 0.020729002715896866, 0.006055846575387735 ], "inflation_rate": [ 0.007817972310593752, 0.00902288560714533, 0.007753468629811004, 0.00663646183971492 ], "interest_rate": [ 0.037904622978261145, 0.041991583998101704, 0.03771573953245329, 0.04114778928627838 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 125461, "billable_hours_per_employee": 117, "client_concentration": 0.21, "client_retention_rate": 0.73, "employee_utilization_rate": 0.79, "gross_billings": 25745862, "net_revenue": 19833723, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 23954 }, { "average_project_size": 135736, "billable_hours_per_employee": 106, "client_concentration": 0.19, "client_retention_rate": 0.7, "employee_utilization_rate": 0.69, "gross_billings": 25026568, "net_revenue": 19873575, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 24002 }, { "average_project_size": 148181, "billable_hours_per_employee": 115, "client_concentration": 0.27, "client_retention_rate": 0.76, "employee_utilization_rate": 0.7, "gross_billings": 25206819, "net_revenue": 19913507, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 24050 }, { "average_project_size": 160139, "billable_hours_per_employee": 112, "client_concentration": 0.12, "client_retention_rate": 0.61, "employee_utilization_rate": 0.67, "gross_billings": 23727310, "net_revenue": 19953519, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 24098 } ], "balance_sheet": [ { "assets": 24171465, "current_assets": 7939143, "current_liabilities": 5073485, "equity": 16761260, "fixed_assets": 16232322, "liabilities": 11850478, "long_term_liabilities": 6776993, "quarter": 1 }, { "assets": 24964505, "current_assets": 11709027, "current_liabilities": 5127052, "equity": 17400687, "fixed_assets": 13255478, "liabilities": 12061492, "long_term_liabilities": 6934440, "quarter": 2 }, { "assets": 25783563, "current_assets": 10433857, "current_liabilities": 5050452, "equity": 18022173, "fixed_assets": 15349706, "liabilities": 12276265, "long_term_liabilities": 7225813, "quarter": 3 }, { "assets": 26629494, "current_assets": 9762340, "current_liabilities": 6672476, "equity": 18585140, "fixed_assets": 16867154, "liabilities": 12494861, "long_term_liabilities": 5822385, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -61472, "financing_cash_flow": -26285, "investing_cash_flow": -473417, "net_cash_flow": 5353635, "operating_cash_flow": 5559262, "quarter": 1 }, { "change_in_working_capital": -25870, "financing_cash_flow": 111359, "investing_cash_flow": -377801, "net_cash_flow": 5097657, "operating_cash_flow": 5336837, "quarter": 2 }, { "change_in_working_capital": -50513, "financing_cash_flow": 123410, "investing_cash_flow": -435417, "net_cash_flow": 4988879, "operating_cash_flow": 5659022, "quarter": 3 }, { "change_in_working_capital": -86077, "financing_cash_flow": -70430, "investing_cash_flow": -194645, "net_cash_flow": 4896212, "operating_cash_flow": 5609016, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8205428591109393, "current_ratio": 1.5648302892390535, "debt_to_equity_ratio": 0.7070159403290683, "profit_margin": 0.2238749124407959, "quarter": 1, "return_on_assets": 0.18369896073738187, "return_on_equity": 0.2649128406814285 }, { "asset_turnover_ratio": 0.7960732648213934, "current_ratio": 2.2837737943754033, "debt_to_equity_ratio": 0.6931618274611802, "profit_margin": 0.22631428920060936, "quarter": 2, "return_on_assets": 0.18016275507966212, "return_on_equity": 0.25847680611690793 }, { "asset_turnover_ratio": 0.7723334048129811, "current_ratio": 2.06592538648026, "debt_to_equity_ratio": 0.6811756273785631, "profit_margin": 0.2267242530409134, "quarter": 3, "return_on_assets": 0.1751067143047685, "return_on_equity": 0.2505177927212218 }, { "asset_turnover_ratio": 0.7493014700166665, "current_ratio": 1.4630760755078025, "debt_to_equity_ratio": 0.6723038405952282, "profit_margin": 0.2230437147452537, "quarter": 4, "return_on_assets": 0.16712698333659662, "return_on_equity": 0.23946588511036238 } ], "income_statement": [ { "depreciation": 1118989, "expenses": 13843642, "income_tax": 1549808, "marketing_expense": 1861357, "net_income": 5990081, "net_profit": 4440273, "operational_expense": 7908608, "product_revenue": 7354473, "quarter": 1, "rd_expense": 1670796, "revenue": 19833723, "salaries_expense": 5379266, "service_revenue": 12479250 }, { "depreciation": 839163, "expenses": 13936449, "income_tax": 1439452, "marketing_expense": 2268138, "net_income": 5937126, "net_profit": 4497674, "operational_expense": 7457620, "product_revenue": 4061047, "quarter": 2, "rd_expense": 2158835, "revenue": 19873575, "salaries_expense": 6114872, "service_revenue": 15812528 }, { "depreciation": 1144147, "expenses": 14029879, "income_tax": 1368753, "marketing_expense": 2098167, "net_income": 5883628, "net_profit": 4514875, "operational_expense": 7063546, "product_revenue": 7422043, "quarter": 3, "rd_expense": 1526709, "revenue": 19913507, "salaries_expense": 5825745, "service_revenue": 12491464 }, { "depreciation": 1158509, "expenses": 14123935, "income_tax": 1379077, "marketing_expense": 1565827, "net_income": 5829584, "net_profit": 4450507, "operational_expense": 8146304, "product_revenue": 7150145, "quarter": 4, "rd_expense": 2774351, "revenue": 19953519, "salaries_expense": 6361935, "service_revenue": 12803374 } ], "market_conditions": { "gdp_growth": [ 0.03101441233583654, 0.018572689065789676, 0.03213346784697317, 0.032921813586634915 ], "inflation_rate": [ 0.013513011817046445, 0.014257886916957268, 0.01791007515256536, 0.0169435889535186 ], "interest_rate": [ 0.04250450746591253, 0.04168751341489381, 0.039428554722524094, 0.03848017883533122 ], "year": 2003 }, "random_event": { "description": "Neal PLC Senior Leadership Change in 2003", "impact": -0.06, "type": "Senior Leadership Change" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 79817, "billable_hours_per_employee": 141, "client_concentration": 0.33, "client_retention_rate": 0.76, "employee_utilization_rate": 0.67, "gross_billings": 10607589, "net_revenue": 9484676, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 11455 }, { "average_project_size": 134830, "billable_hours_per_employee": 89, "client_concentration": 0.29, "client_retention_rate": 0.8, "employee_utilization_rate": 0.8, "gross_billings": 11509911, "net_revenue": 9636604, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 11638 }, { "average_project_size": 60688, "billable_hours_per_employee": 99, "client_concentration": 0.19, "client_retention_rate": 0.7, "employee_utilization_rate": 0.78, "gross_billings": 11204214, "net_revenue": 9790966, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 11825 }, { "average_project_size": 128876, "billable_hours_per_employee": 93, "client_concentration": 0.11, "client_retention_rate": 0.84, "employee_utilization_rate": 0.64, "gross_billings": 12843918, "net_revenue": 9947801, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 12014 } ], "balance_sheet": [ { "assets": 11810395, "current_assets": 4803958, "current_liabilities": 2547577, "equity": 7680533, "fixed_assets": 7006437, "liabilities": 6072503, "long_term_liabilities": 3524926, "quarter": 1 }, { "assets": 12139812, "current_assets": 5302881, "current_liabilities": 3435314, "equity": 7899014, "fixed_assets": 6836931, "liabilities": 6214659, "long_term_liabilities": 2779345, "quarter": 2 }, { "assets": 12478416, "current_assets": 3867280, "current_liabilities": 3262676, "equity": 8153682, "fixed_assets": 8611136, "liabilities": 6360142, "long_term_liabilities": 3097466, "quarter": 3 }, { "assets": 12826465, "current_assets": 5313637, "current_liabilities": 3731067, "equity": 8582309, "fixed_assets": 7512828, "liabilities": 6509031, "long_term_liabilities": 2777964, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 64025, "financing_cash_flow": -66120, "investing_cash_flow": -395872, "net_cash_flow": 2020661, "operating_cash_flow": 2388495, "quarter": 1 }, { "change_in_working_capital": -41666, "financing_cash_flow": 47029, "investing_cash_flow": -344007, "net_cash_flow": 2190389, "operating_cash_flow": 2349355, "quarter": 2 }, { "change_in_working_capital": 18415, "financing_cash_flow": -156380, "investing_cash_flow": -186635, "net_cash_flow": 2393292, "operating_cash_flow": 2579524, "quarter": 3 }, { "change_in_working_capital": -88595, "financing_cash_flow": 157898, "investing_cash_flow": -463966, "net_cash_flow": 2302654, "operating_cash_flow": 2766463, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8030786438556882, "current_ratio": 1.8856968798195304, "debt_to_equity_ratio": 0.7906356238557923, "profit_margin": 0.20481890999755817, "quarter": 1, "return_on_assets": 0.16448569247683925, "return_on_equity": 0.2529304932353002 }, { "asset_turnover_ratio": 0.7938017491539407, "current_ratio": 1.543637932369501, "debt_to_equity_ratio": 0.7867638923035204, "profit_margin": 0.20482952293152235, "quarter": 2, "return_on_assets": 0.16259403358140967, "return_on_equity": 0.24988701121431106 }, { "asset_turnover_ratio": 0.7846321199742019, "current_ratio": 1.1853092369576383, "debt_to_equity_ratio": 0.7800331187799573, "profit_margin": 0.2078863311342313, "quarter": 3, "return_on_assets": 0.16311429271151082, "return_on_equity": 0.24963053501473323 }, { "asset_turnover_ratio": 0.7755684048566772, "current_ratio": 1.4241601665153694, "debt_to_equity_ratio": 0.7584242189368852, "profit_margin": 0.22767594566879656, "quarter": 4, "return_on_assets": 0.17657827000658405, "return_on_equity": 0.2639004258644148 } ], "income_statement": [ { "depreciation": 445854, "expenses": 6907969, "income_tax": 634066, "marketing_expense": 1086492, "net_income": 2576707, "net_profit": 1942641, "operational_expense": 4258563, "product_revenue": 3769422, "quarter": 1, "rd_expense": 847486, "revenue": 9484676, "salaries_expense": 2822631, "service_revenue": 5715254 }, { "depreciation": 375494, "expenses": 6951707, "income_tax": 711036, "marketing_expense": 1109028, "net_income": 2684897, "net_profit": 1973861, "operational_expense": 4866011, "product_revenue": 2794042, "quarter": 2, "rd_expense": 1013576, "revenue": 9636604, "salaries_expense": 2864656, "service_revenue": 6842562 }, { "depreciation": 544116, "expenses": 6995722, "income_tax": 759836, "marketing_expense": 955514, "net_income": 2795244, "net_profit": 2035408, "operational_expense": 4823315, "product_revenue": 2634943, "quarter": 3, "rd_expense": 743098, "revenue": 9790966, "salaries_expense": 2629708, "service_revenue": 7156023 }, { "depreciation": 501588, "expenses": 7040016, "income_tax": 642910, "marketing_expense": 921088, "net_income": 2907785, "net_profit": 2264875, "operational_expense": 4172681, "product_revenue": 2220466, "quarter": 4, "rd_expense": 1173681, "revenue": 9947801, "salaries_expense": 3347040, "service_revenue": 7727335 } ], "market_conditions": { "gdp_growth": [ 0.03334569832081506, 0.03404426566801491, 0.034805339172608266, 0.023380509031790384 ], "inflation_rate": [ 0.014122073991725048, 0.014840786766758332, 0.020545025743860152, 0.018166750313005176 ], "interest_rate": [ 0.036362580594270236, 0.0373927124771077, 0.03576402747404726, 0.03898826782563202 ], "year": 2004 }, "random_event": { "description": "Neal PLC Data Privacy Regulation Impact in 2004", "impact": -0.02, "type": "Data Privacy Regulation Impact" }, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 195063, "billable_hours_per_employee": 152, "client_concentration": 0.12, "client_retention_rate": 0.76, "employee_utilization_rate": 0.79, "gross_billings": 12430926, "net_revenue": 10323721, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 12468 }, { "average_project_size": 75798, "billable_hours_per_employee": 102, "client_concentration": 0.14, "client_retention_rate": 0.86, "employee_utilization_rate": 0.67, "gross_billings": 12701459, "net_revenue": 10259686, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 12391 }, { "average_project_size": 176612, "billable_hours_per_employee": 147, "client_concentration": 0.18, "client_retention_rate": 0.86, "employee_utilization_rate": 0.75, "gross_billings": 12436355, "net_revenue": 10196050, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 12314 }, { "average_project_size": 145654, "billable_hours_per_employee": 155, "client_concentration": 0.34, "client_retention_rate": 0.74, "employee_utilization_rate": 0.61, "gross_billings": 13078518, "net_revenue": 10132807, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 12238 } ], "balance_sheet": [ { "assets": 13401645, "current_assets": 6075118, "current_liabilities": 3671991, "equity": 8336074, "fixed_assets": 7326527, "liabilities": 6981828, "long_term_liabilities": 3309837, "quarter": 1 }, { "assets": 13730922, "current_assets": 6765244, "current_liabilities": 4277769, "equity": 8452187, "fixed_assets": 6965678, "liabilities": 7170933, "long_term_liabilities": 2893164, "quarter": 2 }, { "assets": 14068289, "current_assets": 6602223, "current_liabilities": 3241184, "equity": 8407744, "fixed_assets": 7466066, "liabilities": 7365161, "long_term_liabilities": 4123977, "quarter": 3 }, { "assets": 14413945, "current_assets": 5413748, "current_liabilities": 3052389, "equity": 8663193, "fixed_assets": 9000197, "liabilities": 7564649, "long_term_liabilities": 4512260, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -57710, "financing_cash_flow": 150373, "investing_cash_flow": -268388, "net_cash_flow": 2520291, "operating_cash_flow": 2513819, "quarter": 1 }, { "change_in_working_capital": -88132, "financing_cash_flow": 97992, "investing_cash_flow": -140277, "net_cash_flow": 1994044, "operating_cash_flow": 2299162, "quarter": 2 }, { "change_in_working_capital": -21217, "financing_cash_flow": -168882, "investing_cash_flow": -202945, "net_cash_flow": 2091184, "operating_cash_flow": 2393991, "quarter": 3 }, { "change_in_working_capital": 72496, "financing_cash_flow": 149901, "investing_cash_flow": -322810, "net_cash_flow": 2384055, "operating_cash_flow": 2545077, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7703323733765519, "current_ratio": 1.6544479548016322, "debt_to_equity_ratio": 0.837543908559353, "profit_margin": 0.18561689142897217, "quarter": 1, "return_on_assets": 0.14298670051325788, "return_on_equity": 0.22987523863151887 }, { "asset_turnover_ratio": 0.7471957090718307, "current_ratio": 1.5814888555225866, "debt_to_equity_ratio": 0.8484115412969448, "profit_margin": 0.18443040069647357, "quarter": 2, "return_on_assets": 0.13780560402280342, "return_on_equity": 0.2238708159201873 }, { "asset_turnover_ratio": 0.7247540905649579, "current_ratio": 2.036978770720823, "debt_to_equity_ratio": 0.8759972948748201, "profit_margin": 0.1671839584937304, "quarter": 3, "return_on_assets": 0.12116725779517325, "return_on_equity": 0.20274356593159829 }, { "asset_turnover_ratio": 0.7029863788157926, "current_ratio": 1.7736101132588278, "debt_to_equity_ratio": 0.8731940982960902, "profit_margin": 0.17901229146079659, "quarter": 4, "return_on_assets": 0.12584320253754264, "return_on_equity": 0.20937972869818322 } ], "income_statement": [ { "depreciation": 597562, "expenses": 7913159, "income_tax": 494305, "marketing_expense": 1310222, "net_income": 2410562, "net_profit": 1916257, "operational_expense": 4349153, "product_revenue": 3562912, "quarter": 1, "rd_expense": 1231004, "revenue": 10323721, "salaries_expense": 2976594, "service_revenue": 6760809 }, { "depreciation": 406964, "expenses": 7863751, "income_tax": 503737, "marketing_expense": 903888, "net_income": 2395935, "net_profit": 1892198, "operational_expense": 3940279, "product_revenue": 4077001, "quarter": 2, "rd_expense": 1242676, "revenue": 10259686, "salaries_expense": 3325862, "service_revenue": 6182685 }, { "depreciation": 689375, "expenses": 7814653, "income_tax": 676781, "marketing_expense": 1290705, "net_income": 2381397, "net_profit": 1704616, "operational_expense": 3916523, "product_revenue": 2137374, "quarter": 3, "rd_expense": 1315061, "revenue": 10196050, "salaries_expense": 3897958, "service_revenue": 8058676 }, { "depreciation": 731180, "expenses": 7765861, "income_tax": 553049, "marketing_expense": 1221265, "net_income": 2366946, "net_profit": 1813897, "operational_expense": 4608619, "product_revenue": 2426253, "quarter": 4, "rd_expense": 844559, "revenue": 10132807, "salaries_expense": 3800477, "service_revenue": 7706554 } ], "market_conditions": { "gdp_growth": [ 0.013565427826549549, 0.010840290678249117, 0.0013255858890035624, 0.013688330689577623 ], "inflation_rate": [ 0.006496064476858492, 0.014977847218602448, 0.012924432508434171, 0.012862524762127089 ], "interest_rate": [ 0.02050994244223348, 0.026697394112268704, 0.02065484178102054, 0.02382066008146923 ], "year": 2005 }, "random_event": null, "year": 2005 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Good", "founding_year": 1999, "industry": "Advertising", "location": "West Christineburgh", "name": "Lee-Ballard", "num_employees": 772, "region": "North America", "revenue_size": "Large", "website": "www.lee-ballard.com" }

[ { "advertising_kpis": [ { "average_project_size": 53460, "billable_hours_per_employee": 122, "client_concentration": 0.22, "client_retention_rate": 0.77, "employee_utilization_rate": 0.8, "gross_billings": 36091216, "net_revenue": 28718319, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 37200 }, { "average_project_size": 106667, "billable_hours_per_employee": 122, "client_concentration": 0.16, "client_retention_rate": 0.76, "employee_utilization_rate": 0.7, "gross_billings": 32302322, "net_revenue": 29146983, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 37755 }, { "average_project_size": 54066, "billable_hours_per_employee": 148, "client_concentration": 0.29, "client_retention_rate": 0.88, "employee_utilization_rate": 0.63, "gross_billings": 37267828, "net_revenue": 29582047, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 38319 }, { "average_project_size": 92820, "billable_hours_per_employee": 159, "client_concentration": 0.27, "client_retention_rate": 0.71, "employee_utilization_rate": 0.7, "gross_billings": 33028372, "net_revenue": 30023604, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 38891 } ], "balance_sheet": [ { "assets": 29407838, "current_assets": 9719013, "current_liabilities": 7826316, "equity": 21584176, "fixed_assets": 19688825, "liabilities": 16118193, "long_term_liabilities": 8291877, "quarter": 1 }, { "assets": 30129335, "current_assets": 12396083, "current_liabilities": 8801061, "equity": 21843921, "fixed_assets": 17733252, "liabilities": 16404820, "long_term_liabilities": 7603759, "quarter": 2 }, { "assets": 30868534, "current_assets": 13805708, "current_liabilities": 7308112, "equity": 22570881, "fixed_assets": 17062826, "liabilities": 16696544, "long_term_liabilities": 9388432, "quarter": 3 }, { "assets": 31625868, "current_assets": 13095047, "current_liabilities": 8638169, "equity": 22284260, "fixed_assets": 18530821, "liabilities": 16993455, "long_term_liabilities": 8355286, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 96632, "financing_cash_flow": -88053, "investing_cash_flow": -425707, "net_cash_flow": 9254304, "operating_cash_flow": 9568035, "quarter": 1 }, { "change_in_working_capital": -51259, "financing_cash_flow": -110657, "investing_cash_flow": -474947, "net_cash_flow": 9446973, "operating_cash_flow": 9952916, "quarter": 2 }, { "change_in_working_capital": -32296, "financing_cash_flow": -175893, "investing_cash_flow": -452812, "net_cash_flow": 9395977, "operating_cash_flow": 9746623, "quarter": 3 }, { "change_in_working_capital": 22775, "financing_cash_flow": 133985, "investing_cash_flow": -330242, "net_cash_flow": 8164925, "operating_cash_flow": 8677157, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9765532236677854, "current_ratio": 1.2418375388880285, "debt_to_equity_ratio": 0.7467597095205303, "profit_margin": 0.2888236947294861, "quarter": 1, "return_on_assets": 0.28205171015972, "return_on_equity": 0.38428759105744875 }, { "asset_turnover_ratio": 0.9673954967807952, "current_ratio": 1.4084759780667353, "debt_to_equity_ratio": 0.7510016173378397, "profit_margin": 0.27856763082477526, "quarter": 2, "return_on_assets": 0.2694850716087826, "return_on_equity": 0.37170094141981197 }, { "asset_turnover_ratio": 0.9583236767900931, "current_ratio": 1.8890936537371075, "debt_to_equity_ratio": 0.7397382494728496, "profit_margin": 0.28391851990499506, "quarter": 3, "return_on_assets": 0.27208583990415613, "return_on_equity": 0.3721117930664736 }, { "asset_turnover_ratio": 0.9493369162231373, "current_ratio": 1.5159517022646813, "debt_to_equity_ratio": 0.7625765899338816, "profit_margin": 0.254861041998822, "quarter": 4, "return_on_assets": 0.24194899567657716, "return_on_equity": 0.34337451636267036 } ], "income_statement": [ { "depreciation": 1273504, "expenses": 18246083, "income_tax": 2177705, "marketing_expense": 3101003, "net_income": 10472236, "net_profit": 8294531, "operational_expense": 10027528, "product_revenue": 8398694, "quarter": 1, "rd_expense": 2901436, "revenue": 28718319, "salaries_expense": 5957223, "service_revenue": 20319625 }, { "depreciation": 1833510, "expenses": 18526552, "income_tax": 2501025, "marketing_expense": 2290221, "net_income": 10620431, "net_profit": 8119406, "operational_expense": 12348563, "product_revenue": 9455552, "quarter": 2, "rd_expense": 3634088, "revenue": 29146983, "salaries_expense": 6917567, "service_revenue": 19691431 }, { "depreciation": 1347732, "expenses": 18811332, "income_tax": 2371824, "marketing_expense": 3302202, "net_income": 10770715, "net_profit": 8398891, "operational_expense": 11449559, "product_revenue": 6111483, "quarter": 3, "rd_expense": 3225062, "revenue": 29582047, "salaries_expense": 6658378, "service_revenue": 23470564 }, { "depreciation": 1025310, "expenses": 19100490, "income_tax": 3271267, "marketing_expense": 2989210, "net_income": 10923114, "net_profit": 7651847, "operational_expense": 11889578, "product_revenue": 10647320, "quarter": 4, "rd_expense": 3170014, "revenue": 30023604, "salaries_expense": 7857013, "service_revenue": 19376284 } ], "market_conditions": { "gdp_growth": [ -0.015349124818997013, -0.010665325905209284, -0.013054187006098438, -0.02205944207876146 ], "inflation_rate": [ 0.024120378473730223, 0.0208559934102752, 0.018614409931652455, 0.018498158091390864 ], "interest_rate": [ 0.0413278018647738, 0.04625420189978416, 0.03984201701635847, 0.04107948201810441 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 108843, "billable_hours_per_employee": 138, "client_concentration": 0.27, "client_retention_rate": 0.65, "employee_utilization_rate": 0.78, "gross_billings": 110000387, "net_revenue": 99280778, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 128602 }, { "average_project_size": 82165, "billable_hours_per_employee": 151, "client_concentration": 0.31, "client_retention_rate": 0.67, "employee_utilization_rate": 0.7, "gross_billings": 115405811, "net_revenue": 102633242, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 132945 }, { "average_project_size": 155438, "billable_hours_per_employee": 103, "client_concentration": 0.25, "client_retention_rate": 0.88, "employee_utilization_rate": 0.79, "gross_billings": 135511257, "net_revenue": 106098911, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 137434 }, { "average_project_size": 137953, "billable_hours_per_employee": 160, "client_concentration": 0.27, "client_retention_rate": 0.87, "employee_utilization_rate": 0.66, "gross_billings": 132122287, "net_revenue": 109681607, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 142075 } ], "balance_sheet": [ { "assets": 138352598, "current_assets": 59690684, "current_liabilities": 40484427, "equity": 83947680, "fixed_assets": 78661914, "liabilities": 81467591, "long_term_liabilities": 40983164, "quarter": 1 }, { "assets": 143105584, "current_assets": 50078411, "current_liabilities": 47760202, "equity": 89460738, "fixed_assets": 93027173, "liabilities": 83480512, "long_term_liabilities": 35720310, "quarter": 2 }, { "assets": 148021854, "current_assets": 55394828, "current_liabilities": 47957198, "equity": 93233024, "fixed_assets": 92627026, "liabilities": 85543168, "long_term_liabilities": 37585970, "quarter": 3 }, { "assets": 153107019, "current_assets": 63206118, "current_liabilities": 37747225, "equity": 100665235, "fixed_assets": 89900901, "liabilities": 87656789, "long_term_liabilities": 49909564, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 44871, "financing_cash_flow": -171628, "investing_cash_flow": -425312, "net_cash_flow": 31655697, "operating_cash_flow": 31986489, "quarter": 1 }, { "change_in_working_capital": 55410, "financing_cash_flow": -177460, "investing_cash_flow": -181445, "net_cash_flow": 34876904, "operating_cash_flow": 35059149, "quarter": 2 }, { "change_in_working_capital": 32168, "financing_cash_flow": -135100, "investing_cash_flow": -237046, "net_cash_flow": 33428218, "operating_cash_flow": 33952562, "quarter": 3 }, { "change_in_working_capital": -89148, "financing_cash_flow": -13142, "investing_cash_flow": -282563, "net_cash_flow": 40231337, "operating_cash_flow": 40504381, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7175924372594723, "current_ratio": 1.4744109877113982, "debt_to_equity_ratio": 0.9704567297154608, "profit_margin": 0.2725872373804323, "quarter": 1, "return_on_assets": 0.19560654003765077, "return_on_equity": 0.32237547243711795 }, { "asset_turnover_ratio": 0.7171854453981334, "current_ratio": 1.0485385091126709, "debt_to_equity_ratio": 0.9331525076397201, "profit_margin": 0.2907017786693321, "quarter": 2, "return_on_assets": 0.20848708461299456, "return_on_equity": 0.3335056994499643 }, { "asset_turnover_ratio": 0.716778692692229, "current_ratio": 1.1550889190815528, "debt_to_equity_ratio": 0.9175200409674581, "profit_margin": 0.2898647847573101, "quarter": 3, "return_on_assets": 0.2077689014758591, "return_on_equity": 0.32986528464420506 }, { "asset_turnover_ratio": 0.7163721671048928, "current_ratio": 1.6744573409038677, "debt_to_equity_ratio": 0.870775188673627, "profit_margin": 0.3210657280030552, "quarter": 4, "return_on_assets": 0.23000255135265876, "return_on_equity": 0.34982290559397194 } ], "income_statement": [ { "depreciation": 4923816, "expenses": 60795852, "income_tax": 11422253, "marketing_expense": 9007530, "net_income": 38484926, "net_profit": 27062673, "operational_expense": 32009903, "product_revenue": 27474395, "quarter": 1, "rd_expense": 6747346, "revenue": 99280778, "salaries_expense": 25272868, "service_revenue": 71806383 }, { "depreciation": 5223483, "expenses": 62333105, "income_tax": 10464471, "marketing_expense": 7056843, "net_income": 40300137, "net_profit": 29835666, "operational_expense": 31712153, "product_revenue": 24351830, "quarter": 2, "rd_expense": 7370977, "revenue": 102633242, "salaries_expense": 19211509, "service_revenue": 78281412 }, { "depreciation": 3198224, "expenses": 63909229, "income_tax": 11435344, "marketing_expense": 10985454, "net_income": 42189682, "net_profit": 30754338, "operational_expense": 37153240, "product_revenue": 27911097, "quarter": 3, "rd_expense": 11359208, "revenue": 106098911, "salaries_expense": 29858565, "service_revenue": 78187814 }, { "depreciation": 5289376, "expenses": 65525207, "income_tax": 8941395, "marketing_expense": 8325318, "net_income": 44156400, "net_profit": 35215005, "operational_expense": 38013687, "product_revenue": 40538426, "quarter": 4, "rd_expense": 7626706, "revenue": 109681607, "salaries_expense": 30813428, "service_revenue": 69143181 } ], "market_conditions": { "gdp_growth": [ 0.014822712125392804, 0.0037896611243286816, 0.008013694032220398, 0.009919402968233144 ], "inflation_rate": [ 0.019257681819343245, 0.02474851339362872, 0.021319198838150914, 0.026069440119557422 ], "interest_rate": [ 0.05787125277130978, 0.05032180517123204, 0.04848951547334823, 0.05472782751170242 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 158028, "billable_hours_per_employee": 86, "client_concentration": 0.18, "client_retention_rate": 0.72, "employee_utilization_rate": 0.65, "gross_billings": 107856156, "net_revenue": 90089765, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 116697 }, { "average_project_size": 91095, "billable_hours_per_employee": 80, "client_concentration": 0.13, "client_retention_rate": 0.84, "employee_utilization_rate": 0.68, "gross_billings": 113162939, "net_revenue": 92146581, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 119361 }, { "average_project_size": 77006, "billable_hours_per_employee": 86, "client_concentration": 0.26, "client_retention_rate": 0.61, "employee_utilization_rate": 0.72, "gross_billings": 112998465, "net_revenue": 94250357, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 122086 }, { "average_project_size": 192962, "billable_hours_per_employee": 134, "client_concentration": 0.21, "client_retention_rate": 0.62, "employee_utilization_rate": 0.75, "gross_billings": 122882905, "net_revenue": 96402163, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 124873 } ], "balance_sheet": [ { "assets": 112917173, "current_assets": 47432334, "current_liabilities": 32855109, "equity": 79106062, "fixed_assets": 65484839, "liabilities": 60551768, "long_term_liabilities": 27696659, "quarter": 1 }, { "assets": 114305185, "current_assets": 52325751, "current_liabilities": 30549728, "equity": 79754020, "fixed_assets": 61979434, "liabilities": 61644181, "long_term_liabilities": 31094453, "quarter": 2 }, { "assets": 115710259, "current_assets": 44117349, "current_liabilities": 27983337, "equity": 81895573, "fixed_assets": 71592910, "liabilities": 62756304, "long_term_liabilities": 34772967, "quarter": 3 }, { "assets": 117132604, "current_assets": 47341117, "current_liabilities": 26521479, "equity": 80493697, "fixed_assets": 69791487, "liabilities": 63888489, "long_term_liabilities": 37367010, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -60676, "financing_cash_flow": -106376, "investing_cash_flow": -365155, "net_cash_flow": 30888727, "operating_cash_flow": 31268424, "quarter": 1 }, { "change_in_working_capital": -80801, "financing_cash_flow": -26403, "investing_cash_flow": -324950, "net_cash_flow": 30965725, "operating_cash_flow": 30854894, "quarter": 2 }, { "change_in_working_capital": 98774, "financing_cash_flow": -179143, "investing_cash_flow": -488375, "net_cash_flow": 33388904, "operating_cash_flow": 33575004, "quarter": 3 }, { "change_in_working_capital": 54564, "financing_cash_flow": 156441, "investing_cash_flow": -206470, "net_cash_flow": 30938327, "operating_cash_flow": 31093612, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7978393596516979, "current_ratio": 1.4436821378373756, "debt_to_equity_ratio": 0.7654504151654016, "profit_margin": 0.2968223637834997, "quarter": 1, "return_on_assets": 0.23681656465133075, "return_on_equity": 0.3380354972037415 }, { "asset_turnover_ratio": 0.8061452417928373, "current_ratio": 1.7128057899566242, "debt_to_equity_ratio": 0.7729288254059169, "profit_margin": 0.29402084923802, "quarter": 2, "return_on_assets": 0.237023508601119, "return_on_equity": 0.33970721475857896 }, { "asset_turnover_ratio": 0.8145376029276713, "current_ratio": 1.576557827967408, "debt_to_equity_ratio": 0.7662966592834023, "profit_margin": 0.3070717069008025, "quarter": 3, "return_on_assets": 0.25012145206588815, "return_on_equity": 0.35339661156043195 }, { "asset_turnover_ratio": 0.8230173299997667, "current_ratio": 1.785010443799156, "debt_to_equity_ratio": 0.7937079719422007, "profit_margin": 0.2826656700638553, "quarter": 4, "return_on_assets": 0.2326387450585492, "return_on_equity": 0.33853063054117144 } ], "income_statement": [ { "depreciation": 4527767, "expenses": 54929939, "income_tax": 8419169, "marketing_expense": 8212799, "net_income": 35159826, "net_profit": 26740657, "operational_expense": 33347741, "product_revenue": 30667863, "quarter": 1, "rd_expense": 7083309, "revenue": 90089765, "salaries_expense": 18920168, "service_revenue": 59421902 }, { "depreciation": 3761878, "expenses": 56376998, "income_tax": 8676567, "marketing_expense": 8462390, "net_income": 35769583, "net_profit": 27093016, "operational_expense": 31435312, "product_revenue": 34284066, "quarter": 2, "rd_expense": 9198650, "revenue": 92146581, "salaries_expense": 20034658, "service_revenue": 57862515 }, { "depreciation": 4633386, "expenses": 57862179, "income_tax": 7446560, "marketing_expense": 10467666, "net_income": 36388178, "net_profit": 28941618, "operational_expense": 29841314, "product_revenue": 35456352, "quarter": 3, "rd_expense": 10440583, "revenue": 94250357, "salaries_expense": 22648073, "service_revenue": 58794005 }, { "depreciation": 3844030, "expenses": 59386486, "income_tax": 9766095, "marketing_expense": 7224576, "net_income": 37015677, "net_profit": 27249582, "operational_expense": 37295366, "product_revenue": 36787100, "quarter": 4, "rd_expense": 7204679, "revenue": 96402163, "salaries_expense": 22709574, "service_revenue": 59615063 } ], "market_conditions": { "gdp_growth": [ 0.001711287075217757, 0.00014123730279610568, 0.0003535625090285016, 0.0059272366375800675 ], "inflation_rate": [ 0.034322972151061615, 0.036899796158618776, 0.03674725094015052, 0.038378576645419424 ], "interest_rate": [ 0.044934906534902605, 0.04773537317141293, 0.04117948359233527, 0.047937234629038976 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 104075, "billable_hours_per_employee": 113, "client_concentration": 0.39, "client_retention_rate": 0.88, "employee_utilization_rate": 0.73, "gross_billings": 34016683, "net_revenue": 26415144, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 34217 }, { "average_project_size": 124385, "billable_hours_per_employee": 112, "client_concentration": 0.31, "client_retention_rate": 0.81, "employee_utilization_rate": 0.79, "gross_billings": 31346050, "net_revenue": 27253839, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 35303 }, { "average_project_size": 196129, "billable_hours_per_employee": 126, "client_concentration": 0.13, "client_retention_rate": 0.61, "employee_utilization_rate": 0.77, "gross_billings": 35085087, "net_revenue": 28119164, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 36424 }, { "average_project_size": 71318, "billable_hours_per_employee": 130, "client_concentration": 0.19, "client_retention_rate": 0.65, "employee_utilization_rate": 0.7, "gross_billings": 37057892, "net_revenue": 29011964, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 37580 } ], "balance_sheet": [ { "assets": 33925980, "current_assets": 16693750, "current_liabilities": 6680363, "equity": 24194894, "fixed_assets": 17232230, "liabilities": 16361618, "long_term_liabilities": 9681255, "quarter": 1 }, { "assets": 34455105, "current_assets": 15700446, "current_liabilities": 8039758, "equity": 24138118, "fixed_assets": 18754659, "liabilities": 16608779, "long_term_liabilities": 8569021, "quarter": 2 }, { "assets": 34992482, "current_assets": 17020742, "current_liabilities": 8688693, "equity": 24451632, "fixed_assets": 17971740, "liabilities": 16859675, "long_term_liabilities": 8170982, "quarter": 3 }, { "assets": 35538241, "current_assets": 16407307, "current_liabilities": 9593999, "equity": 25543934, "fixed_assets": 19130934, "liabilities": 17114360, "long_term_liabilities": 7520361, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -28115, "financing_cash_flow": 189584, "investing_cash_flow": -343866, "net_cash_flow": 7146202, "operating_cash_flow": 7724239, "quarter": 1 }, { "change_in_working_capital": -37957, "financing_cash_flow": -140336, "investing_cash_flow": -153674, "net_cash_flow": 7298553, "operating_cash_flow": 7670406, "quarter": 2 }, { "change_in_working_capital": -99623, "financing_cash_flow": 138675, "investing_cash_flow": -330961, "net_cash_flow": 7418699, "operating_cash_flow": 7480935, "quarter": 3 }, { "change_in_working_capital": -12281, "financing_cash_flow": 105738, "investing_cash_flow": -459385, "net_cash_flow": 8033531, "operating_cash_flow": 8241872, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7786110821264411, "current_ratio": 2.4989285761866533, "debt_to_equity_ratio": 0.6762425989549696, "profit_margin": 0.25101252523930967, "quarter": 1, "return_on_assets": 0.19544113390386955, "return_on_equity": 0.2740467472186487 }, { "asset_turnover_ratio": 0.7909956739356911, "current_ratio": 1.952850570875392, "debt_to_equity_ratio": 0.6880726575286441, "profit_margin": 0.23085892596635652, "quarter": 2, "return_on_assets": 0.182608411728828, "return_on_equity": 0.26065793530382114 }, { "asset_turnover_ratio": 0.803577294117062, "current_ratio": 1.9589530899526546, "debt_to_equity_ratio": 0.689511235896238, "profit_margin": 0.22471596239489908, "quarter": 3, "return_on_assets": 0.1805766450062045, "return_on_equity": 0.25842140107457856 }, { "asset_turnover_ratio": 0.8163590313881883, "current_ratio": 1.7101635095021377, "debt_to_equity_ratio": 0.6699970333465471, "profit_margin": 0.24541782142015617, "quarter": 4, "return_on_assets": 0.20034905497995806, "return_on_equity": 0.2787375272735985 } ], "income_statement": [ { "depreciation": 1093707, "expenses": 18062867, "income_tax": 1721745, "marketing_expense": 3601970, "net_income": 8352277, "net_profit": 6630532, "operational_expense": 9697072, "product_revenue": 5652213, "quarter": 1, "rd_expense": 2038033, "revenue": 26415144, "salaries_expense": 6671902, "service_revenue": 20762931 }, { "depreciation": 1378614, "expenses": 18577070, "income_tax": 2384977, "marketing_expense": 2492049, "net_income": 8676769, "net_profit": 6291792, "operational_expense": 10473402, "product_revenue": 9280772, "quarter": 2, "rd_expense": 3481914, "revenue": 27253839, "salaries_expense": 5970181, "service_revenue": 17973067 }, { "depreciation": 1162110, "expenses": 19105911, "income_tax": 2694428, "marketing_expense": 3779994, "net_income": 9013253, "net_profit": 6318825, "operational_expense": 10211850, "product_revenue": 7661157, "quarter": 3, "rd_expense": 3020727, "revenue": 28119164, "salaries_expense": 8090541, "service_revenue": 20458007 }, { "depreciation": 1121819, "expenses": 19649807, "income_tax": 2242104, "marketing_expense": 2828593, "net_income": 9362157, "net_profit": 7120053, "operational_expense": 10286813, "product_revenue": 11216186, "quarter": 4, "rd_expense": 3128937, "revenue": 29011964, "salaries_expense": 7647924, "service_revenue": 17795778 } ], "market_conditions": { "gdp_growth": [ 0.007827348182853617, 0.0076170556183388066, 0.0011948901926450515, -0.00016099465288092925 ], "inflation_rate": [ 0.028486241790565796, 0.028101093874348088, 0.029246338676036043, 0.022475280468913037 ], "interest_rate": [ 0.05110326468719801, 0.04792520757080691, 0.05570505639638445, 0.049726203393580914 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 54126, "billable_hours_per_employee": 160, "client_concentration": 0.34, "client_retention_rate": 0.67, "employee_utilization_rate": 0.74, "gross_billings": 42634299, "net_revenue": 36343434, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 47077 }, { "average_project_size": 51371, "billable_hours_per_employee": 118, "client_concentration": 0.33, "client_retention_rate": 0.83, "employee_utilization_rate": 0.68, "gross_billings": 45291729, "net_revenue": 37907026, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 49102 }, { "average_project_size": 95513, "billable_hours_per_employee": 137, "client_concentration": 0.39, "client_retention_rate": 0.69, "employee_utilization_rate": 0.71, "gross_billings": 50139478, "net_revenue": 39537888, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 51215 }, { "average_project_size": 102549, "billable_hours_per_employee": 138, "client_concentration": 0.4, "client_retention_rate": 0.73, "employee_utilization_rate": 0.61, "gross_billings": 51505037, "net_revenue": 41238915, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 53418 } ], "balance_sheet": [ { "assets": 45943089, "current_assets": 18871811, "current_liabilities": 9836687, "equity": 35317400, "fixed_assets": 27071278, "liabilities": 20794664, "long_term_liabilities": 10957977, "quarter": 1 }, { "assets": 46939176, "current_assets": 22356424, "current_liabilities": 11158539, "equity": 36607676, "fixed_assets": 24582752, "liabilities": 20999931, "long_term_liabilities": 9841392, "quarter": 2 }, { "assets": 47956858, "current_assets": 15191769, "current_liabilities": 11378963, "equity": 37062039, "fixed_assets": 32765089, "liabilities": 21207225, "long_term_liabilities": 9828262, "quarter": 3 }, { "assets": 48996605, "current_assets": 17593240, "current_liabilities": 9188458, "equity": 38728654, "fixed_assets": 31403365, "liabilities": 21416565, "long_term_liabilities": 12228107, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 56785, "financing_cash_flow": -63428, "investing_cash_flow": -170462, "net_cash_flow": 11411821, "operating_cash_flow": 11698174, "quarter": 1 }, { "change_in_working_capital": -72236, "financing_cash_flow": 12879, "investing_cash_flow": -385852, "net_cash_flow": 11537815, "operating_cash_flow": 11937456, "quarter": 2 }, { "change_in_working_capital": 69558, "financing_cash_flow": -9314, "investing_cash_flow": -389355, "net_cash_flow": 11481398, "operating_cash_flow": 11799816, "quarter": 3 }, { "change_in_working_capital": 4852, "financing_cash_flow": -104110, "investing_cash_flow": -123079, "net_cash_flow": 12336679, "operating_cash_flow": 12930909, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.791053339926708, "current_ratio": 1.9185129098852083, "debt_to_equity_ratio": 0.5887937390634644, "profit_margin": 0.27980226084304527, "quarter": 1, "return_on_assets": 0.22133851295893492, "return_on_equity": 0.28793101983724734 }, { "asset_turnover_ratio": 0.8075775765641903, "current_ratio": 2.0035260888544637, "debt_to_equity_ratio": 0.5736482971494831, "profit_margin": 0.2814367711146741, "quarter": 2, "return_on_assets": 0.2272820255728392, "return_on_equity": 0.2914260659431099 }, { "asset_turnover_ratio": 0.8244470060986898, "current_ratio": 1.335074997607427, "debt_to_equity_ratio": 0.5722088037304154, "profit_margin": 0.2608233904653683, "quarter": 3, "return_on_assets": 0.21503506338968245, "return_on_equity": 0.27824713043985516 }, { "asset_turnover_ratio": 0.8416688258298712, "current_ratio": 1.9147108252549012, "debt_to_equity_ratio": 0.5529901710500964, "profit_margin": 0.2703420785925139, "quarter": 4, "return_on_assets": 0.22753849986136795, "return_on_equity": 0.2878647422138657 } ], "income_statement": [ { "depreciation": 1529199, "expenses": 23345767, "income_tax": 2828692, "marketing_expense": 3084017, "net_income": 12997667, "net_profit": 10168975, "operational_expense": 13994571, "product_revenue": 13405813, "quarter": 1, "rd_expense": 3513831, "revenue": 36343434, "salaries_expense": 10068380, "service_revenue": 22937621 }, { "depreciation": 1269025, "expenses": 24292025, "income_tax": 2946570, "marketing_expense": 2691033, "net_income": 13615001, "net_profit": 10668431, "operational_expense": 13164427, "product_revenue": 9503198, "quarter": 2, "rd_expense": 2470002, "revenue": 37907026, "salaries_expense": 7953206, "service_revenue": 28403828 }, { "depreciation": 1487410, "expenses": 25276638, "income_tax": 3948844, "marketing_expense": 3811902, "net_income": 14261250, "net_profit": 10312406, "operational_expense": 15297233, "product_revenue": 10912757, "quarter": 3, "rd_expense": 2920926, "revenue": 39537888, "salaries_expense": 9397003, "service_revenue": 28625131 }, { "depreciation": 1782295, "expenses": 26301159, "income_tax": 3789142, "marketing_expense": 3677406, "net_income": 14937756, "net_profit": 11148614, "operational_expense": 16706464, "product_revenue": 15200719, "quarter": 4, "rd_expense": 3910348, "revenue": 41238915, "salaries_expense": 9384370, "service_revenue": 26038196 } ], "market_conditions": { "gdp_growth": [ -0.007494281697010804, -0.010551226011716028, 0.002356363844022779, -0.008894419774064369 ], "inflation_rate": [ 0.028814177060203443, 0.028881034333614403, 0.028394597532585983, 0.02670970233688763 ], "interest_rate": [ 0.04736536728810087, 0.038475272589369426, 0.04660931833113327, 0.042930133025034026 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 88732, "billable_hours_per_employee": 142, "client_concentration": 0.1, "client_retention_rate": 0.8, "employee_utilization_rate": 0.74, "gross_billings": 45755100, "net_revenue": 40500137, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 52461 }, { "average_project_size": 95261, "billable_hours_per_employee": 108, "client_concentration": 0.31, "client_retention_rate": 0.65, "employee_utilization_rate": 0.75, "gross_billings": 47175867, "net_revenue": 41110819, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 53252 }, { "average_project_size": 165902, "billable_hours_per_employee": 97, "client_concentration": 0.33, "client_retention_rate": 0.89, "employee_utilization_rate": 0.79, "gross_billings": 52545649, "net_revenue": 41730709, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 54055 }, { "average_project_size": 121271, "billable_hours_per_employee": 94, "client_concentration": 0.28, "client_retention_rate": 0.82, "employee_utilization_rate": 0.7, "gross_billings": 49914958, "net_revenue": 42359946, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 54870 } ], "balance_sheet": [ { "assets": 50544555, "current_assets": 17875492, "current_liabilities": 12606792, "equity": 37581760, "fixed_assets": 32669063, "liabilities": 22921316, "long_term_liabilities": 10314524, "quarter": 1 }, { "assets": 51785970, "current_assets": 16506660, "current_liabilities": 9853853, "equity": 38283456, "fixed_assets": 35279310, "liabilities": 23293544, "long_term_liabilities": 13439691, "quarter": 2 }, { "assets": 53057874, "current_assets": 23891557, "current_liabilities": 9650394, "equity": 39545074, "fixed_assets": 29166317, "liabilities": 23671816, "long_term_liabilities": 14021422, "quarter": 3 }, { "assets": 54361018, "current_assets": 21799948, "current_liabilities": 11190948, "equity": 41549378, "fixed_assets": 32561070, "liabilities": 24056232, "long_term_liabilities": 12865284, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 40208, "financing_cash_flow": -53532, "investing_cash_flow": -427306, "net_cash_flow": 11487008, "operating_cash_flow": 11676469, "quarter": 1 }, { "change_in_working_capital": 55781, "financing_cash_flow": 83285, "investing_cash_flow": -331292, "net_cash_flow": 11647902, "operating_cash_flow": 11803543, "quarter": 2 }, { "change_in_working_capital": -33200, "financing_cash_flow": -39716, "investing_cash_flow": -183663, "net_cash_flow": 11725744, "operating_cash_flow": 11776295, "quarter": 3 }, { "change_in_working_capital": -41394, "financing_cash_flow": -179703, "investing_cash_flow": -261247, "net_cash_flow": 12128069, "operating_cash_flow": 12728179, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8012759633554989, "current_ratio": 1.4179255118986653, "debt_to_equity_ratio": 0.6099053370571256, "profit_margin": 0.24588857563617625, "quarter": 1, "return_on_assets": 0.1970246053209886, "return_on_equity": 0.2649828267755422 }, { "asset_turnover_ratio": 0.7938601710077073, "current_ratio": 1.6751477822938905, "debt_to_equity_ratio": 0.6084493521170085, "profit_margin": 0.23816188142590883, "quarter": 2, "return_on_assets": 0.1890672319162893, "return_on_equity": 0.2557509436974551 }, { "asset_turnover_ratio": 0.7865130253805496, "current_ratio": 2.475707934826288, "debt_to_equity_ratio": 0.5986034063307101, "profit_margin": 0.24344220942903222, "quarter": 3, "return_on_assets": 0.1914704686433535, "return_on_equity": 0.25689712958938954 }, { "asset_turnover_ratio": 0.7792338620295889, "current_ratio": 1.9479983286491904, "debt_to_equity_ratio": 0.5789793531927241, "profit_margin": 0.2654534073296505, "quarter": 4, "return_on_assets": 0.20685028378239717, "return_on_equity": 0.27063201764416306 } ], "income_statement": [ { "depreciation": 1717948, "expenses": 27026470, "income_tax": 3515146, "marketing_expense": 2761313, "net_income": 13473667, "net_profit": 9958521, "operational_expense": 15859753, "product_revenue": 14331891, "quarter": 1, "rd_expense": 5140469, "revenue": 40500137, "salaries_expense": 10270437, "service_revenue": 26168246 }, { "depreciation": 2012513, "expenses": 27260383, "income_tax": 4059406, "marketing_expense": 4637369, "net_income": 13850436, "net_profit": 9791030, "operational_expense": 14207750, "product_revenue": 16242480, "quarter": 2, "rd_expense": 3955532, "revenue": 41110819, "salaries_expense": 8311293, "service_revenue": 24868339 }, { "depreciation": 1617279, "expenses": 27496320, "income_tax": 4075373, "marketing_expense": 3596291, "net_income": 14234389, "net_profit": 10159016, "operational_expense": 16372446, "product_revenue": 13470738, "quarter": 3, "rd_expense": 3734755, "revenue": 41730709, "salaries_expense": 12238807, "service_revenue": 28259971 }, { "depreciation": 1483587, "expenses": 27734300, "income_tax": 3381054, "marketing_expense": 5331211, "net_income": 14625646, "net_profit": 11244592, "operational_expense": 17364171, "product_revenue": 15773161, "quarter": 4, "rd_expense": 4892696, "revenue": 42359946, "salaries_expense": 9178318, "service_revenue": 26586785 } ], "market_conditions": { "gdp_growth": [ 0.0070255289946616825, 0.0032644205674405846, -0.00004275352771319213, 0.004740006874909435 ], "inflation_rate": [ 0.03395153308993199, 0.02974527320468424, 0.03695384506999543, 0.03449208824460695 ], "interest_rate": [ 0.044065749749181156, 0.041417262693293246, 0.04304310356002989, 0.043202540670761236 ], "year": 2004 }, "random_event": null, "year": 2004 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Good", "founding_year": 1991, "industry": "Advertising", "location": "South Anthony", "name": "Bradley PLC", "num_employees": 304, "region": "North America", "revenue_size": "Large", "website": "www.bradleyplc.com" }

[ { "advertising_kpis": [ { "average_project_size": 109000, "billable_hours_per_employee": 119, "client_concentration": 0.18, "client_retention_rate": 0.7, "employee_utilization_rate": 0.64, "gross_billings": 27036959, "net_revenue": 20865884, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 68638 }, { "average_project_size": 172563, "billable_hours_per_employee": 120, "client_concentration": 0.35, "client_retention_rate": 0.78, "employee_utilization_rate": 0.8, "gross_billings": 24898593, "net_revenue": 21521855, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 70796 }, { "average_project_size": 86231, "billable_hours_per_employee": 90, "client_concentration": 0.14, "client_retention_rate": 0.83, "employee_utilization_rate": 0.76, "gross_billings": 26056797, "net_revenue": 22198448, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 73021 }, { "average_project_size": 81007, "billable_hours_per_employee": 120, "client_concentration": 0.37, "client_retention_rate": 0.82, "employee_utilization_rate": 0.71, "gross_billings": 26149103, "net_revenue": 22896312, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 75317 } ], "balance_sheet": [ { "assets": 28704612, "current_assets": 13742858, "current_liabilities": 9154261, "equity": 17120319, "fixed_assets": 14961754, "liabilities": 15977931, "long_term_liabilities": 6823670, "quarter": 1 }, { "assets": 29650347, "current_assets": 10439637, "current_liabilities": 8140048, "equity": 17993174, "fixed_assets": 19210710, "liabilities": 16241983, "long_term_liabilities": 8101935, "quarter": 2 }, { "assets": 30627241, "current_assets": 9212486, "current_liabilities": 7196414, "equity": 18523116, "fixed_assets": 21414755, "liabilities": 16510399, "long_term_liabilities": 9313985, "quarter": 3 }, { "assets": 31636321, "current_assets": 10730204, "current_liabilities": 8806615, "equity": 19394730, "fixed_assets": 20906117, "liabilities": 16783251, "long_term_liabilities": 7976636, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -15574, "financing_cash_flow": 86273, "investing_cash_flow": -228796, "net_cash_flow": 4893856, "operating_cash_flow": 5376076, "quarter": 1 }, { "change_in_working_capital": -99420, "financing_cash_flow": -178342, "investing_cash_flow": -385736, "net_cash_flow": 5800817, "operating_cash_flow": 6154222, "quarter": 2 }, { "change_in_working_capital": 93931, "financing_cash_flow": 123298, "investing_cash_flow": -297233, "net_cash_flow": 5512024, "operating_cash_flow": 5484370, "quarter": 3 }, { "change_in_working_capital": 46085, "financing_cash_flow": -65572, "investing_cash_flow": -265569, "net_cash_flow": 5467930, "operating_cash_flow": 5844829, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7269174723560102, "current_ratio": 1.5012525860907833, "debt_to_equity_ratio": 0.9332729723085184, "profit_margin": 0.21056562952233415, "quarter": 1, "return_on_assets": 0.15306383517742725, "return_on_equity": 0.2566329517574994 }, { "asset_turnover_ratio": 0.725855080212046, "current_ratio": 1.282503125288696, "debt_to_equity_ratio": 0.9026747031957786, "profit_margin": 0.21303042883617607, "quarter": 2, "return_on_assets": 0.15462921901048915, "return_on_equity": 0.25480829563477797 }, { "asset_turnover_ratio": 0.7247942444440229, "current_ratio": 1.2801495300298176, "debt_to_equity_ratio": 0.8913402583021128, "profit_margin": 0.1984946875565355, "quarter": 3, "return_on_assets": 0.14386780709369154, "return_on_equity": 0.23787973902447082 }, { "asset_turnover_ratio": 0.7237349753784582, "current_ratio": 1.2184254676740156, "debt_to_equity_ratio": 0.8653511031089374, "profit_margin": 0.19835770931143845, "quarter": 4, "return_on_assets": 0.14355841186464127, "return_on_equity": 0.2341697976718418 } ], "income_statement": [ { "depreciation": 982438, "expenses": 15172097, "income_tax": 1300149, "marketing_expense": 2841467, "net_income": 5693787, "net_profit": 4393638, "operational_expense": 8703548, "product_revenue": 7168499, "quarter": 1, "rd_expense": 1944384, "revenue": 20865884, "salaries_expense": 6394328, "service_revenue": 13697385 }, { "depreciation": 1569412, "expenses": 15695474, "income_tax": 1241571, "marketing_expense": 1579358, "net_income": 5826381, "net_profit": 4584810, "operational_expense": 8117265, "product_revenue": 7341020, "quarter": 2, "rd_expense": 2089646, "revenue": 21521855, "salaries_expense": 6097039, "service_revenue": 14180835 }, { "depreciation": 1078096, "expenses": 16236906, "income_tax": 1555268, "marketing_expense": 2177528, "net_income": 5961542, "net_profit": 4406274, "operational_expense": 11131854, "product_revenue": 7847803, "quarter": 3, "rd_expense": 3197675, "revenue": 22198448, "salaries_expense": 7737495, "service_revenue": 14350645 }, { "depreciation": 1303169, "expenses": 16797015, "income_tax": 1557637, "marketing_expense": 3293957, "net_income": 6099297, "net_profit": 4541660, "operational_expense": 8509569, "product_revenue": 5047058, "quarter": 4, "rd_expense": 2349417, "revenue": 22896312, "salaries_expense": 5629061, "service_revenue": 17849254 } ], "market_conditions": { "gdp_growth": [ 0.01496408733856893, 0.014230778337478177, 0.03080831059225765, 0.02880854352141277 ], "inflation_rate": [ 0.017801500244261373, 0.018068215704261512, 0.013838844230220835, 0.021789774058229867 ], "interest_rate": [ 0.033328199780263947, 0.03011266306321599, 0.030555115849368798, 0.03347703705951839 ], "year": 1991 }, "random_event": null, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 159381, "billable_hours_per_employee": 150, "client_concentration": 0.37, "client_retention_rate": 0.83, "employee_utilization_rate": 0.78, "gross_billings": 67367098, "net_revenue": 53969978, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 177533 }, { "average_project_size": 93994, "billable_hours_per_employee": 154, "client_concentration": 0.18, "client_retention_rate": 0.77, "employee_utilization_rate": 0.65, "gross_billings": 66197623, "net_revenue": 56293072, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 185175 }, { "average_project_size": 153424, "billable_hours_per_employee": 96, "client_concentration": 0.38, "client_retention_rate": 0.68, "employee_utilization_rate": 0.74, "gross_billings": 69697411, "net_revenue": 58716163, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 193145 }, { "average_project_size": 148177, "billable_hours_per_employee": 131, "client_concentration": 0.2, "client_retention_rate": 0.74, "employee_utilization_rate": 0.73, "gross_billings": 76891591, "net_revenue": 61243554, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 201459 } ], "balance_sheet": [ { "assets": 76715768, "current_assets": 32019859, "current_liabilities": 24670220, "equity": 50146235, "fixed_assets": 44695909, "liabilities": 42011933, "long_term_liabilities": 17341713, "quarter": 1 }, { "assets": 79393053, "current_assets": 31014713, "current_liabilities": 19576325, "equity": 53041961, "fixed_assets": 48378340, "liabilities": 42347741, "long_term_liabilities": 22771416, "quarter": 2 }, { "assets": 82163773, "current_assets": 37146602, "current_liabilities": 25341597, "equity": 57319469, "fixed_assets": 45017171, "liabilities": 42686233, "long_term_liabilities": 17344636, "quarter": 3 }, { "assets": 85031188, "current_assets": 31556801, "current_liabilities": 20452114, "equity": 61398400, "fixed_assets": 53474387, "liabilities": 43027431, "long_term_liabilities": 22575317, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 84110, "financing_cash_flow": 52312, "investing_cash_flow": -427525, "net_cash_flow": 17906761, "operating_cash_flow": 18337784, "quarter": 1 }, { "change_in_working_capital": 20310, "financing_cash_flow": 26942, "investing_cash_flow": -297943, "net_cash_flow": 18833146, "operating_cash_flow": 19225541, "quarter": 2 }, { "change_in_working_capital": -61587, "financing_cash_flow": 179776, "investing_cash_flow": -124643, "net_cash_flow": 20005889, "operating_cash_flow": 20434257, "quarter": 3 }, { "change_in_working_capital": 43567, "financing_cash_flow": -45467, "investing_cash_flow": -212844, "net_cash_flow": 22155738, "operating_cash_flow": 22173821, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7035056730449469, "current_ratio": 1.297915421913546, "debt_to_equity_ratio": 0.8377883803240662, "profit_margin": 0.28612944774593013, "quarter": 1, "return_on_assets": 0.20129368971447956, "return_on_equity": 0.30794734639599564 }, { "asset_turnover_ratio": 0.7090427924468404, "current_ratio": 1.5842970016078095, "debt_to_equity_ratio": 0.7983818886334161, "profit_margin": 0.28416727728058616, "quarter": 2, "return_on_assets": 0.20148675980504238, "return_on_equity": 0.3015847962333067 }, { "asset_turnover_ratio": 0.7146234995805268, "current_ratio": 1.4658350852947428, "debt_to_equity_ratio": 0.7447074047388681, "profit_margin": 0.3038674206282859, "quarter": 3, "return_on_assets": 0.21715079953789365, "return_on_equity": 0.3112717076984785 }, { "asset_turnover_ratio": 0.7202481282514834, "current_ratio": 1.5429603511891241, "debt_to_equity_ratio": 0.7007907535049773, "profit_margin": 0.3166805603737497, "quarter": 4, "return_on_assets": 0.22808858086282413, "return_on_equity": 0.3158818959451712 } ], "income_statement": [ { "depreciation": 2895384, "expenses": 32523070, "income_tax": 6004508, "marketing_expense": 3877663, "net_income": 21446908, "net_profit": 15442400, "operational_expense": 16446505, "product_revenue": 20667959, "quarter": 1, "rd_expense": 5099944, "revenue": 53969978, "salaries_expense": 15239306, "service_revenue": 33302019 }, { "depreciation": 3228892, "expenses": 33833788, "income_tax": 6462635, "marketing_expense": 6584555, "net_income": 22459284, "net_profit": 15996649, "operational_expense": 21583156, "product_revenue": 19307081, "quarter": 2, "rd_expense": 5726802, "revenue": 56293072, "salaries_expense": 14621666, "service_revenue": 36985991 }, { "depreciation": 2592328, "expenses": 35197330, "income_tax": 5676904, "marketing_expense": 5880305, "net_income": 23518833, "net_profit": 17841929, "operational_expense": 24515219, "product_revenue": 16819546, "quarter": 3, "rd_expense": 4753741, "revenue": 58716163, "salaries_expense": 15301679, "service_revenue": 41896617 }, { "depreciation": 2779178, "expenses": 36615825, "income_tax": 5233086, "marketing_expense": 4762945, "net_income": 24627729, "net_profit": 19394643, "operational_expense": 23965130, "product_revenue": 21216452, "quarter": 4, "rd_expense": 6988114, "revenue": 61243554, "salaries_expense": 13030276, "service_revenue": 40027102 } ], "market_conditions": { "gdp_growth": [ 0.010199650811733763, 0.02105943751751309, 0.006662161604713181, 0.02065491248642814 ], "inflation_rate": [ 0.021459725047323765, 0.014422773256067476, 0.02048081024784814, 0.018744120615212433 ], "interest_rate": [ 0.021068651055085083, 0.024418232529700015, 0.022024665578131444, 0.01665587946846897 ], "year": 1992 }, "random_event": { "description": "Bradley PLC Technology Adoption in 1992", "impact": -0.07, "type": "Technology Adoption" }, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 62708, "billable_hours_per_employee": 152, "client_concentration": 0.32, "client_retention_rate": 0.74, "employee_utilization_rate": 0.68, "gross_billings": 48843192, "net_revenue": 38491215, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 126616 }, { "average_project_size": 129730, "billable_hours_per_employee": 145, "client_concentration": 0.15, "client_retention_rate": 0.63, "employee_utilization_rate": 0.63, "gross_billings": 50084045, "net_revenue": 40083619, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 131854 }, { "average_project_size": 107260, "billable_hours_per_employee": 89, "client_concentration": 0.17, "client_retention_rate": 0.74, "employee_utilization_rate": 0.72, "gross_billings": 49398437, "net_revenue": 41741902, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 137309 }, { "average_project_size": 54773, "billable_hours_per_employee": 131, "client_concentration": 0.3, "client_retention_rate": 0.65, "employee_utilization_rate": 0.64, "gross_billings": 51858551, "net_revenue": 43468790, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 142989 } ], "balance_sheet": [ { "assets": 43766414, "current_assets": 20615607, "current_liabilities": 13047825, "equity": 31839957, "fixed_assets": 23150807, "liabilities": 22889346, "long_term_liabilities": 9841521, "quarter": 1 }, { "assets": 44825801, "current_assets": 16526482, "current_liabilities": 11484291, "equity": 33039606, "fixed_assets": 28299319, "liabilities": 23221349, "long_term_liabilities": 11737058, "quarter": 2 }, { "assets": 45910832, "current_assets": 21971499, "current_liabilities": 11305869, "equity": 34088412, "fixed_assets": 23939333, "liabilities": 23558168, "long_term_liabilities": 12252299, "quarter": 3 }, { "assets": 47022125, "current_assets": 22814883, "current_liabilities": 10840149, "equity": 34112580, "fixed_assets": 24207242, "liabilities": 23899872, "long_term_liabilities": 13059723, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 85059, "financing_cash_flow": 126262, "investing_cash_flow": -192165, "net_cash_flow": 13089196, "operating_cash_flow": 13326002, "quarter": 1 }, { "change_in_working_capital": 29201, "financing_cash_flow": -117790, "investing_cash_flow": -121743, "net_cash_flow": 12850105, "operating_cash_flow": 13126643, "quarter": 2 }, { "change_in_working_capital": -50086, "financing_cash_flow": 44634, "investing_cash_flow": -259364, "net_cash_flow": 12997893, "operating_cash_flow": 13566974, "quarter": 3 }, { "change_in_working_capital": 77018, "financing_cash_flow": 180436, "investing_cash_flow": -370770, "net_cash_flow": 12785834, "operating_cash_flow": 13053876, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8794692432420897, "current_ratio": 1.5800033338889814, "debt_to_equity_ratio": 0.7188874658342033, "profit_margin": 0.28481535332153063, "quarter": 1, "return_on_assets": 0.25048634324941493, "return_on_equity": 0.3443123054468949 }, { "asset_turnover_ratio": 0.8942086500584786, "current_ratio": 1.4390511351549695, "debt_to_equity_ratio": 0.7028337141792793, "profit_margin": 0.2852824741199142, "quarter": 2, "return_on_assets": 0.2551020560681113, "return_on_equity": 0.34610442993781465 }, { "asset_turnover_ratio": 0.9091950675169642, "current_ratio": 1.9433710933675243, "debt_to_equity_ratio": 0.6910902156427821, "profit_margin": 0.2811502935347795, "quarter": 3, "return_on_assets": 0.2556204601127682, "return_on_equity": 0.3442738253691606 }, { "asset_turnover_ratio": 0.9244327005638303, "current_ratio": 2.1046650742531305, "debt_to_equity_ratio": 0.7006175434399861, "profit_margin": 0.25283259552428305, "quarter": 4, "return_on_assets": 0.2337267190710756, "return_on_equity": 0.3221781231440132 } ], "income_statement": [ { "depreciation": 2363113, "expenses": 24376992, "income_tax": 3151334, "marketing_expense": 2444009, "net_income": 14114223, "net_profit": 10962889, "operational_expense": 13768634, "product_revenue": 10744833, "quarter": 1, "rd_expense": 4290475, "revenue": 38491215, "salaries_expense": 7524863, "service_revenue": 27746382 }, { "depreciation": 1691489, "expenses": 25560100, "income_tax": 3088365, "marketing_expense": 3725838, "net_income": 14523519, "net_profit": 11435154, "operational_expense": 17540886, "product_revenue": 15100174, "quarter": 2, "rd_expense": 4544699, "revenue": 40083619, "salaries_expense": 9288226, "service_revenue": 24983445 }, { "depreciation": 1831226, "expenses": 26800629, "income_tax": 3205525, "marketing_expense": 3624694, "net_income": 14941273, "net_profit": 11735748, "operational_expense": 16170444, "product_revenue": 8803260, "quarter": 3, "rd_expense": 3410295, "revenue": 41741902, "salaries_expense": 11014165, "service_revenue": 32938642 }, { "depreciation": 2063549, "expenses": 28101365, "income_tax": 4377098, "marketing_expense": 2861437, "net_income": 15367425, "net_profit": 10990327, "operational_expense": 16360086, "product_revenue": 12931199, "quarter": 4, "rd_expense": 4455862, "revenue": 43468790, "salaries_expense": 9158552, "service_revenue": 30537591 } ], "market_conditions": { "gdp_growth": [ 0.023260037881984122, 0.018280752535200798, 0.02398856220521046, 0.016377398493581132 ], "inflation_rate": [ 0.013633693168689889, 0.01368116903181198, 0.01207260481509884, 0.016787569092827446 ], "interest_rate": [ 0.03679190355564717, 0.032431262025849554, 0.03188821713327889, 0.031186411825931182 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 81428, "billable_hours_per_employee": 136, "client_concentration": 0.15, "client_retention_rate": 0.67, "employee_utilization_rate": 0.62, "gross_billings": 47836617, "net_revenue": 36927160, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 121471 }, { "average_project_size": 157315, "billable_hours_per_employee": 80, "client_concentration": 0.16, "client_retention_rate": 0.76, "employee_utilization_rate": 0.67, "gross_billings": 47481881, "net_revenue": 37857770, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 124532 }, { "average_project_size": 78901, "billable_hours_per_employee": 99, "client_concentration": 0.22, "client_retention_rate": 0.66, "employee_utilization_rate": 0.76, "gross_billings": 49165160, "net_revenue": 38811832, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 127670 }, { "average_project_size": 79249, "billable_hours_per_employee": 85, "client_concentration": 0.37, "client_retention_rate": 0.89, "employee_utilization_rate": 0.69, "gross_billings": 47869410, "net_revenue": 39789939, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 130888 } ], "balance_sheet": [ { "assets": 42929372, "current_assets": 17442657, "current_liabilities": 12034080, "equity": 28133196, "fixed_assets": 25486715, "liabilities": 21876220, "long_term_liabilities": 9842140, "quarter": 1 }, { "assets": 43678363, "current_assets": 18877864, "current_liabilities": 9084591, "equity": 29688131, "fixed_assets": 24800499, "liabilities": 22098125, "long_term_liabilities": 13013534, "quarter": 2 }, { "assets": 44440421, "current_assets": 20107017, "current_liabilities": 10543773, "equity": 29977778, "fixed_assets": 24333404, "liabilities": 22322281, "long_term_liabilities": 11778508, "quarter": 3 }, { "assets": 45215775, "current_assets": 20274360, "current_liabilities": 12798597, "equity": 31289410, "fixed_assets": 24941415, "liabilities": 22548711, "long_term_liabilities": 9750114, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -27250, "financing_cash_flow": 26656, "investing_cash_flow": -280503, "net_cash_flow": 8989809, "operating_cash_flow": 9563765, "quarter": 1 }, { "change_in_working_capital": 89080, "financing_cash_flow": -176922, "investing_cash_flow": -259087, "net_cash_flow": 10012628, "operating_cash_flow": 10068008, "quarter": 2 }, { "change_in_working_capital": 23471, "financing_cash_flow": -45291, "investing_cash_flow": -214577, "net_cash_flow": 9428609, "operating_cash_flow": 9845140, "quarter": 3 }, { "change_in_working_capital": -55393, "financing_cash_flow": 184147, "investing_cash_flow": -291661, "net_cash_flow": 10734864, "operating_cash_flow": 11215339, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8601840250539887, "current_ratio": 1.4494383450999162, "debt_to_equity_ratio": 0.7775945541345534, "profit_margin": 0.191729989525325, "quarter": 1, "return_on_assets": 0.16492307411345314, "return_on_equity": 0.2516615602436353 }, { "asset_turnover_ratio": 0.8667396715394302, "current_ratio": 2.0780092356386763, "debt_to_equity_ratio": 0.74434207394194, "profit_margin": 0.21416721058847366, "quarter": 2, "return_on_assets": 0.18562721775996963, "return_on_equity": 0.27310217002208725 }, { "asset_turnover_ratio": 0.8733452817649949, "current_ratio": 1.9070039728662596, "debt_to_equity_ratio": 0.7446276038204033, "profit_margin": 0.2025062357272906, "quarter": 3, "return_on_assets": 0.1768578655004191, "return_on_equity": 0.2621821403841205 }, { "asset_turnover_ratio": 0.8800012606219842, "current_ratio": 1.5841080080886991, "debt_to_equity_ratio": 0.7206499259653666, "profit_margin": 0.21669663781087978, "quarter": 4, "return_on_assets": 0.19069331444611975, "return_on_equity": 0.2755675482535465 } ], "income_statement": [ { "depreciation": 2483721, "expenses": 26814610, "income_tax": 3032506, "marketing_expense": 3217002, "net_income": 10112550, "net_profit": 7080044, "operational_expense": 16638427, "product_revenue": 13132264, "quarter": 1, "rd_expense": 2687380, "revenue": 36927160, "salaries_expense": 8841465, "service_revenue": 23794896 }, { "depreciation": 1960115, "expenses": 27425203, "income_tax": 2324674, "marketing_expense": 3352031, "net_income": 10432567, "net_profit": 8107893, "operational_expense": 14731707, "product_revenue": 9642924, "quarter": 2, "rd_expense": 3345557, "revenue": 37857770, "salaries_expense": 12865909, "service_revenue": 28214846 }, { "depreciation": 1985502, "expenses": 28049700, "income_tax": 2902494, "marketing_expense": 2835445, "net_income": 10762132, "net_profit": 7859638, "operational_expense": 16232191, "product_revenue": 15184607, "quarter": 3, "rd_expense": 5327647, "revenue": 38811832, "salaries_expense": 9204609, "service_revenue": 23627225 }, { "depreciation": 2592993, "expenses": 28688417, "income_tax": 2479176, "marketing_expense": 4237412, "net_income": 11101522, "net_profit": 8622346, "operational_expense": 19471955, "product_revenue": 9286658, "quarter": 4, "rd_expense": 3579022, "revenue": 39789939, "salaries_expense": 13891015, "service_revenue": 30503281 } ], "market_conditions": { "gdp_growth": [ 0.0030288484092678043, 0.008104361762318942, 0.022567599250962633, 0.007760462840384734 ], "inflation_rate": [ 0.014931450974734535, 0.014373245506113547, 0.020028899272742855, 0.016123506036109153 ], "interest_rate": [ 0.03222531761598513, 0.03571338672260778, 0.0347248611106159, 0.02726399701746659 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 153813, "billable_hours_per_employee": 131, "client_concentration": 0.14, "client_retention_rate": 0.86, "employee_utilization_rate": 0.74, "gross_billings": 72273161, "net_revenue": 58080457, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 191054 }, { "average_project_size": 199046, "billable_hours_per_employee": 117, "client_concentration": 0.36, "client_retention_rate": 0.86, "employee_utilization_rate": 0.6, "gross_billings": 74926937, "net_revenue": 60062505, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 197574 }, { "average_project_size": 59011, "billable_hours_per_employee": 86, "client_concentration": 0.21, "client_retention_rate": 0.8, "employee_utilization_rate": 0.61, "gross_billings": 80028932, "net_revenue": 62112193, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 204316 }, { "average_project_size": 142185, "billable_hours_per_employee": 97, "client_concentration": 0.22, "client_retention_rate": 0.83, "employee_utilization_rate": 0.68, "gross_billings": 72033745, "net_revenue": 64231828, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 211289 } ], "balance_sheet": [ { "assets": 62936982, "current_assets": 28930675, "current_liabilities": 17504422, "equity": 41369268, "fixed_assets": 34006307, "liabilities": 36207829, "long_term_liabilities": 18703407, "quarter": 1 }, { "assets": 64581434, "current_assets": 23710521, "current_liabilities": 16310576, "equity": 43447718, "fixed_assets": 40870913, "liabilities": 37109044, "long_term_liabilities": 20798468, "quarter": 2 }, { "assets": 66268852, "current_assets": 22539709, "current_liabilities": 20107878, "equity": 43893459, "fixed_assets": 43729143, "liabilities": 38032691, "long_term_liabilities": 17924813, "quarter": 3 }, { "assets": 68000361, "current_assets": 21443991, "current_liabilities": 21056009, "equity": 44908728, "fixed_assets": 46556370, "liabilities": 38979327, "long_term_liabilities": 17923318, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -96230, "financing_cash_flow": -39655, "investing_cash_flow": -473173, "net_cash_flow": 17675407, "operating_cash_flow": 17721251, "quarter": 1 }, { "change_in_working_capital": 25359, "financing_cash_flow": -29819, "investing_cash_flow": -437326, "net_cash_flow": 17605994, "operating_cash_flow": 18031678, "quarter": 2 }, { "change_in_working_capital": 28938, "financing_cash_flow": -171971, "investing_cash_flow": -310309, "net_cash_flow": 17907909, "operating_cash_flow": 18192830, "quarter": 3 }, { "change_in_working_capital": 24537, "financing_cash_flow": 85127, "investing_cash_flow": -156191, "net_cash_flow": 17849964, "operating_cash_flow": 18041525, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9228351146548464, "current_ratio": 1.6527637987703907, "debt_to_equity_ratio": 0.8752349449354531, "profit_margin": 0.2520661123585856, "quarter": 1, "return_on_assets": 0.23261545969903674, "return_on_equity": 0.3538886644066315 }, { "asset_turnover_ratio": 0.9300274286260042, "current_ratio": 1.4536899861782933, "debt_to_equity_ratio": 0.8541080109201593, "profit_margin": 0.26597838368546234, "quarter": 2, "return_on_assets": 0.2473671922490913, "return_on_equity": 0.3676908416686004 }, { "asset_turnover_ratio": 0.9372758260547505, "current_ratio": 1.1209392159630172, "debt_to_equity_ratio": 0.8664774175122539, "profit_margin": 0.2520809078500899, "quarter": 3, "return_on_assets": 0.23626934113782444, "return_on_equity": 0.35671141798143546 }, { "asset_turnover_ratio": 0.9445806912701536, "current_ratio": 1.018426188932575, "debt_to_equity_ratio": 0.8679677366947467, "profit_margin": 0.24734924249703746, "quarter": 4, "return_on_assets": 0.2336413184630005, "return_on_equity": 0.35377742161835446 } ], "income_statement": [ { "depreciation": 3081136, "expenses": 38945928, "income_tax": 4494414, "marketing_expense": 6890915, "net_income": 19134529, "net_profit": 14640115, "operational_expense": 24194726, "product_revenue": 11980455, "quarter": 1, "rd_expense": 4792468, "revenue": 58080457, "salaries_expense": 18992163, "service_revenue": 46100002 }, { "depreciation": 2056350, "expenses": 39947962, "income_tax": 4139215, "marketing_expense": 5137495, "net_income": 20114543, "net_profit": 15975328, "operational_expense": 24673228, "product_revenue": 19297800, "quarter": 2, "rd_expense": 5519633, "revenue": 60062505, "salaries_expense": 12445414, "service_revenue": 40764705 }, { "depreciation": 2535532, "expenses": 40975778, "income_tax": 5479117, "marketing_expense": 4449289, "net_income": 21136415, "net_profit": 15657298, "operational_expense": 23933318, "product_revenue": 24044563, "quarter": 3, "rd_expense": 5317247, "revenue": 62112193, "salaries_expense": 18984592, "service_revenue": 38067630 }, { "depreciation": 2153831, "expenses": 42030039, "income_tax": 6314095, "marketing_expense": 7767809, "net_income": 22201789, "net_profit": 15887694, "operational_expense": 22248401, "product_revenue": 18138084, "quarter": 4, "rd_expense": 4310845, "revenue": 64231828, "salaries_expense": 19578370, "service_revenue": 46093744 } ], "market_conditions": { "gdp_growth": [ 0.033122771195218705, 0.023393741141642457, 0.032479324426120657, 0.02840647550745936 ], "inflation_rate": [ 0.017415000630697248, 0.018489645593784947, 0.013285239329184295, 0.012474654477495472 ], "interest_rate": [ 0.032322789268886404, 0.03756329316116657, 0.036597077105584776, 0.036922481056235766 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 84604, "billable_hours_per_employee": 114, "client_concentration": 0.34, "client_retention_rate": 0.66, "employee_utilization_rate": 0.72, "gross_billings": 47214625, "net_revenue": 41633717, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 136953 }, { "average_project_size": 149298, "billable_hours_per_employee": 93, "client_concentration": 0.28, "client_retention_rate": 0.87, "employee_utilization_rate": 0.62, "gross_billings": 53057080, "net_revenue": 42417486, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 139531 }, { "average_project_size": 105592, "billable_hours_per_employee": 138, "client_concentration": 0.36, "client_retention_rate": 0.8, "employee_utilization_rate": 0.66, "gross_billings": 55604921, "net_revenue": 43216011, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 142158 }, { "average_project_size": 121212, "billable_hours_per_employee": 122, "client_concentration": 0.3, "client_retention_rate": 0.69, "employee_utilization_rate": 0.64, "gross_billings": 53154986, "net_revenue": 44029568, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 144834 } ], "balance_sheet": [ { "assets": 43765985, "current_assets": 20528927, "current_liabilities": 9159309, "equity": 31409931, "fixed_assets": 23237058, "liabilities": 22319565, "long_term_liabilities": 13160256, "quarter": 1 }, { "assets": 44527478, "current_assets": 20739837, "current_liabilities": 11853977, "equity": 32193103, "fixed_assets": 23787641, "liabilities": 22694198, "long_term_liabilities": 10840221, "quarter": 2 }, { "assets": 45302220, "current_assets": 14747189, "current_liabilities": 13168244, "equity": 32193209, "fixed_assets": 30555031, "liabilities": 23075119, "long_term_liabilities": 9906875, "quarter": 3 }, { "assets": 46090442, "current_assets": 22980254, "current_liabilities": 13212689, "equity": 32876992, "fixed_assets": 23110188, "liabilities": 23462434, "long_term_liabilities": 10249745, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -3720, "financing_cash_flow": -188817, "investing_cash_flow": -324489, "net_cash_flow": 11921909, "operating_cash_flow": 12327069, "quarter": 1 }, { "change_in_working_capital": 31585, "financing_cash_flow": 12222, "investing_cash_flow": -382976, "net_cash_flow": 12068277, "operating_cash_flow": 12347519, "quarter": 2 }, { "change_in_working_capital": -16532, "financing_cash_flow": 29129, "investing_cash_flow": -438914, "net_cash_flow": 11559600, "operating_cash_flow": 11678746, "quarter": 3 }, { "change_in_working_capital": -22554, "financing_cash_flow": -2839, "investing_cash_flow": -291832, "net_cash_flow": 11443132, "operating_cash_flow": 12128432, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9512802465202143, "current_ratio": 2.2413183134229886, "debt_to_equity_ratio": 0.7105894310942612, "profit_margin": 0.2393135112101569, "quarter": 1, "return_on_assets": 0.22765421593961613, "return_on_equity": 0.31720894261117605 }, { "asset_turnover_ratio": 0.9526137096738333, "current_ratio": 1.7496100253948528, "debt_to_equity_ratio": 0.7049397506043453, "profit_margin": 0.24423472433043297, "quarter": 2, "return_on_assets": 0.23266134677557979, "return_on_equity": 0.32180256125046414 }, { "asset_turnover_ratio": 0.9539490779922044, "current_ratio": 1.1199055090412966, "debt_to_equity_ratio": 0.7167697696740949, "profit_margin": 0.2306114740668684, "quarter": 3, "return_on_assets": 0.21999160306051227, "return_on_equity": 0.3095717485013687 }, { "asset_turnover_ratio": 0.9552863042623891, "current_ratio": 1.739256407230958, "debt_to_equity_ratio": 0.7136429634438577, "profit_margin": 0.23277502972547903, "quarter": 4, "return_on_assets": 0.22236679787102062, "return_on_equity": 0.31173727815488717 } ], "income_statement": [ { "depreciation": 2363558, "expenses": 28025185, "income_tax": 3645021, "marketing_expense": 5390997, "net_income": 13608532, "net_profit": 9963511, "operational_expense": 16356649, "product_revenue": 10292402, "quarter": 1, "rd_expense": 3410408, "revenue": 41633717, "salaries_expense": 9260215, "service_revenue": 31341315 }, { "depreciation": 1987696, "expenses": 28570839, "income_tax": 3486824, "marketing_expense": 5459337, "net_income": 13846647, "net_profit": 10359823, "operational_expense": 17312733, "product_revenue": 15730552, "quarter": 2, "rd_expense": 5549220, "revenue": 42417486, "salaries_expense": 12007357, "service_revenue": 26686934 }, { "depreciation": 1712638, "expenses": 29127117, "income_tax": 4122786, "marketing_expense": 4264049, "net_income": 14088894, "net_profit": 9966108, "operational_expense": 15214107, "product_revenue": 9310028, "quarter": 3, "rd_expense": 4340584, "revenue": 43216011, "salaries_expense": 10804929, "service_revenue": 33905983 }, { "depreciation": 1879448, "expenses": 29694227, "income_tax": 4086357, "marketing_expense": 4541585, "net_income": 14335341, "net_profit": 10248984, "operational_expense": 19348264, "product_revenue": 15357600, "quarter": 4, "rd_expense": 4665187, "revenue": 44029568, "salaries_expense": 14209137, "service_revenue": 28671968 } ], "market_conditions": { "gdp_growth": [ 0.017913864806512574, 0.021052146483916803, 0.015780711838956504, 0.02783435701779295 ], "inflation_rate": [ 0.01236232195851154, 0.011298952880042859, 0.014025570629283876, 0.007806879130208605 ], "interest_rate": [ 0.028823345839084892, 0.029970984100223728, 0.029612775536859974, 0.031383102417941185 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 139333, "billable_hours_per_employee": 149, "client_concentration": 0.3, "client_retention_rate": 0.83, "employee_utilization_rate": 0.69, "gross_billings": 110026414, "net_revenue": 95950538, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 315627 }, { "average_project_size": 75431, "billable_hours_per_employee": 93, "client_concentration": 0.38, "client_retention_rate": 0.72, "employee_utilization_rate": 0.62, "gross_billings": 109113334, "net_revenue": 97693761, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 321361 }, { "average_project_size": 81552, "billable_hours_per_employee": 140, "client_concentration": 0.24, "client_retention_rate": 0.69, "employee_utilization_rate": 0.64, "gross_billings": 113082416, "net_revenue": 99468656, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 327200 }, { "average_project_size": 159565, "billable_hours_per_employee": 151, "client_concentration": 0.15, "client_retention_rate": 0.67, "employee_utilization_rate": 0.8, "gross_billings": 127628523, "net_revenue": 101275797, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 333144 } ], "balance_sheet": [ { "assets": 133151639, "current_assets": 57758464, "current_liabilities": 38388285, "equity": 83696833, "fixed_assets": 75393175, "liabilities": 66157349, "long_term_liabilities": 27769064, "quarter": 1 }, { "assets": 135100951, "current_assets": 60459299, "current_liabilities": 39979194, "equity": 84623285, "fixed_assets": 74641652, "liabilities": 66836229, "long_term_liabilities": 26857035, "quarter": 2 }, { "assets": 137078799, "current_assets": 53072485, "current_liabilities": 28533411, "equity": 87093645, "fixed_assets": 84006314, "liabilities": 67522075, "long_term_liabilities": 38988664, "quarter": 3 }, { "assets": 139085603, "current_assets": 51027890, "current_liabilities": 37122789, "equity": 87102723, "fixed_assets": 88057713, "liabilities": 68214959, "long_term_liabilities": 31092170, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -51985, "financing_cash_flow": 24499, "investing_cash_flow": -202327, "net_cash_flow": 22662673, "operating_cash_flow": 22835144, "quarter": 1 }, { "change_in_working_capital": -63163, "financing_cash_flow": 172671, "investing_cash_flow": -233899, "net_cash_flow": 23953451, "operating_cash_flow": 23947749, "quarter": 2 }, { "change_in_working_capital": -93502, "financing_cash_flow": -97256, "investing_cash_flow": -167959, "net_cash_flow": 21421531, "operating_cash_flow": 21527528, "quarter": 3 }, { "change_in_working_capital": 8215, "financing_cash_flow": -60100, "investing_cash_flow": -208741, "net_cash_flow": 23887200, "operating_cash_flow": 23785073, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7206110170374996, "current_ratio": 1.5045856828456912, "debt_to_equity_ratio": 0.7904402906141025, "profit_margin": 0.17407451118200087, "quarter": 1, "return_on_assets": 0.12544001054316725, "return_on_equity": 0.19956003592155033 }, { "asset_turnover_ratio": 0.7231167528939156, "current_ratio": 1.512269081762879, "debt_to_equity_ratio": 0.7898089633367459, "profit_margin": 0.16744736647000416, "quarter": 2, "return_on_assets": 0.12108399592242693, "return_on_equity": 0.19331042277548077 }, { "asset_turnover_ratio": 0.7256312188728762, "current_ratio": 1.8600119347805981, "debt_to_equity_ratio": 0.775281307838247, "profit_margin": 0.17630600135986557, "quarter": 3, "return_on_assets": 0.12793313866136222, "return_on_equity": 0.20135706801569736 }, { "asset_turnover_ratio": 0.7281544229994819, "current_ratio": 1.3745704828373753, "debt_to_equity_ratio": 0.7831552981414829, "profit_margin": 0.1602759936808989, "quarter": 4, "return_on_assets": 0.11670567369938353, "return_on_equity": 0.18635558615084857 } ], "income_statement": [ { "depreciation": 6132601, "expenses": 74894511, "income_tax": 4353484, "marketing_expense": 11954109, "net_income": 21056027, "net_profit": 16702543, "operational_expense": 40650861, "product_revenue": 38303818, "quarter": 1, "rd_expense": 11165916, "revenue": 95950538, "salaries_expense": 36871986, "service_revenue": 57646720 }, { "depreciation": 7589186, "expenses": 76092362, "income_tax": 5242836, "marketing_expense": 13930306, "net_income": 21601399, "net_profit": 16358563, "operational_expense": 41858714, "product_revenue": 22554664, "quarter": 2, "rd_expense": 12647518, "revenue": 97693761, "salaries_expense": 26043511, "service_revenue": 75139097 }, { "depreciation": 3990607, "expenses": 77309372, "income_tax": 4622363, "marketing_expense": 13761350, "net_income": 22159284, "net_profit": 17536921, "operational_expense": 50755138, "product_revenue": 37102755, "quarter": 3, "rd_expense": 14229256, "revenue": 99468656, "salaries_expense": 38231602, "service_revenue": 62365901 }, { "depreciation": 7552994, "expenses": 78545846, "income_tax": 6497872, "marketing_expense": 12887123, "net_income": 22729951, "net_profit": 16232079, "operational_expense": 51888456, "product_revenue": 25993646, "quarter": 4, "rd_expense": 15627683, "revenue": 101275797, "salaries_expense": 39045503, "service_revenue": 75282151 } ], "market_conditions": { "gdp_growth": [ 0.02602284913083239, 0.022645992145101598, 0.027888870028563183, 0.031982586346412226 ], "inflation_rate": [ 0.01336355930612984, 0.013826271911964453, 0.012826947853341424, 0.015836022714405196 ], "interest_rate": [ 0.03232911204381962, 0.03922147247649934, 0.03819287564723397, 0.039345942893097924 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 125184, "billable_hours_per_employee": 130, "client_concentration": 0.31, "client_retention_rate": 0.89, "employee_utilization_rate": 0.61, "gross_billings": 104744440, "net_revenue": 92511859, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 304315 }, { "average_project_size": 144684, "billable_hours_per_employee": 126, "client_concentration": 0.19, "client_retention_rate": 0.7, "employee_utilization_rate": 0.7, "gross_billings": 123595173, "net_revenue": 97051668, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 319249 }, { "average_project_size": 115204, "billable_hours_per_employee": 97, "client_concentration": 0.23, "client_retention_rate": 0.85, "employee_utilization_rate": 0.71, "gross_billings": 120811420, "net_revenue": 101814258, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 334915 }, { "average_project_size": 120001, "billable_hours_per_employee": 116, "client_concentration": 0.15, "client_retention_rate": 0.81, "employee_utilization_rate": 0.68, "gross_billings": 129759669, "net_revenue": 106810561, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 351351 } ], "balance_sheet": [ { "assets": 108842050, "current_assets": 34991859, "current_liabilities": 33938125, "equity": 62623668, "fixed_assets": 73850191, "liabilities": 61412713, "long_term_liabilities": 27474588, "quarter": 1 }, { "assets": 110797522, "current_assets": 41902079, "current_liabilities": 31473676, "equity": 65257769, "fixed_assets": 68895443, "liabilities": 62076465, "long_term_liabilities": 30602789, "quarter": 2 }, { "assets": 112788127, "current_assets": 34857372, "current_liabilities": 32690123, "equity": 66741069, "fixed_assets": 77930755, "liabilities": 62747391, "long_term_liabilities": 30057268, "quarter": 3 }, { "assets": 114814495, "current_assets": 42166753, "current_liabilities": 36343737, "equity": 69887230, "fixed_assets": 72647742, "liabilities": 63425568, "long_term_liabilities": 27081831, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 49059, "financing_cash_flow": 198728, "investing_cash_flow": -323269, "net_cash_flow": 18712318, "operating_cash_flow": 19048097, "quarter": 1 }, { "change_in_working_capital": -70532, "financing_cash_flow": -22225, "investing_cash_flow": -411205, "net_cash_flow": 22005941, "operating_cash_flow": 22272338, "quarter": 2 }, { "change_in_working_capital": 61333, "financing_cash_flow": 159519, "investing_cash_flow": -142902, "net_cash_flow": 22921907, "operating_cash_flow": 23237688, "quarter": 3 }, { "change_in_working_capital": 35471, "financing_cash_flow": 45725, "investing_cash_flow": -350124, "net_cash_flow": 23060327, "operating_cash_flow": 23398632, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8499643198561585, "current_ratio": 1.0310486805031216, "debt_to_equity_ratio": 0.9806629819256195, "profit_margin": 0.16424198112806274, "quarter": 1, "return_on_assets": 0.13959982378134186, "return_on_equity": 0.24262920849669808 }, { "asset_turnover_ratio": 0.8759371712302374, "current_ratio": 1.331337305499364, "debt_to_equity_ratio": 0.9512501875447198, "profit_margin": 0.1703908066783561, "quarter": 2, "return_on_assets": 0.14925164120547751, "return_on_equity": 0.25340602741108115 }, { "asset_turnover_ratio": 0.90270368617789, "current_ratio": 1.066296752691937, "debt_to_equity_ratio": 0.9401616117356466, "profit_margin": 0.16402744888638288, "quarter": 3, "return_on_assets": 0.14806818274409328, "return_on_equity": 0.25022573432259526 }, { "asset_turnover_ratio": 0.9302881225928834, "current_ratio": 1.160220617929301, "debt_to_equity_ratio": 0.9075415923624387, "profit_margin": 0.17318795844542, "quarter": 4, "return_on_assets": 0.16111470071788409, "return_on_equity": 0.26468788360906564 } ], "income_statement": [ { "depreciation": 3853766, "expenses": 71938909, "income_tax": 5378619, "marketing_expense": 9246450, "net_income": 20572950, "net_profit": 15194331, "operational_expense": 50207519, "product_revenue": 31635904, "quarter": 1, "rd_expense": 10975753, "revenue": 92511859, "salaries_expense": 35628479, "service_revenue": 60875955 }, { "depreciation": 5735626, "expenses": 75205873, "income_tax": 5309083, "marketing_expense": 12847102, "net_income": 21845795, "net_profit": 16536712, "operational_expense": 42376570, "product_revenue": 26295895, "quarter": 2, "rd_expense": 11905060, "revenue": 97051668, "salaries_expense": 33001630, "service_revenue": 70755773 }, { "depreciation": 6537355, "expenses": 78621201, "income_tax": 6492724, "marketing_expense": 12402889, "net_income": 23193057, "net_profit": 16700333, "operational_expense": 52717204, "product_revenue": 31343314, "quarter": 3, "rd_expense": 10806495, "revenue": 101814258, "salaries_expense": 30530259, "service_revenue": 70470944 }, { "depreciation": 4900329, "expenses": 82191629, "income_tax": 6120629, "marketing_expense": 10500147, "net_income": 24618932, "net_profit": 18498303, "operational_expense": 46641718, "product_revenue": 32326254, "quarter": 4, "rd_expense": 9934601, "revenue": 106810561, "salaries_expense": 30605434, "service_revenue": 74484307 } ], "market_conditions": { "gdp_growth": [ 0.010651822001712379, 0.024541246767077612, 0.010781464857673626, 0.008338367162250938 ], "inflation_rate": [ 0.01424350277313658, 0.019648492706649624, 0.013930390399465923, 0.019947255426794222 ], "interest_rate": [ 0.018408372042830908, 0.02006982402375028, 0.026117710540075847, 0.023279524544519894 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 69848, "billable_hours_per_employee": 99, "client_concentration": 0.18, "client_retention_rate": 0.74, "employee_utilization_rate": 0.78, "gross_billings": 34105266, "net_revenue": 29070386, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 95626 }, { "average_project_size": 156731, "billable_hours_per_employee": 133, "client_concentration": 0.29, "client_retention_rate": 0.65, "employee_utilization_rate": 0.71, "gross_billings": 35711647, "net_revenue": 29977829, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 98611 }, { "average_project_size": 128425, "billable_hours_per_employee": 153, "client_concentration": 0.21, "client_retention_rate": 0.61, "employee_utilization_rate": 0.72, "gross_billings": 35674031, "net_revenue": 30913599, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 101689 }, { "average_project_size": 126777, "billable_hours_per_employee": 108, "client_concentration": 0.19, "client_retention_rate": 0.9, "employee_utilization_rate": 0.72, "gross_billings": 39236675, "net_revenue": 31878579, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 104864 } ], "balance_sheet": [ { "assets": 37798824, "current_assets": 16185901, "current_liabilities": 8907776, "equity": 21827141, "fixed_assets": 21612923, "liabilities": 20540463, "long_term_liabilities": 11632687, "quarter": 1 }, { "assets": 38999156, "current_assets": 17692241, "current_liabilities": 10569407, "equity": 23399341, "fixed_assets": 21306915, "liabilities": 20703999, "long_term_liabilities": 10134592, "quarter": 2 }, { "assets": 40237605, "current_assets": 18389946, "current_liabilities": 8961938, "equity": 24069584, "fixed_assets": 21847659, "liabilities": 20868837, "long_term_liabilities": 11906899, "quarter": 3 }, { "assets": 41515381, "current_assets": 18517613, "current_liabilities": 12459412, "equity": 25770511, "fixed_assets": 22997768, "liabilities": 21034987, "long_term_liabilities": 8575575, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 26078, "financing_cash_flow": -63700, "investing_cash_flow": -368810, "net_cash_flow": 5143617, "operating_cash_flow": 5767570, "quarter": 1 }, { "change_in_working_capital": -15783, "financing_cash_flow": 75108, "investing_cash_flow": -209403, "net_cash_flow": 6399282, "operating_cash_flow": 6857190, "quarter": 2 }, { "change_in_working_capital": -35178, "financing_cash_flow": 157836, "investing_cash_flow": -453167, "net_cash_flow": 6306603, "operating_cash_flow": 6615942, "quarter": 3 }, { "change_in_working_capital": -34586, "financing_cash_flow": -65872, "investing_cash_flow": -394271, "net_cash_flow": 6644560, "operating_cash_flow": 6946964, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7690817576758473, "current_ratio": 1.817052988310438, "debt_to_equity_ratio": 0.9410514643214153, "profit_margin": 0.1571626878294633, "quarter": 1, "return_on_assets": 0.12087095619694412, "return_on_equity": 0.20931646522098335 }, { "asset_turnover_ratio": 0.7686789170514357, "current_ratio": 1.6739104663109292, "debt_to_equity_ratio": 0.8848112004521836, "profit_margin": 0.1702652983976925, "quarter": 2, "return_on_assets": 0.13087934518377783, "return_on_equity": 0.2181336645335439 }, { "asset_turnover_ratio": 0.7682763176386865, "current_ratio": 2.0520054925619884, "debt_to_equity_ratio": 0.8670210918477029, "profit_margin": 0.15206304513427893, "quarter": 3, "return_on_assets": 0.1168264363646892, "return_on_equity": 0.1953010903719815 }, { "asset_turnover_ratio": 0.7678739356866314, "current_ratio": 1.4862349041832792, "debt_to_equity_ratio": 0.81624252619593, "profit_margin": 0.165945822114593, "quarter": 4, "return_on_assets": 0.12742547153788616, "return_on_equity": 0.2052779240582385 } ], "income_statement": [ { "depreciation": 1198790, "expenses": 22677091, "income_tax": 1824515, "marketing_expense": 3479804, "net_income": 6393295, "net_profit": 4568780, "operational_expense": 12102359, "product_revenue": 9802320, "quarter": 1, "rd_expense": 3072461, "revenue": 29070386, "salaries_expense": 10114530, "service_revenue": 19268066 }, { "depreciation": 1753006, "expenses": 23506520, "income_tax": 1367125, "marketing_expense": 2627284, "net_income": 6471309, "net_profit": 5104184, "operational_expense": 13264555, "product_revenue": 6443272, "quarter": 2, "rd_expense": 3052758, "revenue": 29977829, "salaries_expense": 8866722, "service_revenue": 23534557 }, { "depreciation": 1915126, "expenses": 24366286, "income_tax": 1846497, "marketing_expense": 3315389, "net_income": 6547313, "net_profit": 4700816, "operational_expense": 15386979, "product_revenue": 10733269, "quarter": 3, "rd_expense": 2859679, "revenue": 30913599, "salaries_expense": 7933384, "service_revenue": 20180330 }, { "depreciation": 1656847, "expenses": 25257499, "income_tax": 1330963, "marketing_expense": 4755450, "net_income": 6621080, "net_profit": 5290117, "operational_expense": 16119488, "product_revenue": 12227571, "quarter": 4, "rd_expense": 4230594, "revenue": 31878579, "salaries_expense": 11097819, "service_revenue": 19651008 } ], "market_conditions": { "gdp_growth": [ 0.027331709142516487, 0.012137650321472298, 0.016224671510097162, 0.022586679429859563 ], "inflation_rate": [ 0.017756975814700947, 0.022750202986561996, 0.01851693420741575, 0.0166268757764153 ], "interest_rate": [ 0.033559038516266494, 0.034050978739218224, 0.02759869184949706, 0.03084638121657389 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 193828, "billable_hours_per_employee": 128, "client_concentration": 0.29, "client_retention_rate": 0.89, "employee_utilization_rate": 0.78, "gross_billings": 91706178, "net_revenue": 71450053, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 235033 }, { "average_project_size": 92898, "billable_hours_per_employee": 111, "client_concentration": 0.35, "client_retention_rate": 0.66, "employee_utilization_rate": 0.76, "gross_billings": 80283660, "net_revenue": 72348051, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 237987 }, { "average_project_size": 154490, "billable_hours_per_employee": 152, "client_concentration": 0.17, "client_retention_rate": 0.88, "employee_utilization_rate": 0.75, "gross_billings": 86826325, "net_revenue": 73257337, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 240978 }, { "average_project_size": 99816, "billable_hours_per_employee": 114, "client_concentration": 0.13, "client_retention_rate": 0.73, "employee_utilization_rate": 0.74, "gross_billings": 89240751, "net_revenue": 74178050, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 244007 } ], "balance_sheet": [ { "assets": 106299919, "current_assets": 36890205, "current_liabilities": 25959495, "equity": 75671631, "fixed_assets": 69409714, "liabilities": 51947631, "long_term_liabilities": 25988136, "quarter": 1 }, { "assets": 108945700, "current_assets": 40045777, "current_liabilities": 23873706, "equity": 77855546, "fixed_assets": 68899923, "liabilities": 52352212, "long_term_liabilities": 28478506, "quarter": 2 }, { "assets": 111657335, "current_assets": 54480552, "current_liabilities": 30738678, "equity": 80506011, "fixed_assets": 57176783, "liabilities": 52759944, "long_term_liabilities": 22021266, "quarter": 3 }, { "assets": 114436461, "current_assets": 45326718, "current_liabilities": 25564656, "equity": 81964470, "fixed_assets": 69109743, "liabilities": 53170851, "long_term_liabilities": 27606195, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 91950, "financing_cash_flow": -169906, "investing_cash_flow": -299334, "net_cash_flow": 23530799, "operating_cash_flow": 23895250, "quarter": 1 }, { "change_in_working_capital": -52477, "financing_cash_flow": -63961, "investing_cash_flow": -168963, "net_cash_flow": 23578734, "operating_cash_flow": 23821635, "quarter": 2 }, { "change_in_working_capital": -35753, "financing_cash_flow": 52122, "investing_cash_flow": -307618, "net_cash_flow": 24870186, "operating_cash_flow": 25359744, "quarter": 3 }, { "change_in_working_capital": -92782, "financing_cash_flow": -114345, "investing_cash_flow": -400960, "net_cash_flow": 24269417, "operating_cash_flow": 24105247, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6721552911061014, "current_ratio": 1.4210678982776823, "debt_to_equity_ratio": 0.6864875292565057, "profit_margin": 0.2983810662813644, "quarter": 1, "return_on_assets": 0.20055841246689943, "return_on_equity": 0.28173494767147284 }, { "asset_turnover_ratio": 0.6640744058737518, "current_ratio": 1.6774009447883793, "debt_to_equity_ratio": 0.6724275236602926, "profit_margin": 0.2938857053661335, "quarter": 2, "return_on_assets": 0.19516197518580358, "return_on_equity": 0.27309625444024244 }, { "asset_turnover_ratio": 0.6560906813690296, "current_ratio": 1.772377849171002, "debt_to_equity_ratio": 0.6553540952364414, "profit_margin": 0.294968680065452, "quarter": 3, "return_on_assets": 0.19352620228666573, "return_on_equity": 0.2684100197189003 }, { "asset_turnover_ratio": 0.648202935950632, "current_ratio": 1.7730228014802938, "debt_to_equity_ratio": 0.6487060917980682, "profit_margin": 0.27904292442306045, "quarter": 4, "return_on_assets": 0.1808764428672781, "return_on_equity": 0.25253454332102676 } ], "income_statement": [ { "depreciation": 2575907, "expenses": 44322999, "income_tax": 5807711, "marketing_expense": 7693715, "net_income": 27127054, "net_profit": 21319343, "operational_expense": 30940024, "product_revenue": 20698361, "quarter": 1, "rd_expense": 5179670, "revenue": 71450053, "salaries_expense": 17322709, "service_revenue": 50751692 }, { "depreciation": 2559577, "expenses": 44951995, "income_tax": 6133998, "marketing_expense": 8242715, "net_income": 27396056, "net_profit": 21262058, "operational_expense": 23434269, "product_revenue": 26522967, "quarter": 2, "rd_expense": 6309925, "revenue": 72348051, "salaries_expense": 21667855, "service_revenue": 45825084 }, { "depreciation": 3751124, "expenses": 45589918, "income_tax": 6058799, "marketing_expense": 6586340, "net_income": 27667419, "net_profit": 21608620, "operational_expense": 27115407, "product_revenue": 20581629, "quarter": 3, "rd_expense": 7132133, "revenue": 73257337, "salaries_expense": 18665760, "service_revenue": 52675708 }, { "depreciation": 3406387, "expenses": 46236894, "income_tax": 7242296, "marketing_expense": 7266266, "net_income": 27941156, "net_profit": 20698860, "operational_expense": 31853399, "product_revenue": 27101194, "quarter": 4, "rd_expense": 7880281, "revenue": 74178050, "salaries_expense": 20325461, "service_revenue": 47076856 } ], "market_conditions": { "gdp_growth": [ 0.021269935732185222, 0.00840112159075802, 0.008673002271132975, 0.008188360305091943 ], "inflation_rate": [ 0.015497473895058277, 0.019282347259323145, 0.013933794886848583, 0.013396065238723269 ], "interest_rate": [ 0.020759609162212374, 0.01927717097097489, 0.021121844040302772, 0.019210289211753283 ], "year": 2000 }, "random_event": { "description": "Bradley PLC Senior Leadership Change in 2000", "impact": -0.01, "type": "Senior Leadership Change" }, "year": 2000 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Poor", "founding_year": 1993, "industry": "Advertising", "location": "Amandaburgh", "name": "Knapp, Banks and Garrett", "num_employees": 365, "region": "Middle East & Africa", "revenue_size": "Small", "website": "www.knapp,banksandgarrett.com" }

[ { "advertising_kpis": [ { "average_project_size": 91399, "billable_hours_per_employee": 122, "client_concentration": 0.11, "client_retention_rate": 0.73, "employee_utilization_rate": 0.73, "gross_billings": 3554202, "net_revenue": 3143816, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 8613 }, { "average_project_size": 153855, "billable_hours_per_employee": 114, "client_concentration": 0.38, "client_retention_rate": 0.87, "employee_utilization_rate": 0.78, "gross_billings": 3977022, "net_revenue": 3085876, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 8454 }, { "average_project_size": 85742, "billable_hours_per_employee": 95, "client_concentration": 0.34, "client_retention_rate": 0.86, "employee_utilization_rate": 0.7, "gross_billings": 3816346, "net_revenue": 3029003, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 8299 }, { "average_project_size": 72915, "billable_hours_per_employee": 123, "client_concentration": 0.37, "client_retention_rate": 0.75, "employee_utilization_rate": 0.77, "gross_billings": 3540663, "net_revenue": 2973179, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 8146 } ], "balance_sheet": [ { "assets": 3704663, "current_assets": 1636073, "current_liabilities": 901739, "equity": 2962439, "fixed_assets": 2068590, "liabilities": 1558289, "long_term_liabilities": 656550, "quarter": 1 }, { "assets": 3783801, "current_assets": 1584162, "current_liabilities": 744447, "equity": 2936018, "fixed_assets": 2199639, "liabilities": 1590318, "long_term_liabilities": 845871, "quarter": 2 }, { "assets": 3864629, "current_assets": 1240410, "current_liabilities": 846480, "equity": 2988889, "fixed_assets": 2624219, "liabilities": 1623006, "long_term_liabilities": 776526, "quarter": 3 }, { "assets": 3947184, "current_assets": 1514413, "current_liabilities": 790175, "equity": 3056769, "fixed_assets": 2432771, "liabilities": 1656365, "long_term_liabilities": 866190, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 43217, "financing_cash_flow": -76897, "investing_cash_flow": -471484, "net_cash_flow": 479943, "operating_cash_flow": 985954, "quarter": 1 }, { "change_in_working_capital": -18847, "financing_cash_flow": -92112, "investing_cash_flow": -165034, "net_cash_flow": 246880, "operating_cash_flow": 913896, "quarter": 2 }, { "change_in_working_capital": -4318, "financing_cash_flow": -49678, "investing_cash_flow": -284686, "net_cash_flow": 604332, "operating_cash_flow": 918250, "quarter": 3 }, { "change_in_working_capital": -53369, "financing_cash_flow": 90077, "investing_cash_flow": -115502, "net_cash_flow": 742577, "operating_cash_flow": 914453, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8486105213888551, "current_ratio": 1.81435315540306, "debt_to_equity_ratio": 0.5260155567760214, "profit_margin": 0.25957785061212235, "quarter": 1, "return_on_assets": 0.22028049514895148, "return_on_equity": 0.2754706510412535 }, { "asset_turnover_ratio": 0.8155492321081368, "current_ratio": 2.127971500993355, "debt_to_equity_ratio": 0.54165812334938, "profit_margin": 0.24062373212663113, "quarter": 2, "return_on_assets": 0.19624049996286802, "return_on_equity": 0.2529054658384247 }, { "asset_turnover_ratio": 0.7837758812036032, "current_ratio": 1.4653742557414233, "debt_to_equity_ratio": 0.543013139664939, "profit_margin": 0.24670361831929516, "quarter": 3, "return_on_assets": 0.19336034584432296, "return_on_equity": 0.25001463754592423 }, { "asset_turnover_ratio": 0.753240538064605, "current_ratio": 1.9165539279273578, "debt_to_equity_ratio": 0.5418679003876316, "profit_margin": 0.25761987421544413, "quarter": 4, "return_on_assets": 0.19404973267017703, "return_on_equity": 0.25057503527417346 } ], "income_statement": [ { "depreciation": 169889, "expenses": 2089524, "income_tax": 238227, "marketing_expense": 354383, "net_income": 1054292, "net_profit": 816065, "operational_expense": 1311735, "product_revenue": 879355, "quarter": 1, "rd_expense": 388015, "revenue": 3143816, "salaries_expense": 884699, "service_revenue": 2264461 }, { "depreciation": 171361, "expenses": 2036198, "income_tax": 307143, "marketing_expense": 293900, "net_income": 1049678, "net_profit": 742535, "operational_expense": 1036271, "product_revenue": 860963, "quarter": 2, "rd_expense": 309245, "revenue": 3085876, "salaries_expense": 843888, "service_revenue": 2224913 }, { "depreciation": 170984, "expenses": 1984234, "income_tax": 297503, "marketing_expense": 340559, "net_income": 1044769, "net_profit": 747266, "operational_expense": 1110520, "product_revenue": 1058992, "quarter": 3, "rd_expense": 225196, "revenue": 3029003, "salaries_expense": 696240, "service_revenue": 1970011 }, { "depreciation": 148503, "expenses": 1933596, "income_tax": 273633, "marketing_expense": 312011, "net_income": 1039583, "net_profit": 765950, "operational_expense": 1115634, "product_revenue": 827236, "quarter": 4, "rd_expense": 240402, "revenue": 2973179, "salaries_expense": 856960, "service_revenue": 2145943 } ], "market_conditions": { "gdp_growth": [ 0.023393613421282666, 0.024959271853667836, 0.030776518388659586, 0.02681959589722009 ], "inflation_rate": [ 0.011943356480397281, 0.016376710060334847, 0.01682221157256615, 0.01740609404089073 ], "interest_rate": [ 0.020763927742410055, 0.027404353726569422, 0.026487960318211202, 0.01843459211574475 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 199889, "billable_hours_per_employee": 81, "client_concentration": 0.21, "client_retention_rate": 0.86, "employee_utilization_rate": 0.75, "gross_billings": 4362342, "net_revenue": 3860275, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 10576 }, { "average_project_size": 168083, "billable_hours_per_employee": 118, "client_concentration": 0.4, "client_retention_rate": 0.84, "employee_utilization_rate": 0.62, "gross_billings": 4591814, "net_revenue": 3881495, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 10634 }, { "average_project_size": 163489, "billable_hours_per_employee": 108, "client_concentration": 0.26, "client_retention_rate": 0.66, "employee_utilization_rate": 0.78, "gross_billings": 4615010, "net_revenue": 3902832, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 10693 }, { "average_project_size": 127729, "billable_hours_per_employee": 102, "client_concentration": 0.3, "client_retention_rate": 0.79, "employee_utilization_rate": 0.65, "gross_billings": 4683711, "net_revenue": 3924286, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 10751 } ], "balance_sheet": [ { "assets": 5517588, "current_assets": 2283430, "current_liabilities": 1221771, "equity": 4136246, "fixed_assets": 3234158, "liabilities": 2547602, "long_term_liabilities": 1325831, "quarter": 1 }, { "assets": 5711945, "current_assets": 2699603, "current_liabilities": 1155004, "equity": 4343916, "fixed_assets": 3012342, "liabilities": 2582732, "long_term_liabilities": 1427728, "quarter": 2 }, { "assets": 5913147, "current_assets": 2333473, "current_liabilities": 1149798, "equity": 4521719, "fixed_assets": 3579674, "liabilities": 2618345, "long_term_liabilities": 1468547, "quarter": 3 }, { "assets": 6121438, "current_assets": 2975004, "current_liabilities": 1239881, "equity": 4578678, "fixed_assets": 3146434, "liabilities": 2654450, "long_term_liabilities": 1414569, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 74506, "financing_cash_flow": 177235, "investing_cash_flow": -184412, "net_cash_flow": 611740, "operating_cash_flow": 1291433, "quarter": 1 }, { "change_in_working_capital": -8596, "financing_cash_flow": -167784, "investing_cash_flow": -423018, "net_cash_flow": 1111717, "operating_cash_flow": 1444998, "quarter": 2 }, { "change_in_working_capital": -75563, "financing_cash_flow": -96601, "investing_cash_flow": -200250, "net_cash_flow": 1359405, "operating_cash_flow": 1370402, "quarter": 3 }, { "change_in_working_capital": -2268, "financing_cash_flow": 34288, "investing_cash_flow": -147013, "net_cash_flow": 711202, "operating_cash_flow": 1308224, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.699630889439371, "current_ratio": 1.8689508917792286, "debt_to_equity_ratio": 0.6159212967507252, "profit_margin": 0.302118372395749, "quarter": 1, "return_on_assets": 0.21137134559521298, "return_on_equity": 0.28196098587946655 }, { "asset_turnover_ratio": 0.6795399815649485, "current_ratio": 2.337310520136727, "debt_to_equity_ratio": 0.5945630624533256, "profit_margin": 0.31294720204457305, "quarter": 2, "return_on_assets": 0.21266013590817137, "return_on_equity": 0.27963316970217655 }, { "asset_turnover_ratio": 0.6600262093940841, "current_ratio": 2.029463436186182, "debt_to_equity_ratio": 0.5790596452366898, "profit_margin": 0.3143658246114616, "quarter": 3, "return_on_assets": 0.20748968358134848, "return_on_equity": 0.2713386214402089 }, { "asset_turnover_ratio": 0.6410725715101583, "current_ratio": 2.399427041788688, "debt_to_equity_ratio": 0.5797415760619113, "profit_margin": 0.2832846535650052, "quarter": 4, "return_on_assets": 0.1816060213302822, "return_on_equity": 0.24279715673388694 } ], "income_statement": [ { "depreciation": 125173, "expenses": 2323394, "income_tax": 370621, "marketing_expense": 355312, "net_income": 1536881, "net_profit": 1166260, "operational_expense": 1542979, "product_revenue": 1379898, "quarter": 1, "rd_expense": 334650, "revenue": 3860275, "salaries_expense": 777181, "service_revenue": 2480377 }, { "depreciation": 230295, "expenses": 2333968, "income_tax": 332824, "marketing_expense": 233405, "net_income": 1547527, "net_profit": 1214703, "operational_expense": 1280153, "product_revenue": 1066563, "quarter": 2, "rd_expense": 368062, "revenue": 3881495, "salaries_expense": 831260, "service_revenue": 2814932 }, { "depreciation": 143485, "expenses": 2344590, "income_tax": 331325, "marketing_expense": 286042, "net_income": 1558242, "net_profit": 1226917, "operational_expense": 1442446, "product_revenue": 1037802, "quarter": 3, "rd_expense": 302849, "revenue": 3902832, "salaries_expense": 1007689, "service_revenue": 2865030 }, { "depreciation": 196534, "expenses": 2355260, "income_tax": 457336, "marketing_expense": 277527, "net_income": 1569026, "net_profit": 1111690, "operational_expense": 1441320, "product_revenue": 1287425, "quarter": 4, "rd_expense": 276044, "revenue": 3924286, "salaries_expense": 942549, "service_revenue": 2636861 } ], "market_conditions": { "gdp_growth": [ 0.03166966944034105, 0.03227120663415113, 0.027040458327327918, 0.034327957424206385 ], "inflation_rate": [ 0.00873169667365119, 0.009334619853665974, 0.010037893570967429, 0.01737436898667411 ], "interest_rate": [ 0.029851297054492843, 0.033503240493800344, 0.027770201006442088, 0.03219427155164288 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 199649, "billable_hours_per_employee": 142, "client_concentration": 0.33, "client_retention_rate": 0.79, "employee_utilization_rate": 0.78, "gross_billings": 4605161, "net_revenue": 3656096, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 10017 }, { "average_project_size": 125609, "billable_hours_per_employee": 147, "client_concentration": 0.37, "client_retention_rate": 0.7, "employee_utilization_rate": 0.65, "gross_billings": 4660031, "net_revenue": 3600985, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 9866 }, { "average_project_size": 152264, "billable_hours_per_employee": 107, "client_concentration": 0.34, "client_retention_rate": 0.8, "employee_utilization_rate": 0.64, "gross_billings": 4553559, "net_revenue": 3546706, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 9717 }, { "average_project_size": 61833, "billable_hours_per_employee": 100, "client_concentration": 0.17, "client_retention_rate": 0.88, "employee_utilization_rate": 0.69, "gross_billings": 4365810, "net_revenue": 3493245, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 9571 } ], "balance_sheet": [ { "assets": 4827290, "current_assets": 1635350, "current_liabilities": 911382, "equity": 3366737, "fixed_assets": 3191940, "liabilities": 2113176, "long_term_liabilities": 1201794, "quarter": 1 }, { "assets": 4939230, "current_assets": 1638026, "current_liabilities": 1171952, "equity": 3393424, "fixed_assets": 3301204, "liabilities": 2172232, "long_term_liabilities": 1000280, "quarter": 2 }, { "assets": 5053767, "current_assets": 2293684, "current_liabilities": 1021616, "equity": 3407051, "fixed_assets": 2760083, "liabilities": 2232938, "long_term_liabilities": 1211322, "quarter": 3 }, { "assets": 5170960, "current_assets": 2506460, "current_liabilities": 1051015, "equity": 3517463, "fixed_assets": 2664500, "liabilities": 2295340, "long_term_liabilities": 1244325, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -76544, "financing_cash_flow": 105693, "investing_cash_flow": -186043, "net_cash_flow": 674333, "operating_cash_flow": 809056, "quarter": 1 }, { "change_in_working_capital": 93359, "financing_cash_flow": 84196, "investing_cash_flow": -401581, "net_cash_flow": 363237, "operating_cash_flow": 815829, "quarter": 2 }, { "change_in_working_capital": -158, "financing_cash_flow": -175676, "investing_cash_flow": -100416, "net_cash_flow": 688240, "operating_cash_flow": 846283, "quarter": 3 }, { "change_in_working_capital": -28857, "financing_cash_flow": -76453, "investing_cash_flow": -302078, "net_cash_flow": 564821, "operating_cash_flow": 875888, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7573806421408285, "current_ratio": 1.7943628467536115, "debt_to_equity_ratio": 0.6276629270418213, "profit_margin": 0.17850269795979098, "quarter": 1, "return_on_assets": 0.13519448800465686, "return_on_equity": 0.19384436622165616 }, { "asset_turnover_ratio": 0.7290579705743608, "current_ratio": 1.3976903490927957, "debt_to_equity_ratio": 0.6401298511473956, "profit_margin": 0.17395962493595502, "quarter": 2, "return_on_assets": 0.12682665111768435, "return_on_equity": 0.18459997925399244 }, { "asset_turnover_ratio": 0.701794522778751, "current_ratio": 2.2451527775602576, "debt_to_equity_ratio": 0.6553873129577455, "profit_margin": 0.16528632483211184, "quarter": 3, "return_on_assets": 0.11599703745740554, "return_on_equity": 0.17206141029294836 }, { "asset_turnover_ratio": 0.6755505747482092, "current_ratio": 2.38479945576419, "debt_to_equity_ratio": 0.6525555492694592, "profit_margin": 0.18373832926118838, "quarter": 4, "return_on_assets": 0.12412453393567152, "return_on_equity": 0.18247327690440526 } ], "income_statement": [ { "depreciation": 156433, "expenses": 2813584, "income_tax": 189889, "marketing_expense": 370114, "net_income": 842512, "net_profit": 652623, "operational_expense": 1559188, "product_revenue": 1255071, "quarter": 1, "rd_expense": 345580, "revenue": 3656096, "salaries_expense": 959009, "service_revenue": 2401025 }, { "depreciation": 189403, "expenses": 2767109, "income_tax": 207450, "marketing_expense": 394724, "net_income": 833876, "net_profit": 626426, "operational_expense": 1709252, "product_revenue": 1114253, "quarter": 2, "rd_expense": 545902, "revenue": 3600985, "salaries_expense": 1029558, "service_revenue": 2486732 }, { "depreciation": 260061, "expenses": 2721403, "income_tax": 239081, "marketing_expense": 507398, "net_income": 825303, "net_profit": 586222, "operational_expense": 1464466, "product_revenue": 1262688, "quarter": 3, "rd_expense": 345493, "revenue": 3546706, "salaries_expense": 1237146, "service_revenue": 2284018 }, { "depreciation": 234045, "expenses": 2676452, "income_tax": 174950, "marketing_expense": 437439, "net_income": 816793, "net_profit": 641843, "operational_expense": 1842608, "product_revenue": 863738, "quarter": 4, "rd_expense": 319156, "revenue": 3493245, "salaries_expense": 1153251, "service_revenue": 2629507 } ], "market_conditions": { "gdp_growth": [ 0.015452131778260544, 0.028924536736566406, 0.02248778268967904, 0.014545254077809874 ], "inflation_rate": [ 0.0166509029825999, 0.019215653633710226, 0.020899213995385784, 0.018706742648817866 ], "interest_rate": [ 0.017937819947151233, 0.0259357814709343, 0.02543564922730585, 0.02096339414110858 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 195196, "billable_hours_per_employee": 132, "client_concentration": 0.13, "client_retention_rate": 0.83, "employee_utilization_rate": 0.67, "gross_billings": 2242632, "net_revenue": 1795769, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 4920 }, { "average_project_size": 53246, "billable_hours_per_employee": 95, "client_concentration": 0.28, "client_retention_rate": 0.7, "employee_utilization_rate": 0.66, "gross_billings": 1962461, "net_revenue": 1781625, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 4881 }, { "average_project_size": 97120, "billable_hours_per_employee": 122, "client_concentration": 0.12, "client_retention_rate": 0.61, "employee_utilization_rate": 0.75, "gross_billings": 1993809, "net_revenue": 1767592, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 4843 }, { "average_project_size": 182773, "billable_hours_per_employee": 85, "client_concentration": 0.15, "client_retention_rate": 0.81, "employee_utilization_rate": 0.73, "gross_billings": 2004918, "net_revenue": 1753670, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 4805 } ], "balance_sheet": [ { "assets": 2681462, "current_assets": 1152921, "current_liabilities": 637106, "equity": 1733934, "fixed_assets": 1528541, "liabilities": 1462512, "long_term_liabilities": 825406, "quarter": 1 }, { "assets": 2741808, "current_assets": 1116085, "current_liabilities": 770851, "equity": 1711047, "fixed_assets": 1625723, "liabilities": 1504448, "long_term_liabilities": 733597, "quarter": 2 }, { "assets": 2803511, "current_assets": 1042737, "current_liabilities": 808658, "equity": 1745124, "fixed_assets": 1760774, "liabilities": 1547587, "long_term_liabilities": 738929, "quarter": 3 }, { "assets": 2866604, "current_assets": 1131160, "current_liabilities": 834811, "equity": 1751780, "fixed_assets": 1735444, "liabilities": 1591963, "long_term_liabilities": 757152, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -83446, "financing_cash_flow": -87146, "investing_cash_flow": -288313, "net_cash_flow": 406796, "operating_cash_flow": 596691, "quarter": 1 }, { "change_in_working_capital": 52048, "financing_cash_flow": 37919, "investing_cash_flow": -471671, "net_cash_flow": 118618, "operating_cash_flow": 533361, "quarter": 2 }, { "change_in_working_capital": -39841, "financing_cash_flow": -190136, "investing_cash_flow": -135359, "net_cash_flow": -77036, "operating_cash_flow": 565974, "quarter": 3 }, { "change_in_working_capital": -47148, "financing_cash_flow": 82155, "investing_cash_flow": -130478, "net_cash_flow": 63835, "operating_cash_flow": 568957, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6696977245994908, "current_ratio": 1.8096219467404169, "debt_to_equity_ratio": 0.8434646301416316, "profit_margin": 0.28677630586116587, "quarter": 1, "return_on_assets": 0.19205343950427042, "return_on_equity": 0.29700323080347923 }, { "asset_turnover_ratio": 0.6497993294935313, "current_ratio": 1.4478608706481537, "debt_to_equity_ratio": 0.8792558006881167, "profit_margin": 0.26587357047639093, "quarter": 2, "return_on_assets": 0.17276446782560997, "return_on_equity": 0.2768404374631439 }, { "asset_turnover_ratio": 0.630492264877862, "current_ratio": 1.2894660041698716, "debt_to_equity_ratio": 0.8868063243643431, "profit_margin": 0.2767607004331316, "quarter": 3, "return_on_assets": 0.17449548084526867, "return_on_equity": 0.2803239196756219 }, { "asset_turnover_ratio": 0.6117587221674148, "current_ratio": 1.3549893329148754, "debt_to_equity_ratio": 0.9087687951683431, "profit_margin": 0.27208026595653684, "quarter": 4, "return_on_assets": 0.16644747582854136, "return_on_equity": 0.27237381406340977 } ], "income_statement": [ { "depreciation": 81707, "expenses": 1116999, "income_tax": 163786, "marketing_expense": 123674, "net_income": 678770, "net_profit": 514984, "operational_expense": 637854, "product_revenue": 521395, "quarter": 1, "rd_expense": 201600, "revenue": 1795769, "salaries_expense": 467600, "service_revenue": 1274374 }, { "depreciation": 59674, "expenses": 1107499, "income_tax": 200439, "marketing_expense": 201875, "net_income": 674126, "net_profit": 473687, "operational_expense": 652290, "product_revenue": 673205, "quarter": 2, "rd_expense": 164290, "revenue": 1781625, "salaries_expense": 390829, "service_revenue": 1108420 }, { "depreciation": 76774, "expenses": 1098080, "income_tax": 180312, "marketing_expense": 188470, "net_income": 669512, "net_profit": 489200, "operational_expense": 690684, "product_revenue": 364641, "quarter": 3, "rd_expense": 115362, "revenue": 1767592, "salaries_expense": 380093, "service_revenue": 1402951 }, { "depreciation": 91818, "expenses": 1088741, "income_tax": 187790, "marketing_expense": 110223, "net_income": 664929, "net_profit": 477139, "operational_expense": 704120, "product_revenue": 424270, "quarter": 4, "rd_expense": 153545, "revenue": 1753670, "salaries_expense": 345544, "service_revenue": 1329400 } ], "market_conditions": { "gdp_growth": [ 0.012735372276400257, 0.023807710842157916, 0.02042265207883754, 0.022617213489113518 ], "inflation_rate": [ 0.015281677910027283, 0.015362180341536857, 0.0056222881488411924, 0.011350458820799571 ], "interest_rate": [ 0.03351555214213673, 0.03564485998451638, 0.03067456533833826, 0.03668613369623862 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 150528, "billable_hours_per_employee": 122, "client_concentration": 0.37, "client_retention_rate": 0.77, "employee_utilization_rate": 0.78, "gross_billings": 2965364, "net_revenue": 2289775, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 6273 }, { "average_project_size": 194856, "billable_hours_per_employee": 98, "client_concentration": 0.19, "client_retention_rate": 0.82, "employee_utilization_rate": 0.79, "gross_billings": 2705499, "net_revenue": 2261590, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 6196 }, { "average_project_size": 159005, "billable_hours_per_employee": 89, "client_concentration": 0.1, "client_retention_rate": 0.62, "employee_utilization_rate": 0.75, "gross_billings": 2500423, "net_revenue": 2233753, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 6120 }, { "average_project_size": 50356, "billable_hours_per_employee": 89, "client_concentration": 0.35, "client_retention_rate": 0.82, "employee_utilization_rate": 0.75, "gross_billings": 2489434, "net_revenue": 2206258, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 6045 } ], "balance_sheet": [ { "assets": 3111318, "current_assets": 1027336, "current_liabilities": 707362, "equity": 2038249, "fixed_assets": 2083982, "liabilities": 1652646, "long_term_liabilities": 945284, "quarter": 1 }, { "assets": 3158891, "current_assets": 1273795, "current_liabilities": 781813, "equity": 2034537, "fixed_assets": 1885096, "liabilities": 1698060, "long_term_liabilities": 916247, "quarter": 2 }, { "assets": 3207191, "current_assets": 1510149, "current_liabilities": 997455, "equity": 2025260, "fixed_assets": 1697042, "liabilities": 1744722, "long_term_liabilities": 747267, "quarter": 3 }, { "assets": 3256230, "current_assets": 1467640, "current_liabilities": 881051, "equity": 2024807, "fixed_assets": 1788590, "liabilities": 1792666, "long_term_liabilities": 911615, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 36940, "financing_cash_flow": -197022, "investing_cash_flow": -168032, "net_cash_flow": 554028, "operating_cash_flow": 661412, "quarter": 1 }, { "change_in_working_capital": 80814, "financing_cash_flow": 5619, "investing_cash_flow": -334454, "net_cash_flow": 190774, "operating_cash_flow": 650842, "quarter": 2 }, { "change_in_working_capital": 91972, "financing_cash_flow": -94795, "investing_cash_flow": -415066, "net_cash_flow": 136806, "operating_cash_flow": 663967, "quarter": 3 }, { "change_in_working_capital": -38216, "financing_cash_flow": -4739, "investing_cash_flow": -324152, "net_cash_flow": 237500, "operating_cash_flow": 676749, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7359501664567878, "current_ratio": 1.452348302566437, "debt_to_equity_ratio": 0.8108165390980199, "profit_margin": 0.253115262416613, "quarter": 1, "return_on_assets": 0.18628021950825985, "return_on_equity": 0.28435044001002824 }, { "asset_turnover_ratio": 0.7159442981729981, "current_ratio": 1.6292834731579036, "debt_to_equity_ratio": 0.8346174092680546, "profit_margin": 0.2536737428092625, "quarter": 2, "return_on_assets": 0.18161626976049505, "return_on_equity": 0.2819835667771095 }, { "asset_turnover_ratio": 0.6964826853155923, "current_ratio": 1.5140021354346813, "debt_to_equity_ratio": 0.8614805012689729, "profit_margin": 0.2519486263700597, "quarter": 3, "return_on_assets": 0.17547785585579406, "return_on_equity": 0.2778858023167396 }, { "asset_turnover_ratio": 0.6775498045285498, "current_ratio": 1.6657832520478384, "debt_to_equity_ratio": 0.88535154214698, "profit_margin": 0.2543868396171255, "quarter": 4, "return_on_assets": 0.17235975345721893, "return_on_equity": 0.2771834550157126 } ], "income_statement": [ { "depreciation": 81835, "expenses": 1511724, "income_tax": 198474, "marketing_expense": 198958, "net_income": 778051, "net_profit": 579577, "operational_expense": 873600, "product_revenue": 751290, "quarter": 1, "rd_expense": 246096, "revenue": 2289775, "salaries_expense": 629732, "service_revenue": 1538485 }, { "depreciation": 77136, "expenses": 1502105, "income_tax": 185779, "marketing_expense": 253133, "net_income": 759485, "net_profit": 573706, "operational_expense": 837414, "product_revenue": 545951, "quarter": 2, "rd_expense": 184663, "revenue": 2261590, "salaries_expense": 490224, "service_revenue": 1715639 }, { "depreciation": 101176, "expenses": 1492548, "income_tax": 178414, "marketing_expense": 161927, "net_income": 741205, "net_profit": 562791, "operational_expense": 844663, "product_revenue": 503979, "quarter": 3, "rd_expense": 235736, "revenue": 2233753, "salaries_expense": 650442, "service_revenue": 1729774 }, { "depreciation": 115506, "expenses": 1483052, "income_tax": 161963, "marketing_expense": 189008, "net_income": 723206, "net_profit": 561243, "operational_expense": 963427, "product_revenue": 634025, "quarter": 4, "rd_expense": 216991, "revenue": 2206258, "salaries_expense": 697089, "service_revenue": 1572233 } ], "market_conditions": { "gdp_growth": [ 0.01142112358546343, 0.018960880757343555, 0.02081743990821458, 0.015277970515067303 ], "inflation_rate": [ 0.011186770037732847, 0.011011829296419157, 0.01508702176024198, 0.015564663114001044 ], "interest_rate": [ 0.03046617815159877, 0.0251802042237332, 0.023007692188247046, 0.027733608585001443 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 155923, "billable_hours_per_employee": 95, "client_concentration": 0.12, "client_retention_rate": 0.67, "employee_utilization_rate": 0.69, "gross_billings": 758166, "net_revenue": 671965, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 1841 }, { "average_project_size": 189908, "billable_hours_per_employee": 104, "client_concentration": 0.14, "client_retention_rate": 0.86, "employee_utilization_rate": 0.69, "gross_billings": 741989, "net_revenue": 668136, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 1831 }, { "average_project_size": 198847, "billable_hours_per_employee": 138, "client_concentration": 0.27, "client_retention_rate": 0.63, "employee_utilization_rate": 0.76, "gross_billings": 794075, "net_revenue": 664329, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 1820 }, { "average_project_size": 65547, "billable_hours_per_employee": 121, "client_concentration": 0.18, "client_retention_rate": 0.62, "employee_utilization_rate": 0.63, "gross_billings": 744110, "net_revenue": 660544, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 1810 } ], "balance_sheet": [ { "assets": 689845, "current_assets": 216550, "current_liabilities": 173396, "equity": 449731, "fixed_assets": 473295, "liabilities": 401637, "long_term_liabilities": 228241, "quarter": 1 }, { "assets": 706157, "current_assets": 339805, "current_liabilities": 232383, "equity": 471988, "fixed_assets": 366352, "liabilities": 406818, "long_term_liabilities": 174435, "quarter": 2 }, { "assets": 722856, "current_assets": 313408, "current_liabilities": 226034, "equity": 478208, "fixed_assets": 409448, "liabilities": 412066, "long_term_liabilities": 186032, "quarter": 3 }, { "assets": 739949, "current_assets": 364858, "current_liabilities": 212358, "equity": 485215, "fixed_assets": 375091, "liabilities": 417381, "long_term_liabilities": 205023, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 94273, "financing_cash_flow": -135195, "investing_cash_flow": -330685, "net_cash_flow": 155498, "operating_cash_flow": 194533, "quarter": 1 }, { "change_in_working_capital": -52266, "financing_cash_flow": -109355, "investing_cash_flow": -351779, "net_cash_flow": 10096, "operating_cash_flow": 214263, "quarter": 2 }, { "change_in_working_capital": 25475, "financing_cash_flow": 123525, "investing_cash_flow": -322703, "net_cash_flow": 17760, "operating_cash_flow": 193264, "quarter": 3 }, { "change_in_working_capital": 64424, "financing_cash_flow": -127220, "investing_cash_flow": -224122, "net_cash_flow": -222780, "operating_cash_flow": 193628, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9740811341678203, "current_ratio": 1.2488754065837735, "debt_to_equity_ratio": 0.8930605183987762, "profit_margin": 0.24037412662861904, "quarter": 1, "return_on_assets": 0.2341439018910045, "return_on_equity": 0.3591546946952734 }, { "asset_turnover_ratio": 0.9461578657437368, "current_ratio": 1.4622627300620097, "debt_to_equity_ratio": 0.861924455706501, "profit_margin": 0.2584039776332962, "quarter": 2, "return_on_assets": 0.24449095597721188, "return_on_equity": 0.3657910794342229 }, { "asset_turnover_ratio": 0.9190336664563896, "current_ratio": 1.3865524655582788, "debt_to_equity_ratio": 0.861687801124197, "profit_margin": 0.2520106754334072, "quarter": 3, "return_on_assets": 0.23160629502971547, "return_on_equity": 0.35009451953961457 }, { "asset_turnover_ratio": 0.8926885501568351, "current_ratio": 1.7181269365882141, "debt_to_equity_ratio": 0.8601980565316406, "profit_margin": 0.24623189371184961, "quarter": 4, "return_on_assets": 0.21980839220000298, "return_on_equity": 0.33520604268211 } ], "income_statement": [ { "depreciation": 33010, "expenses": 447889, "income_tax": 62553, "marketing_expense": 77280, "net_income": 224076, "net_profit": 161523, "operational_expense": 245079, "product_revenue": 142113, "quarter": 1, "rd_expense": 62483, "revenue": 671965, "salaries_expense": 196186, "service_revenue": 529852 }, { "depreciation": 41614, "expenses": 444850, "income_tax": 50637, "marketing_expense": 67499, "net_income": 223286, "net_profit": 172649, "operational_expense": 272659, "product_revenue": 165246, "quarter": 2, "rd_expense": 79783, "revenue": 668136, "salaries_expense": 216015, "service_revenue": 502890 }, { "depreciation": 25846, "expenses": 441833, "income_tax": 55078, "marketing_expense": 47593, "net_income": 222496, "net_profit": 167418, "operational_expense": 250253, "product_revenue": 262200, "quarter": 3, "rd_expense": 82813, "revenue": 664329, "salaries_expense": 145831, "service_revenue": 402129 }, { "depreciation": 30981, "expenses": 438836, "income_tax": 59061, "marketing_expense": 60005, "net_income": 221708, "net_profit": 162647, "operational_expense": 271314, "product_revenue": 221114, "quarter": 4, "rd_expense": 65224, "revenue": 660544, "salaries_expense": 159934, "service_revenue": 439430 } ], "market_conditions": { "gdp_growth": [ 0.03344160300826104, 0.027619008252951216, 0.028442434537632386, 0.03002475186776273 ], "inflation_rate": [ 0.01568185528331879, 0.01560966847630493, 0.016343031853242925, 0.018360146215187292 ], "interest_rate": [ 0.029763974796982673, 0.03034438123117886, 0.03431081354324326, 0.037938355265373876 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 168575, "billable_hours_per_employee": 83, "client_concentration": 0.18, "client_retention_rate": 0.89, "employee_utilization_rate": 0.62, "gross_billings": 4376968, "net_revenue": 3536984, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 9690 }, { "average_project_size": 104040, "billable_hours_per_employee": 146, "client_concentration": 0.12, "client_retention_rate": 0.71, "employee_utilization_rate": 0.65, "gross_billings": 4179309, "net_revenue": 3533728, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 9681 }, { "average_project_size": 184722, "billable_hours_per_employee": 95, "client_concentration": 0.21, "client_retention_rate": 0.66, "employee_utilization_rate": 0.74, "gross_billings": 4360427, "net_revenue": 3530475, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 9673 }, { "average_project_size": 129547, "billable_hours_per_employee": 105, "client_concentration": 0.2, "client_retention_rate": 0.66, "employee_utilization_rate": 0.67, "gross_billings": 4538973, "net_revenue": 3527224, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 9664 } ], "balance_sheet": [ { "assets": 4958447, "current_assets": 2382737, "current_liabilities": 1054402, "equity": 3738516, "fixed_assets": 2575710, "liabilities": 2004951, "long_term_liabilities": 950549, "quarter": 1 }, { "assets": 5028632, "current_assets": 2222783, "current_liabilities": 1060303, "equity": 3750644, "fixed_assets": 2805849, "liabilities": 2023035, "long_term_liabilities": 962732, "quarter": 2 }, { "assets": 5099810, "current_assets": 2498614, "current_liabilities": 888209, "equity": 3784492, "fixed_assets": 2601196, "liabilities": 2041282, "long_term_liabilities": 1153073, "quarter": 3 }, { "assets": 5171997, "current_assets": 1730591, "current_liabilities": 1168779, "equity": 3899098, "fixed_assets": 3441406, "liabilities": 2059693, "long_term_liabilities": 890914, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 70618, "financing_cash_flow": 166216, "investing_cash_flow": -280859, "net_cash_flow": 719393, "operating_cash_flow": 976167, "quarter": 1 }, { "change_in_working_capital": 93447, "financing_cash_flow": 122174, "investing_cash_flow": -114785, "net_cash_flow": 575986, "operating_cash_flow": 907758, "quarter": 2 }, { "change_in_working_capital": -26355, "financing_cash_flow": -187810, "investing_cash_flow": -322407, "net_cash_flow": 320952, "operating_cash_flow": 917981, "quarter": 3 }, { "change_in_working_capital": -83129, "financing_cash_flow": 50654, "investing_cash_flow": -198415, "net_cash_flow": 982006, "operating_cash_flow": 988062, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.713324958399273, "current_ratio": 2.25979939340024, "debt_to_equity_ratio": 0.5362959527256269, "profit_margin": 0.22194615525543795, "quarter": 1, "return_on_assets": 0.15831973196446386, "return_on_equity": 0.20998171466967105 }, { "asset_turnover_ratio": 0.7027215353996872, "current_ratio": 2.096365850139064, "debt_to_equity_ratio": 0.5393833698959432, "profit_margin": 0.2108388081934999, "quarter": 2, "return_on_assets": 0.1481609710155764, "return_on_equity": 0.19864508601722797 }, { "asset_turnover_ratio": 0.6922757906667111, "current_ratio": 2.8130924140602045, "debt_to_equity_ratio": 0.5393807147696441, "profit_margin": 0.2056278546087991, "quarter": 3, "return_on_assets": 0.14235118563240592, "return_on_equity": 0.19182600993739715 }, { "asset_turnover_ratio": 0.6819849276788057, "current_ratio": 1.4806828322548575, "debt_to_equity_ratio": 0.5282485846726602, "profit_margin": 0.22306323613130324, "quarter": 4, "return_on_assets": 0.1521257649608072, "return_on_equity": 0.20178872139146029 } ], "income_statement": [ { "depreciation": 191147, "expenses": 2506186, "income_tax": 245778, "marketing_expense": 408476, "net_income": 1030798, "net_profit": 785020, "operational_expense": 1582032, "product_revenue": 1023643, "quarter": 1, "rd_expense": 500363, "revenue": 3536984, "salaries_expense": 934864, "service_revenue": 2513341 }, { "depreciation": 162711, "expenses": 2513297, "income_tax": 275384, "marketing_expense": 260314, "net_income": 1020431, "net_profit": 745047, "operational_expense": 1550404, "product_revenue": 884144, "quarter": 2, "rd_expense": 289966, "revenue": 3533728, "salaries_expense": 948835, "service_revenue": 2649584 }, { "depreciation": 192017, "expenses": 2520429, "income_tax": 284082, "marketing_expense": 368248, "net_income": 1010046, "net_profit": 725964, "operational_expense": 1299807, "product_revenue": 1023407, "quarter": 3, "rd_expense": 388831, "revenue": 3530475, "salaries_expense": 1129291, "service_revenue": 2507068 }, { "depreciation": 201268, "expenses": 2527581, "income_tax": 212849, "marketing_expense": 267906, "net_income": 999643, "net_profit": 786794, "operational_expense": 1668303, "product_revenue": 1242913, "quarter": 4, "rd_expense": 501869, "revenue": 3527224, "salaries_expense": 886695, "service_revenue": 2284311 } ], "market_conditions": { "gdp_growth": [ 0.016598026269016013, 0.011110108514935855, 0.014577418842685172, 0.013025924768982948 ], "inflation_rate": [ 0.016734172219387264, 0.01495296544010351, 0.01771213576815979, 0.0180320496577553 ], "interest_rate": [ 0.01959606893379347, 0.020647262936966684, 0.02328939107765677, 0.02495108637435775 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 171141, "billable_hours_per_employee": 141, "client_concentration": 0.11, "client_retention_rate": 0.88, "employee_utilization_rate": 0.72, "gross_billings": 2917554, "net_revenue": 2359083, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 6463 }, { "average_project_size": 130762, "billable_hours_per_employee": 84, "client_concentration": 0.24, "client_retention_rate": 0.78, "employee_utilization_rate": 0.78, "gross_billings": 2834716, "net_revenue": 2351573, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 6443 }, { "average_project_size": 134315, "billable_hours_per_employee": 97, "client_concentration": 0.33, "client_retention_rate": 0.7, "employee_utilization_rate": 0.79, "gross_billings": 2794781, "net_revenue": 2344087, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 6422 }, { "average_project_size": 195227, "billable_hours_per_employee": 145, "client_concentration": 0.28, "client_retention_rate": 0.85, "employee_utilization_rate": 0.74, "gross_billings": 2992679, "net_revenue": 2336624, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 6402 } ], "balance_sheet": [ { "assets": 2446572, "current_assets": 1198478, "current_liabilities": 596417, "equity": 2005239, "fixed_assets": 1248094, "liabilities": 1080777, "long_term_liabilities": 484360, "quarter": 1 }, { "assets": 2499660, "current_assets": 1063373, "current_liabilities": 473300, "equity": 2079637, "fixed_assets": 1436287, "liabilities": 1092371, "long_term_liabilities": 619071, "quarter": 2 }, { "assets": 2553901, "current_assets": 857650, "current_liabilities": 588540, "equity": 2094793, "fixed_assets": 1696251, "liabilities": 1104089, "long_term_liabilities": 515549, "quarter": 3 }, { "assets": 2609318, "current_assets": 1052891, "current_liabilities": 606440, "equity": 2103080, "fixed_assets": 1556427, "liabilities": 1115933, "long_term_liabilities": 509493, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 29535, "financing_cash_flow": 148280, "investing_cash_flow": -454017, "net_cash_flow": 623267, "operating_cash_flow": 752364, "quarter": 1 }, { "change_in_working_capital": -31250, "financing_cash_flow": 181441, "investing_cash_flow": -337814, "net_cash_flow": 790968, "operating_cash_flow": 768088, "quarter": 2 }, { "change_in_working_capital": 59784, "financing_cash_flow": -128543, "investing_cash_flow": -478997, "net_cash_flow": 287678, "operating_cash_flow": 722850, "quarter": 3 }, { "change_in_working_capital": 12313, "financing_cash_flow": 174073, "investing_cash_flow": -469128, "net_cash_flow": 408522, "operating_cash_flow": 719893, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.964240169510646, "current_ratio": 2.009463177608955, "debt_to_equity_ratio": 0.5389766506635867, "profit_margin": 0.271056168858832, "quarter": 1, "return_on_assets": 0.26136324620734647, "return_on_equity": 0.31888667635129775 }, { "asset_turnover_ratio": 0.9407571429714441, "current_ratio": 2.246720895837735, "debt_to_equity_ratio": 0.5252700351070884, "profit_margin": 0.2859141519314944, "quarter": 2, "return_on_assets": 0.26897578070617606, "return_on_equity": 0.3233006529504909 }, { "asset_turnover_ratio": 0.9178456800009084, "current_ratio": 1.4572501444251877, "debt_to_equity_ratio": 0.527063533246483, "profit_margin": 0.2751523300969631, "quarter": 3, "return_on_assets": 0.25254737752168155, "return_on_equity": 0.307897248081314 }, { "asset_turnover_ratio": 0.8954922320698359, "current_ratio": 1.7361832992546666, "debt_to_equity_ratio": 0.5306184263080814, "profit_margin": 0.2609298714726888, "quarter": 4, "return_on_assets": 0.2336606730187735, "return_on_equity": 0.2899057572702893 } ], "income_statement": [ { "depreciation": 112920, "expenses": 1506594, "income_tax": 213045, "marketing_expense": 300657, "net_income": 852489, "net_profit": 639444, "operational_expense": 1035139, "product_revenue": 818129, "quarter": 1, "rd_expense": 189035, "revenue": 2359083, "salaries_expense": 677931, "service_revenue": 1540954 }, { "depreciation": 95740, "expenses": 1510618, "income_tax": 168607, "marketing_expense": 226668, "net_income": 840955, "net_profit": 672348, "operational_expense": 844985, "product_revenue": 727945, "quarter": 2, "rd_expense": 230128, "revenue": 2351573, "salaries_expense": 698342, "service_revenue": 1623628 }, { "depreciation": 77869, "expenses": 1514653, "income_tax": 184453, "marketing_expense": 164964, "net_income": 829434, "net_profit": 644981, "operational_expense": 896246, "product_revenue": 814274, "quarter": 3, "rd_expense": 225051, "revenue": 2344087, "salaries_expense": 520436, "service_revenue": 1529813 }, { "depreciation": 110198, "expenses": 1518699, "income_tax": 208230, "marketing_expense": 174104, "net_income": 817925, "net_profit": 609695, "operational_expense": 963507, "product_revenue": 755733, "quarter": 4, "rd_expense": 240067, "revenue": 2336624, "salaries_expense": 678709, "service_revenue": 1580891 } ], "market_conditions": { "gdp_growth": [ 0.027518312981820826, 0.01947198279390991, 0.029005272722881843, 0.01752969514746861 ], "inflation_rate": [ 0.011081197813616031, 0.013166157145587692, 0.01378132262905822, 0.008802537072866322 ], "interest_rate": [ 0.038040978520874624, 0.03340621538421666, 0.03716506081128561, 0.033590897651255995 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 190536, "billable_hours_per_employee": 143, "client_concentration": 0.2, "client_retention_rate": 0.68, "employee_utilization_rate": 0.61, "gross_billings": 3580069, "net_revenue": 3195002, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 8753 }, { "average_project_size": 179792, "billable_hours_per_employee": 127, "client_concentration": 0.32, "client_retention_rate": 0.78, "employee_utilization_rate": 0.65, "gross_billings": 3580653, "net_revenue": 3156489, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 8648 }, { "average_project_size": 53815, "billable_hours_per_employee": 120, "client_concentration": 0.25, "client_retention_rate": 0.71, "employee_utilization_rate": 0.62, "gross_billings": 3576682, "net_revenue": 3118442, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 8544 }, { "average_project_size": 187495, "billable_hours_per_employee": 147, "client_concentration": 0.31, "client_retention_rate": 0.73, "employee_utilization_rate": 0.65, "gross_billings": 3702850, "net_revenue": 3080852, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 8441 } ], "balance_sheet": [ { "assets": 3930774, "current_assets": 1606257, "current_liabilities": 1166471, "equity": 2223900, "fixed_assets": 2324517, "liabilities": 2237445, "long_term_liabilities": 1070974, "quarter": 1 }, { "assets": 4019743, "current_assets": 1642010, "current_liabilities": 1256043, "equity": 2287823, "fixed_assets": 2377733, "liabilities": 2284909, "long_term_liabilities": 1028866, "quarter": 2 }, { "assets": 4110727, "current_assets": 1627875, "current_liabilities": 1317351, "equity": 2338800, "fixed_assets": 2482852, "liabilities": 2333380, "long_term_liabilities": 1016029, "quarter": 3 }, { "assets": 4203770, "current_assets": 2066051, "current_liabilities": 1147521, "equity": 2349448, "fixed_assets": 2137719, "liabilities": 2382880, "long_term_liabilities": 1235359, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 46274, "financing_cash_flow": -31715, "investing_cash_flow": -340723, "net_cash_flow": 121434, "operating_cash_flow": 698432, "quarter": 1 }, { "change_in_working_capital": -25297, "financing_cash_flow": -182095, "investing_cash_flow": -265029, "net_cash_flow": 436481, "operating_cash_flow": 683219, "quarter": 2 }, { "change_in_working_capital": 2197, "financing_cash_flow": -64667, "investing_cash_flow": -389463, "net_cash_flow": 615234, "operating_cash_flow": 700895, "quarter": 3 }, { "change_in_working_capital": 37939, "financing_cash_flow": 105528, "investing_cash_flow": -109372, "net_cash_flow": 381657, "operating_cash_flow": 725528, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8128175265227663, "current_ratio": 1.3770226606576588, "debt_to_equity_ratio": 1.0060906515580736, "profit_margin": 0.16606280684644328, "quarter": 1, "return_on_assets": 0.13497875990835392, "return_on_equity": 0.2385768244975044 }, { "asset_turnover_ratio": 0.7852464697369956, "current_ratio": 1.3072880466671921, "debt_to_equity_ratio": 0.9987263000677937, "profit_margin": 0.1751911696825175, "quarter": 2, "return_on_assets": 0.13756824752229185, "return_on_equity": 0.24170969519932267 }, { "asset_turnover_ratio": 0.7586108248005766, "current_ratio": 1.2357184987144656, "debt_to_equity_ratio": 0.9976825722592783, "profit_margin": 0.18004279059863867, "quarter": 3, "return_on_assets": 0.1365824098754308, "return_on_equity": 0.24006028732683427 }, { "asset_turnover_ratio": 0.732878344914208, "current_ratio": 1.8004472249309598, "debt_to_equity_ratio": 1.0142297254504036, "profit_margin": 0.17156228212195848, "quarter": 4, "return_on_assets": 0.12573428137124534, "return_on_equity": 0.22497114215764724 } ], "income_statement": [ { "depreciation": 167861, "expenses": 2437072, "income_tax": 227359, "marketing_expense": 380631, "net_income": 757930, "net_profit": 530571, "operational_expense": 1379651, "product_revenue": 938505, "quarter": 1, "rd_expense": 418247, "revenue": 3195002, "salaries_expense": 854646, "service_revenue": 2256497 }, { "depreciation": 130230, "expenses": 2412031, "income_tax": 191469, "marketing_expense": 329044, "net_income": 744458, "net_profit": 552989, "operational_expense": 1215189, "product_revenue": 949628, "quarter": 2, "rd_expense": 353109, "revenue": 3156489, "salaries_expense": 1190328, "service_revenue": 2206861 }, { "depreciation": 139442, "expenses": 2387248, "income_tax": 169741, "marketing_expense": 275688, "net_income": 731194, "net_profit": 561453, "operational_expense": 1368404, "product_revenue": 1103455, "quarter": 3, "rd_expense": 410541, "revenue": 3118442, "salaries_expense": 857253, "service_revenue": 2014987 }, { "depreciation": 196970, "expenses": 2362720, "income_tax": 189574, "marketing_expense": 400270, "net_income": 718132, "net_profit": 528558, "operational_expense": 1455017, "product_revenue": 1194987, "quarter": 4, "rd_expense": 349934, "revenue": 3080852, "salaries_expense": 1177965, "service_revenue": 1885865 } ], "market_conditions": { "gdp_growth": [ 0.010207735009319107, 0.015227525950081306, 0.01288845823146714, 0.014216726591174032 ], "inflation_rate": [ 0.01627786321465557, 0.012711213162845705, 0.011438547857445303, 0.017828291698938906 ], "interest_rate": [ 0.036686827070411286, 0.03704552864522108, 0.04004860337824974, 0.03341345374407276 ], "year": 2001 }, "random_event": null, "year": 2001 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Average", "founding_year": 2009, "industry": "Advertising", "location": "Mayside", "name": "Quinn Ltd", "num_employees": 963, "region": "North America", "revenue_size": "Small", "website": "www.quinnltd.com" }

[ { "advertising_kpis": [ { "average_project_size": 197040, "billable_hours_per_employee": 85, "client_concentration": 0.32, "client_retention_rate": 0.61, "employee_utilization_rate": 0.8, "gross_billings": 1952334, "net_revenue": 1736853, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 1804 }, { "average_project_size": 171491, "billable_hours_per_employee": 158, "client_concentration": 0.27, "client_retention_rate": 0.85, "employee_utilization_rate": 0.72, "gross_billings": 1939244, "net_revenue": 1723028, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 1789 }, { "average_project_size": 131725, "billable_hours_per_employee": 156, "client_concentration": 0.36, "client_retention_rate": 0.66, "employee_utilization_rate": 0.74, "gross_billings": 2202381, "net_revenue": 1709314, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 1775 }, { "average_project_size": 85009, "billable_hours_per_employee": 133, "client_concentration": 0.15, "client_retention_rate": 0.74, "employee_utilization_rate": 0.67, "gross_billings": 2015632, "net_revenue": 1695709, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 1761 } ], "balance_sheet": [ { "assets": 2505226, "current_assets": 864959, "current_liabilities": 736049, "equity": 1585245, "fixed_assets": 1640267, "liabilities": 1257096, "long_term_liabilities": 521047, "quarter": 1 }, { "assets": 2540741, "current_assets": 821279, "current_liabilities": 604913, "equity": 1610713, "fixed_assets": 1719462, "liabilities": 1288970, "long_term_liabilities": 684057, "quarter": 2 }, { "assets": 2576760, "current_assets": 1034968, "current_liabilities": 769930, "equity": 1602399, "fixed_assets": 1541792, "liabilities": 1321652, "long_term_liabilities": 551722, "quarter": 3 }, { "assets": 2613290, "current_assets": 797693, "current_liabilities": 771070, "equity": 1582442, "fixed_assets": 1815597, "liabilities": 1355163, "long_term_liabilities": 584093, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -13800, "financing_cash_flow": 125591, "investing_cash_flow": -246549, "net_cash_flow": -30475, "operating_cash_flow": 415239, "quarter": 1 }, { "change_in_working_capital": 67983, "financing_cash_flow": -173091, "investing_cash_flow": -466970, "net_cash_flow": 147396, "operating_cash_flow": 483479, "quarter": 2 }, { "change_in_working_capital": -76944, "financing_cash_flow": 50367, "investing_cash_flow": -364206, "net_cash_flow": 181792, "operating_cash_flow": 442165, "quarter": 3 }, { "change_in_working_capital": 82149, "financing_cash_flow": -152103, "investing_cash_flow": -199477, "net_cash_flow": 396277, "operating_cash_flow": 436075, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6932919425233491, "current_ratio": 1.1751377965325678, "debt_to_equity_ratio": 0.7929979277651089, "profit_margin": 0.1940952976446481, "quarter": 1, "return_on_assets": 0.13456470593870573, "return_on_equity": 0.2126579803121915 }, { "asset_turnover_ratio": 0.6781596392548473, "current_ratio": 1.3576811872120453, "debt_to_equity_ratio": 0.800248088889827, "profit_margin": 0.20832046838472734, "quarter": 2, "return_on_assets": 0.14127453368918752, "return_on_equity": 0.22284665238313717 }, { "asset_turnover_ratio": 0.6633578602586193, "current_ratio": 1.3442364890314704, "debt_to_equity_ratio": 0.8247958217647415, "profit_margin": 0.20317565994311168, "quarter": 3, "return_on_assets": 0.13477817103649545, "return_on_equity": 0.21673191258856253 }, { "asset_turnover_ratio": 0.6488789992691205, "current_ratio": 1.0345273451178232, "debt_to_equity_ratio": 0.8563745148321392, "profit_margin": 0.1912562827702159, "quarter": 4, "return_on_assets": 0.12410218536786961, "return_on_equity": 0.20494590007090308 } ], "income_statement": [ { "depreciation": 78124, "expenses": 1267590, "income_tax": 132148, "marketing_expense": 132121, "net_income": 469263, "net_profit": 337115, "operational_expense": 781007, "product_revenue": 625289, "quarter": 1, "rd_expense": 133046, "revenue": 1736853, "salaries_expense": 431005, "service_revenue": 1111564 }, { "depreciation": 124537, "expenses": 1258941, "income_tax": 105145, "marketing_expense": 145434, "net_income": 464087, "net_profit": 358942, "operational_expense": 858911, "product_revenue": 503954, "quarter": 2, "rd_expense": 250237, "revenue": 1723028, "salaries_expense": 392541, "service_revenue": 1219074 }, { "depreciation": 94874, "expenses": 1250352, "income_tax": 111671, "marketing_expense": 210113, "net_income": 458962, "net_profit": 347291, "operational_expense": 836718, "product_revenue": 518892, "quarter": 3, "rd_expense": 214326, "revenue": 1709314, "salaries_expense": 405538, "service_revenue": 1190422 }, { "depreciation": 111760, "expenses": 1241822, "income_tax": 129572, "marketing_expense": 210851, "net_income": 453887, "net_profit": 324315, "operational_expense": 677978, "product_revenue": 416104, "quarter": 4, "rd_expense": 142580, "revenue": 1695709, "salaries_expense": 459693, "service_revenue": 1279605 } ], "market_conditions": { "gdp_growth": [ 0.00597074580925522, 0.0011921622446961037, 0.0009544687661849696, 0.007744071131931185 ], "inflation_rate": [ 0.035110155401308143, 0.039651799333518575, 0.03981786873743918, 0.039024073868973747 ], "interest_rate": [ 0.048544746641589746, 0.04724751282943313, 0.04271844348314742, 0.04228061264442978 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 180888, "billable_hours_per_employee": 80, "client_concentration": 0.17, "client_retention_rate": 0.67, "employee_utilization_rate": 0.61, "gross_billings": 2455291, "net_revenue": 1966332, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 2042 }, { "average_project_size": 72819, "billable_hours_per_employee": 106, "client_concentration": 0.29, "client_retention_rate": 0.89, "employee_utilization_rate": 0.66, "gross_billings": 2330675, "net_revenue": 1998866, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 2076 }, { "average_project_size": 180601, "billable_hours_per_employee": 111, "client_concentration": 0.39, "client_retention_rate": 0.9, "employee_utilization_rate": 0.69, "gross_billings": 2422348, "net_revenue": 2031938, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 2110 }, { "average_project_size": 198184, "billable_hours_per_employee": 160, "client_concentration": 0.12, "client_retention_rate": 0.67, "employee_utilization_rate": 0.65, "gross_billings": 2521788, "net_revenue": 2065558, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 2145 } ], "balance_sheet": [ { "assets": 1991058, "current_assets": 845588, "current_liabilities": 456570, "equity": 1340522, "fixed_assets": 1145470, "liabilities": 984088, "long_term_liabilities": 527518, "quarter": 1 }, { "assets": 2056471, "current_assets": 1007601, "current_liabilities": 422299, "equity": 1425251, "fixed_assets": 1048870, "liabilities": 1011737, "long_term_liabilities": 589438, "quarter": 2 }, { "assets": 2124033, "current_assets": 859889, "current_liabilities": 416715, "equity": 1439209, "fixed_assets": 1264144, "liabilities": 1040162, "long_term_liabilities": 623447, "quarter": 3 }, { "assets": 2193815, "current_assets": 1047572, "current_liabilities": 568925, "equity": 1505089, "fixed_assets": 1146243, "liabilities": 1069385, "long_term_liabilities": 500460, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 63791, "financing_cash_flow": -95847, "investing_cash_flow": -267823, "net_cash_flow": -164682, "operating_cash_flow": 414822, "quarter": 1 }, { "change_in_working_capital": -85752, "financing_cash_flow": 49289, "investing_cash_flow": -391937, "net_cash_flow": 3712, "operating_cash_flow": 466702, "quarter": 2 }, { "change_in_working_capital": 88778, "financing_cash_flow": -45529, "investing_cash_flow": -293764, "net_cash_flow": 228063, "operating_cash_flow": 490797, "quarter": 3 }, { "change_in_working_capital": -72270, "financing_cash_flow": 131426, "investing_cash_flow": -314224, "net_cash_flow": 274932, "operating_cash_flow": 468759, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9875814767826955, "current_ratio": 1.8520445933810807, "debt_to_equity_ratio": 0.7341080564138448, "profit_margin": 0.16963157798377893, "quarter": 1, "return_on_assets": 0.16752500429419936, "return_on_equity": 0.24882247363340548 }, { "asset_turnover_ratio": 0.9719884209405336, "current_ratio": 2.385989547690144, "debt_to_equity_ratio": 0.7098658411746422, "profit_margin": 0.19036643777021572, "quarter": 2, "return_on_assets": 0.1850339732483463, "return_on_equity": 0.26698244730226467 }, { "asset_turnover_ratio": 0.956641445777914, "current_ratio": 2.0634942346687786, "debt_to_equity_ratio": 0.7227317227727175, "profit_margin": 0.1748763987877583, "quarter": 3, "return_on_assets": 0.16729401096875612, "return_on_equity": 0.24689812251035118 }, { "asset_turnover_ratio": 0.941537002892222, "current_ratio": 1.8413182756953905, "debt_to_equity_ratio": 0.7105128002397201, "profit_margin": 0.18428870068039727, "quarter": 4, "return_on_assets": 0.17351463090552302, "return_on_equity": 0.25291461169405927 } ], "income_statement": [ { "depreciation": 81270, "expenses": 1498690, "income_tax": 134090, "marketing_expense": 197509, "net_income": 467642, "net_profit": 333552, "operational_expense": 785899, "product_revenue": 437865, "quarter": 1, "rd_expense": 290180, "revenue": 1966332, "salaries_expense": 581211, "service_revenue": 1528467 }, { "depreciation": 86185, "expenses": 1514883, "income_tax": 103466, "marketing_expense": 282915, "net_income": 483983, "net_profit": 380517, "operational_expense": 874869, "product_revenue": 516095, "quarter": 2, "rd_expense": 190760, "revenue": 1998866, "salaries_expense": 555128, "service_revenue": 1482771 }, { "depreciation": 135459, "expenses": 1531252, "income_tax": 145348, "marketing_expense": 212355, "net_income": 500686, "net_profit": 355338, "operational_expense": 1042267, "product_revenue": 714104, "quarter": 3, "rd_expense": 186666, "revenue": 2031938, "salaries_expense": 540847, "service_revenue": 1317834 }, { "depreciation": 88100, "expenses": 1547797, "income_tax": 137102, "marketing_expense": 182000, "net_income": 517761, "net_profit": 380659, "operational_expense": 1019495, "product_revenue": 477500, "quarter": 4, "rd_expense": 278020, "revenue": 2065558, "salaries_expense": 589175, "service_revenue": 1588058 } ], "market_conditions": { "gdp_growth": [ -0.023829551535449314, -0.013894163157917168, -0.008384266033574604, -0.011873035087647874 ], "inflation_rate": [ 0.02366873951036367, 0.026025229909568497, 0.028936219598259847, 0.031105191068318303 ], "interest_rate": [ 0.042479824480348254, 0.040608192735924045, 0.04477478737576469, 0.046622706271234694 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 163686, "billable_hours_per_employee": 144, "client_concentration": 0.35, "client_retention_rate": 0.8, "employee_utilization_rate": 0.73, "gross_billings": 3816671, "net_revenue": 3259103, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 3384 }, { "average_project_size": 50701, "billable_hours_per_employee": 145, "client_concentration": 0.13, "client_retention_rate": 0.89, "employee_utilization_rate": 0.68, "gross_billings": 3847984, "net_revenue": 3200262, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 3323 }, { "average_project_size": 76702, "billable_hours_per_employee": 112, "client_concentration": 0.22, "client_retention_rate": 0.85, "employee_utilization_rate": 0.66, "gross_billings": 3690201, "net_revenue": 3142484, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 3263 }, { "average_project_size": 60234, "billable_hours_per_employee": 141, "client_concentration": 0.23, "client_retention_rate": 0.63, "employee_utilization_rate": 0.79, "gross_billings": 3956437, "net_revenue": 3085749, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 3204 } ], "balance_sheet": [ { "assets": 4674848, "current_assets": 1426539, "current_liabilities": 1201121, "equity": 3006433, "fixed_assets": 3248309, "liabilities": 2339562, "long_term_liabilities": 1138441, "quarter": 1 }, { "assets": 4808055, "current_assets": 1585581, "current_liabilities": 1076238, "equity": 3105719, "fixed_assets": 3222474, "liabilities": 2364982, "long_term_liabilities": 1288744, "quarter": 2 }, { "assets": 4945057, "current_assets": 2116783, "current_liabilities": 1148826, "equity": 3140279, "fixed_assets": 2828274, "liabilities": 2390678, "long_term_liabilities": 1241852, "quarter": 3 }, { "assets": 5085962, "current_assets": 1996934, "current_liabilities": 1233933, "equity": 3301414, "fixed_assets": 3089028, "liabilities": 2416653, "long_term_liabilities": 1182720, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -51618, "financing_cash_flow": 180459, "investing_cash_flow": -154205, "net_cash_flow": 561688, "operating_cash_flow": 880191, "quarter": 1 }, { "change_in_working_capital": 61148, "financing_cash_flow": 118233, "investing_cash_flow": -235067, "net_cash_flow": 714466, "operating_cash_flow": 817011, "quarter": 2 }, { "change_in_working_capital": 9694, "financing_cash_flow": -142794, "investing_cash_flow": -352446, "net_cash_flow": 308778, "operating_cash_flow": 791271, "quarter": 3 }, { "change_in_working_capital": 95232, "financing_cash_flow": -139970, "investing_cash_flow": -148350, "net_cash_flow": 844230, "operating_cash_flow": 754179, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6971569984735333, "current_ratio": 1.1876730154580597, "debt_to_equity_ratio": 0.7781853112974745, "profit_margin": 0.20592997521097062, "quarter": 1, "return_on_assets": 0.1435655234138094, "return_on_equity": 0.22323697218597588 }, { "asset_turnover_ratio": 0.6656042828129046, "current_ratio": 1.473262419650672, "debt_to_equity_ratio": 0.7614925883507169, "profit_margin": 0.2070599219688888, "quarter": 2, "return_on_assets": 0.13781997086139822, "return_on_equity": 0.21336315358858932 }, { "asset_turnover_ratio": 0.6354798337006025, "current_ratio": 1.8425618849155572, "debt_to_equity_ratio": 0.7612947766743019, "profit_margin": 0.18644486336286836, "quarter": 3, "return_on_assets": 0.11848195076416712, "return_on_equity": 0.1865757787763444 }, { "asset_turnover_ratio": 0.6067188468966146, "current_ratio": 1.6183488082416144, "debt_to_equity_ratio": 0.7320054376700408, "profit_margin": 0.20484653806903932, "quarter": 4, "return_on_assets": 0.124284255368011, "return_on_equity": 0.19146492987550184 } ], "income_statement": [ { "depreciation": 209044, "expenses": 2412603, "income_tax": 175353, "marketing_expense": 323252, "net_income": 846500, "net_profit": 671147, "operational_expense": 1494483, "product_revenue": 1148109, "quarter": 1, "rd_expense": 466490, "revenue": 3259103, "salaries_expense": 829248, "service_revenue": 2110994 }, { "depreciation": 154365, "expenses": 2361289, "income_tax": 176327, "marketing_expense": 269093, "net_income": 838973, "net_profit": 662646, "operational_expense": 1408552, "product_revenue": 937037, "quarter": 2, "rd_expense": 327450, "revenue": 3200262, "salaries_expense": 929881, "service_revenue": 2263225 }, { "depreciation": 205371, "expenses": 2311067, "income_tax": 245517, "marketing_expense": 336163, "net_income": 831417, "net_profit": 585900, "operational_expense": 1475756, "product_revenue": 976325, "quarter": 3, "rd_expense": 399211, "revenue": 3142484, "salaries_expense": 831142, "service_revenue": 2166159 }, { "depreciation": 122074, "expenses": 2261913, "income_tax": 191731, "marketing_expense": 294594, "net_income": 823836, "net_profit": 632105, "operational_expense": 1360754, "product_revenue": 997124, "quarter": 4, "rd_expense": 246405, "revenue": 3085749, "salaries_expense": 1107109, "service_revenue": 2088625 } ], "market_conditions": { "gdp_growth": [ -0.009431343789807195, -0.011545916754260152, -0.020611502263545595, -0.021305386231848994 ], "inflation_rate": [ 0.018933819990435516, 0.022350098736568492, 0.022949480515238666, 0.023584798137332892 ], "interest_rate": [ 0.05685863913418353, 0.05737698325132577, 0.05754234272763397, 0.05679577702863342 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 153689, "billable_hours_per_employee": 85, "client_concentration": 0.37, "client_retention_rate": 0.71, "employee_utilization_rate": 0.79, "gross_billings": 2274837, "net_revenue": 2059744, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 2139 }, { "average_project_size": 190658, "billable_hours_per_employee": 104, "client_concentration": 0.16, "client_retention_rate": 0.85, "employee_utilization_rate": 0.66, "gross_billings": 2505957, "net_revenue": 2010310, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 2088 }, { "average_project_size": 66480, "billable_hours_per_employee": 148, "client_concentration": 0.12, "client_retention_rate": 0.67, "employee_utilization_rate": 0.76, "gross_billings": 2180187, "net_revenue": 1962062, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 2037 }, { "average_project_size": 164519, "billable_hours_per_employee": 109, "client_concentration": 0.36, "client_retention_rate": 0.76, "employee_utilization_rate": 0.74, "gross_billings": 2286088, "net_revenue": 1914973, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 1989 } ], "balance_sheet": [ { "assets": 2224776, "current_assets": 852829, "current_liabilities": 485587, "equity": 1628321, "fixed_assets": 1371947, "liabilities": 922941, "long_term_liabilities": 437354, "quarter": 1 }, { "assets": 2254552, "current_assets": 871605, "current_liabilities": 422311, "equity": 1627000, "fixed_assets": 1382947, "liabilities": 939888, "long_term_liabilities": 517577, "quarter": 2 }, { "assets": 2284727, "current_assets": 688252, "current_liabilities": 419470, "equity": 1625198, "fixed_assets": 1596475, "liabilities": 957148, "long_term_liabilities": 537678, "quarter": 3 }, { "assets": 2315306, "current_assets": 747100, "current_liabilities": 495031, "equity": 1641399, "fixed_assets": 1568206, "liabilities": 974723, "long_term_liabilities": 479692, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 63499, "financing_cash_flow": 29300, "investing_cash_flow": -139664, "net_cash_flow": -44004, "operating_cash_flow": 482097, "quarter": 1 }, { "change_in_working_capital": -24959, "financing_cash_flow": -140129, "investing_cash_flow": -485048, "net_cash_flow": 400645, "operating_cash_flow": 445576, "quarter": 2 }, { "change_in_working_capital": 39363, "financing_cash_flow": 133172, "investing_cash_flow": -180281, "net_cash_flow": -256403, "operating_cash_flow": 395753, "quarter": 3 }, { "change_in_working_capital": -2824, "financing_cash_flow": 119389, "investing_cash_flow": -360297, "net_cash_flow": 72033, "operating_cash_flow": 397971, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9258208466829919, "current_ratio": 1.7562846616569225, "debt_to_equity_ratio": 0.5668053166421118, "profit_margin": 0.1585080476020321, "quarter": 1, "return_on_assets": 0.14675005483698134, "return_on_equity": 0.20050469164249554 }, { "asset_turnover_ratio": 0.8916671693533793, "current_ratio": 2.0638936707781705, "debt_to_equity_ratio": 0.5776816226183159, "profit_margin": 0.15536708268873956, "quarter": 2, "return_on_assets": 0.13853572683176082, "return_on_equity": 0.19197049784880146 }, { "asset_turnover_ratio": 0.8587730612891605, "current_ratio": 1.6407657281807997, "debt_to_equity_ratio": 0.5889423934806712, "profit_margin": 0.151686847816226, "quarter": 3, "return_on_assets": 0.13026457865644342, "return_on_equity": 0.18312784042313612 }, { "asset_turnover_ratio": 0.8270928335174703, "current_ratio": 1.5091984138367092, "debt_to_equity_ratio": 0.5938367209922755, "profit_margin": 0.15708628790066492, "quarter": 4, "return_on_assets": 0.12992494296650206, "return_on_equity": 0.18326805365423032 } ], "income_statement": [ { "depreciation": 155611, "expenses": 1604433, "income_tax": 128825, "marketing_expense": 269596, "net_income": 455311, "net_profit": 326486, "operational_expense": 1108284, "product_revenue": 717550, "quarter": 1, "rd_expense": 294001, "revenue": 2059744, "salaries_expense": 585555, "service_revenue": 1342194 }, { "depreciation": 133240, "expenses": 1575970, "income_tax": 122004, "marketing_expense": 208909, "net_income": 434340, "net_profit": 312336, "operational_expense": 825733, "product_revenue": 628158, "quarter": 2, "rd_expense": 263764, "revenue": 2010310, "salaries_expense": 680010, "service_revenue": 1382152 }, { "depreciation": 98134, "expenses": 1548013, "income_tax": 116430, "marketing_expense": 243095, "net_income": 414049, "net_profit": 297619, "operational_expense": 1072331, "product_revenue": 464857, "quarter": 3, "rd_expense": 217106, "revenue": 1962062, "salaries_expense": 707397, "service_revenue": 1497205 }, { "depreciation": 97155, "expenses": 1520552, "income_tax": 93605, "marketing_expense": 286535, "net_income": 394421, "net_profit": 300816, "operational_expense": 831934, "product_revenue": 500282, "quarter": 4, "rd_expense": 255713, "revenue": 1914973, "salaries_expense": 685852, "service_revenue": 1414691 } ], "market_conditions": { "gdp_growth": [ 0.004850487897358646, 0.011587810178367346, 0.002002928284512322, -0.001049084339336464 ], "inflation_rate": [ 0.02499082457613013, 0.02437811957836512, 0.026138001446249254, 0.025531268471369876 ], "interest_rate": [ 0.055118806594584804, 0.05323766414671227, 0.047365622980559616, 0.055906501802665876 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 57038, "billable_hours_per_employee": 141, "client_concentration": 0.25, "client_retention_rate": 0.62, "employee_utilization_rate": 0.8, "gross_billings": 4539343, "net_revenue": 3741140, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 3885 }, { "average_project_size": 83088, "billable_hours_per_employee": 115, "client_concentration": 0.31, "client_retention_rate": 0.71, "employee_utilization_rate": 0.62, "gross_billings": 4709278, "net_revenue": 3652579, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 3793 }, { "average_project_size": 101487, "billable_hours_per_employee": 88, "client_concentration": 0.33, "client_retention_rate": 0.74, "employee_utilization_rate": 0.68, "gross_billings": 4113995, "net_revenue": 3566114, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 3703 }, { "average_project_size": 142639, "billable_hours_per_employee": 130, "client_concentration": 0.26, "client_retention_rate": 0.65, "employee_utilization_rate": 0.75, "gross_billings": 3918658, "net_revenue": 3481696, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 3615 } ], "balance_sheet": [ { "assets": 4178326, "current_assets": 2039257, "current_liabilities": 1244622, "equity": 3116431, "fixed_assets": 2139069, "liabilities": 2246959, "long_term_liabilities": 1002337, "quarter": 1 }, { "assets": 4271778, "current_assets": 1367879, "current_liabilities": 1088046, "equity": 3080407, "fixed_assets": 2903899, "liabilities": 2264183, "long_term_liabilities": 1176137, "quarter": 2 }, { "assets": 4367319, "current_assets": 2005004, "current_liabilities": 1320286, "equity": 3070674, "fixed_assets": 2362315, "liabilities": 2281539, "long_term_liabilities": 961253, "quarter": 3 }, { "assets": 4464997, "current_assets": 1979856, "current_liabilities": 1139317, "equity": 3157370, "fixed_assets": 2485141, "liabilities": 2299027, "long_term_liabilities": 1159710, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 70346, "financing_cash_flow": -80023, "investing_cash_flow": -120882, "net_cash_flow": 808925, "operating_cash_flow": 1350655, "quarter": 1 }, { "change_in_working_capital": 41346, "financing_cash_flow": -116823, "investing_cash_flow": -166818, "net_cash_flow": 1370337, "operating_cash_flow": 1237726, "quarter": 2 }, { "change_in_working_capital": -9261, "financing_cash_flow": 10796, "investing_cash_flow": -445289, "net_cash_flow": 782716, "operating_cash_flow": 1174519, "quarter": 3 }, { "change_in_working_capital": 73767, "financing_cash_flow": -119631, "investing_cash_flow": -205049, "net_cash_flow": 1130685, "operating_cash_flow": 1109924, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8953681450418182, "current_ratio": 1.6384548883114713, "debt_to_equity_ratio": 0.7210039304576292, "profit_margin": 0.3167654779024575, "quarter": 1, "return_on_assets": 0.2836217183628085, "return_on_equity": 0.3802631920937765 }, { "asset_turnover_ratio": 0.8550488812854975, "current_ratio": 1.257188574747759, "debt_to_equity_ratio": 0.7350272220521509, "profit_margin": 0.29371356512754415, "quarter": 2, "return_on_assets": 0.2511394552806817, "return_on_equity": 0.3482695630804631 }, { "asset_turnover_ratio": 0.8165453450961563, "current_ratio": 1.518613391340967, "debt_to_equity_ratio": 0.7430091895134423, "profit_margin": 0.27618129986870865, "quarter": 3, "return_on_assets": 0.2255145548103997, "return_on_equity": 0.3207419608854603 }, { "asset_turnover_ratio": 0.7797756639030217, "current_ratio": 1.7377569192770757, "debt_to_equity_ratio": 0.7281462102952774, "profit_margin": 0.2847462845693593, "quarter": 4, "return_on_assets": 0.22203822309399088, "return_on_equity": 0.31399550892039896 } ], "income_statement": [ { "depreciation": 165591, "expenses": 2257482, "income_tax": 298594, "marketing_expense": 306329, "net_income": 1483658, "net_profit": 1185064, "operational_expense": 1297804, "product_revenue": 975825, "quarter": 1, "rd_expense": 272145, "revenue": 3741140, "salaries_expense": 792453, "service_revenue": 2765315 }, { "depreciation": 164914, "expenses": 2209981, "income_tax": 369786, "marketing_expense": 387528, "net_income": 1442598, "net_profit": 1072812, "operational_expense": 1546074, "product_revenue": 1327665, "quarter": 2, "rd_expense": 441208, "revenue": 3652579, "salaries_expense": 831200, "service_revenue": 2324914 }, { "depreciation": 189625, "expenses": 2163479, "income_tax": 417741, "marketing_expense": 326348, "net_income": 1402635, "net_profit": 984894, "operational_expense": 1177164, "product_revenue": 841050, "quarter": 3, "rd_expense": 229014, "revenue": 3566114, "salaries_expense": 787798, "service_revenue": 2725064 }, { "depreciation": 118524, "expenses": 2117956, "income_tax": 372340, "marketing_expense": 347308, "net_income": 1363740, "net_profit": 991400, "operational_expense": 1387266, "product_revenue": 745962, "quarter": 4, "rd_expense": 261888, "revenue": 3481696, "salaries_expense": 799053, "service_revenue": 2735734 } ], "market_conditions": { "gdp_growth": [ 0.0055019515541637354, -0.00047179230755219244, 0.00583348838555239, 0.003438601003451289 ], "inflation_rate": [ 0.028008331415294192, 0.029418680574641653, 0.030925317102279953, 0.029412402840415047 ], "interest_rate": [ 0.05699996296993139, 0.05655398690919175, 0.049777053279024285, 0.053040954128758144 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 184600, "billable_hours_per_employee": 146, "client_concentration": 0.37, "client_retention_rate": 0.73, "employee_utilization_rate": 0.62, "gross_billings": 1149137, "net_revenue": 966694, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 1004 }, { "average_project_size": 112381, "billable_hours_per_employee": 101, "client_concentration": 0.24, "client_retention_rate": 0.67, "employee_utilization_rate": 0.65, "gross_billings": 1214945, "net_revenue": 943643, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 980 }, { "average_project_size": 92888, "billable_hours_per_employee": 122, "client_concentration": 0.28, "client_retention_rate": 0.69, "employee_utilization_rate": 0.72, "gross_billings": 1059140, "net_revenue": 921142, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 957 }, { "average_project_size": 70670, "billable_hours_per_employee": 113, "client_concentration": 0.35, "client_retention_rate": 0.75, "employee_utilization_rate": 0.69, "gross_billings": 1018164, "net_revenue": 899177, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 934 } ], "balance_sheet": [ { "assets": 1040530, "current_assets": 339175, "current_liabilities": 254732, "equity": 860339, "fixed_assets": 701355, "liabilities": 428084, "long_term_liabilities": 173352, "quarter": 1 }, { "assets": 1073360, "current_assets": 436528, "current_liabilities": 181772, "equity": 877381, "fixed_assets": 636832, "liabilities": 434320, "long_term_liabilities": 252548, "quarter": 2 }, { "assets": 1107226, "current_assets": 490781, "current_liabilities": 243701, "equity": 900186, "fixed_assets": 616445, "liabilities": 440648, "long_term_liabilities": 196947, "quarter": 3 }, { "assets": 1142161, "current_assets": 558993, "current_liabilities": 260437, "equity": 918737, "fixed_assets": 583168, "liabilities": 447068, "long_term_liabilities": 186631, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -29693, "financing_cash_flow": -95961, "investing_cash_flow": -488649, "net_cash_flow": -200230, "operating_cash_flow": 282489, "quarter": 1 }, { "change_in_working_capital": 86375, "financing_cash_flow": 195922, "investing_cash_flow": -117688, "net_cash_flow": 66596, "operating_cash_flow": 294226, "quarter": 2 }, { "change_in_working_capital": 69560, "financing_cash_flow": -186270, "investing_cash_flow": -199523, "net_cash_flow": 135582, "operating_cash_flow": 290372, "quarter": 3 }, { "change_in_working_capital": -42764, "financing_cash_flow": -151951, "investing_cash_flow": -114352, "net_cash_flow": 163713, "operating_cash_flow": 270779, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9290400084572286, "current_ratio": 1.3314974168930485, "debt_to_equity_ratio": 0.49757595552450834, "profit_margin": 0.25643378359646385, "quarter": 1, "return_on_assets": 0.23823724448117786, "return_on_equity": 0.2881340959784457 }, { "asset_turnover_ratio": 0.8791486546918089, "current_ratio": 2.4015139845520763, "debt_to_equity_ratio": 0.49501869769233664, "profit_margin": 0.25257539132913615, "quarter": 2, "return_on_assets": 0.2220513154952672, "return_on_equity": 0.27165051442873733 }, { "asset_turnover_ratio": 0.8319367500401905, "current_ratio": 2.013865351393716, "debt_to_equity_ratio": 0.4895077239592706, "profit_margin": 0.25360693573846377, "quarter": 3, "return_on_assets": 0.210984929905909, "return_on_equity": 0.25951081220992106 }, { "asset_turnover_ratio": 0.7872594143907908, "current_ratio": 2.1463655317792787, "debt_to_equity_ratio": 0.48661151123771, "profit_margin": 0.24872077466394268, "quarter": 4, "return_on_assets": 0.19580777140875935, "return_on_equity": 0.2434254852041444 } ], "income_statement": [ { "depreciation": 34596, "expenses": 622646, "income_tax": 96155, "marketing_expense": 110282, "net_income": 344048, "net_profit": 247893, "operational_expense": 328146, "product_revenue": 208822, "quarter": 1, "rd_expense": 69741, "revenue": 966694, "salaries_expense": 196063, "service_revenue": 757872 }, { "depreciation": 55885, "expenses": 610459, "income_tax": 94843, "marketing_expense": 72535, "net_income": 333184, "net_profit": 238341, "operational_expense": 415212, "product_revenue": 318667, "quarter": 2, "rd_expense": 80333, "revenue": 943643, "salaries_expense": 285571, "service_revenue": 624976 }, { "depreciation": 56764, "expenses": 598510, "income_tax": 89024, "marketing_expense": 75114, "net_income": 322632, "net_profit": 233608, "operational_expense": 329310, "product_revenue": 290389, "quarter": 3, "rd_expense": 79056, "revenue": 921142, "salaries_expense": 195284, "service_revenue": 630753 }, { "depreciation": 47135, "expenses": 586796, "income_tax": 88737, "marketing_expense": 68185, "net_income": 312381, "net_profit": 223644, "operational_expense": 384335, "product_revenue": 213932, "quarter": 4, "rd_expense": 96042, "revenue": 899177, "salaries_expense": 289022, "service_revenue": 685245 } ], "market_conditions": { "gdp_growth": [ 0.00934042015613519, 0.008570667871446013, -0.0014863889614081301, 0.013095522389254358 ], "inflation_rate": [ 0.02514950173566604, 0.016815505360495097, 0.02483308179135511, 0.021516560834880495 ], "interest_rate": [ 0.0502547413307158, 0.04963398974922379, 0.0495492384961005, 0.047401904783394726 ], "year": 2014 }, "random_event": null, "year": 2014 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Good", "founding_year": 2005, "industry": "Advertising", "location": "East Kristinaland", "name": "Jones-Delacruz", "num_employees": 252, "region": "Middle East & Africa", "revenue_size": "Large", "website": "www.jones-delacruz.com" }

[ { "advertising_kpis": [ { "average_project_size": 126101, "billable_hours_per_employee": 86, "client_concentration": 0.13, "client_retention_rate": 0.67, "employee_utilization_rate": 0.74, "gross_billings": 88512090, "net_revenue": 75660069, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 300238 }, { "average_project_size": 81241, "billable_hours_per_employee": 160, "client_concentration": 0.11, "client_retention_rate": 0.82, "employee_utilization_rate": 0.67, "gross_billings": 97335015, "net_revenue": 77782993, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 308663 }, { "average_project_size": 64835, "billable_hours_per_employee": 143, "client_concentration": 0.14, "client_retention_rate": 0.88, "employee_utilization_rate": 0.79, "gross_billings": 103481228, "net_revenue": 79965484, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 317323 }, { "average_project_size": 139445, "billable_hours_per_employee": 116, "client_concentration": 0.3, "client_retention_rate": 0.82, "employee_utilization_rate": 0.79, "gross_billings": 101060603, "net_revenue": 82209213, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 326227 } ], "balance_sheet": [ { "assets": 88543447, "current_assets": 36130954, "current_liabilities": 19672027, "equity": 69528066, "fixed_assets": 52412493, "liabilities": 41473507, "long_term_liabilities": 21801480, "quarter": 1 }, { "assets": 91123882, "current_assets": 42623267, "current_liabilities": 17566777, "equity": 72082424, "fixed_assets": 48500615, "liabilities": 42524074, "long_term_liabilities": 24957297, "quarter": 2 }, { "assets": 93779518, "current_assets": 42250856, "current_liabilities": 26062133, "equity": 74530671, "fixed_assets": 51528662, "liabilities": 43601254, "long_term_liabilities": 17539121, "quarter": 3 }, { "assets": 96512549, "current_assets": 32617291, "current_liabilities": 26540019, "equity": 74793610, "fixed_assets": 63895258, "liabilities": 44705720, "long_term_liabilities": 18165701, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -90409, "financing_cash_flow": 28963, "investing_cash_flow": -175550, "net_cash_flow": 26785899, "operating_cash_flow": 26758796, "quarter": 1 }, { "change_in_working_capital": -41324, "financing_cash_flow": -182553, "investing_cash_flow": -180719, "net_cash_flow": 27861069, "operating_cash_flow": 28125323, "quarter": 2 }, { "change_in_working_capital": 84610, "financing_cash_flow": 15640, "investing_cash_flow": -380714, "net_cash_flow": 26971678, "operating_cash_flow": 27210302, "quarter": 3 }, { "change_in_working_capital": 46893, "financing_cash_flow": 69596, "investing_cash_flow": -419770, "net_cash_flow": 27098293, "operating_cash_flow": 27385823, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8544965388573589, "current_ratio": 1.8366665519521705, "debt_to_equity_ratio": 0.5965002248156881, "profit_margin": 0.2968293089978546, "quarter": 1, "return_on_assets": 0.25363961717008826, "return_on_equity": 0.32300806411039823 }, { "asset_turnover_ratio": 0.8535961297171251, "current_ratio": 2.42635669593802, "debt_to_equity_ratio": 0.5899367923587031, "profit_margin": 0.3018991053738444, "quarter": 2, "return_on_assets": 0.25769990791217606, "return_on_equity": 0.32577450503051897 }, { "asset_turnover_ratio": 0.8526966837257577, "current_ratio": 1.6211587900345685, "debt_to_equity_ratio": 0.5850108876652942, "profit_margin": 0.30453647976419423, "quarter": 3, "return_on_assets": 0.25967724636844475, "return_on_equity": 0.3267434288898325 }, { "asset_turnover_ratio": 0.8517981739348734, "current_ratio": 1.2289852166270114, "debt_to_equity_ratio": 0.5977211154803198, "profit_margin": 0.2796131985839592, "quarter": 4, "return_on_assets": 0.2381740119619056, "return_on_equity": 0.3073361614715482 } ], "income_statement": [ { "depreciation": 4300670, "expenses": 46848465, "income_tax": 6353478, "marketing_expense": 8401206, "net_income": 28811604, "net_profit": 22458126, "operational_expense": 27382027, "product_revenue": 30108479, "quarter": 1, "rd_expense": 4694605, "revenue": 75660069, "salaries_expense": 14527914, "service_revenue": 45551590 }, { "depreciation": 4642707, "expenses": 47772588, "income_tax": 6527789, "marketing_expense": 7119786, "net_income": 30010405, "net_profit": 23482616, "operational_expense": 24445857, "product_revenue": 28326396, "quarter": 2, "rd_expense": 8886544, "revenue": 77782993, "salaries_expense": 18653841, "service_revenue": 49456597 }, { "depreciation": 2857895, "expenses": 48714940, "income_tax": 6898137, "marketing_expense": 6198987, "net_income": 31250544, "net_profit": 24352407, "operational_expense": 28202117, "product_revenue": 16034479, "quarter": 3, "rd_expense": 8333214, "revenue": 79965484, "salaries_expense": 20974672, "service_revenue": 63931005 }, { "depreciation": 4399042, "expenses": 49675882, "income_tax": 9546550, "marketing_expense": 8388385, "net_income": 32533331, "net_profit": 22986781, "operational_expense": 31560748, "product_revenue": 21856046, "quarter": 4, "rd_expense": 6001515, "revenue": 82209213, "salaries_expense": 17810024, "service_revenue": 60353167 } ], "market_conditions": { "gdp_growth": [ 0.02666517867457019, 0.02563473177334627, 0.029277614834285932, 0.02108045732726455 ], "inflation_rate": [ 0.013463914641140974, 0.007022592662696361, 0.014203648386018074, 0.015705786496517955 ], "interest_rate": [ 0.029548361864012954, 0.022653718077388675, 0.022003806842821928, 0.02148391328051042 ], "year": 2005 }, "random_event": { "description": "Jones-Delacruz Award Nomination in 2005", "impact": -0.03, "type": "Award Nomination" }, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 199173, "billable_hours_per_employee": 99, "client_concentration": 0.13, "client_retention_rate": 0.71, "employee_utilization_rate": 0.73, "gross_billings": 95582257, "net_revenue": 77634526, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 308074 }, { "average_project_size": 163880, "billable_hours_per_employee": 91, "client_concentration": 0.21, "client_retention_rate": 0.74, "employee_utilization_rate": 0.69, "gross_billings": 92460751, "net_revenue": 79759141, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 316505 }, { "average_project_size": 168492, "billable_hours_per_employee": 134, "client_concentration": 0.36, "client_retention_rate": 0.84, "employee_utilization_rate": 0.72, "gross_billings": 103014171, "net_revenue": 81941900, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 325166 }, { "average_project_size": 123156, "billable_hours_per_employee": 157, "client_concentration": 0.2, "client_retention_rate": 0.8, "employee_utilization_rate": 0.76, "gross_billings": 93199979, "net_revenue": 84184395, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 334065 } ], "balance_sheet": [ { "assets": 93269559, "current_assets": 42690851, "current_liabilities": 24160078, "equity": 57775278, "fixed_assets": 50578708, "liabilities": 50563206, "long_term_liabilities": 26403128, "quarter": 1 }, { "assets": 94481080, "current_assets": 43404437, "current_liabilities": 26611431, "equity": 58080706, "fixed_assets": 51076643, "liabilities": 51147054, "long_term_liabilities": 24535623, "quarter": 2 }, { "assets": 95708338, "current_assets": 46522386, "current_liabilities": 27226974, "equity": 59094776, "fixed_assets": 49185952, "liabilities": 51737643, "long_term_liabilities": 24510669, "quarter": 3 }, { "assets": 96951537, "current_assets": 46220196, "current_liabilities": 21656131, "equity": 60488918, "fixed_assets": 50731341, "liabilities": 52335051, "long_term_liabilities": 30678920, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -92058, "financing_cash_flow": -36196, "investing_cash_flow": -291139, "net_cash_flow": 19682699, "operating_cash_flow": 19895311, "quarter": 1 }, { "change_in_working_capital": -89328, "financing_cash_flow": -106327, "investing_cash_flow": -381014, "net_cash_flow": 18758982, "operating_cash_flow": 18838386, "quarter": 2 }, { "change_in_working_capital": 84332, "financing_cash_flow": 12283, "investing_cash_flow": -399576, "net_cash_flow": 18043355, "operating_cash_flow": 18394117, "quarter": 3 }, { "change_in_working_capital": -80190, "financing_cash_flow": 151138, "investing_cash_flow": -219622, "net_cash_flow": 19374043, "operating_cash_flow": 19982205, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8323672464238842, "current_ratio": 1.7669997174677996, "debt_to_equity_ratio": 0.8751702761170617, "profit_margin": 0.19410081797884615, "quarter": 1, "return_on_assets": 0.16156316338967572, "return_on_equity": 0.26081960176807806 }, { "asset_turnover_ratio": 0.8441810889545293, "current_ratio": 1.631044831824339, "debt_to_equity_ratio": 0.8806203905303768, "profit_margin": 0.18489015572522277, "quarter": 2, "return_on_assets": 0.15608077299709106, "return_on_equity": 0.25389980624546815 }, { "asset_turnover_ratio": 0.8561626051849317, "current_ratio": 1.7086873480688674, "debt_to_equity_ratio": 0.8755028194031905, "profit_margin": 0.1845707873505496, "quarter": 3, "return_on_assets": 0.1580226061390806, "return_on_equity": 0.25592923814450197 }, { "asset_turnover_ratio": 0.8683141867054671, "current_ratio": 2.1342776325097037, "debt_to_equity_ratio": 0.8652006471664777, "profit_margin": 0.18854363685811368, "quarter": 4, "return_on_assets": 0.1637151146969439, "return_on_equity": 0.26240231309807854 } ], "income_statement": [ { "depreciation": 4826386, "expenses": 57802812, "income_tax": 4762789, "marketing_expense": 10825894, "net_income": 19831714, "net_profit": 15068925, "operational_expense": 37770814, "product_revenue": 17868733, "quarter": 1, "rd_expense": 5871468, "revenue": 77634526, "salaries_expense": 27374278, "service_revenue": 59765793 }, { "depreciation": 4091706, "expenses": 59324211, "income_tax": 5688250, "marketing_expense": 8541505, "net_income": 20434930, "net_profit": 14746680, "operational_expense": 37371288, "product_revenue": 21758989, "quarter": 2, "rd_expense": 11117626, "revenue": 79759141, "salaries_expense": 18587424, "service_revenue": 58000152 }, { "depreciation": 3270036, "expenses": 60885655, "income_tax": 5932164, "marketing_expense": 8846129, "net_income": 21056245, "net_profit": 15124081, "operational_expense": 38690959, "product_revenue": 23049465, "quarter": 3, "rd_expense": 6293910, "revenue": 81941900, "salaries_expense": 29671752, "service_revenue": 58892435 }, { "depreciation": 4109773, "expenses": 62488196, "income_tax": 5823767, "marketing_expense": 11135797, "net_income": 21696199, "net_profit": 15872432, "operational_expense": 40989854, "product_revenue": 31631253, "quarter": 4, "rd_expense": 11764951, "revenue": 84184395, "salaries_expense": 23609386, "service_revenue": 52553142 } ], "market_conditions": { "gdp_growth": [ 0.009475354910489193, 0.012127897846314125, 0.018192662807548353, 0.02161911110485412 ], "inflation_rate": [ 0.01593233015885539, 0.018712608014859522, 0.017971872990427518, 0.0148874393594637 ], "interest_rate": [ 0.030244734036097766, 0.03158665165537011, 0.024657526310623977, 0.02588047714048366 ], "year": 2006 }, "random_event": { "description": "Jones-Delacruz Expansion to New Market in 2006", "impact": -0.04, "type": "Expansion to New Market" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 151295, "billable_hours_per_employee": 106, "client_concentration": 0.23, "client_retention_rate": 0.77, "employee_utilization_rate": 0.78, "gross_billings": 28101679, "net_revenue": 25252493, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 100208 }, { "average_project_size": 98846, "billable_hours_per_employee": 91, "client_concentration": 0.2, "client_retention_rate": 0.79, "employee_utilization_rate": 0.76, "gross_billings": 32677963, "net_revenue": 26159486, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 103807 }, { "average_project_size": 108768, "billable_hours_per_employee": 122, "client_concentration": 0.37, "client_retention_rate": 0.66, "employee_utilization_rate": 0.67, "gross_billings": 31330631, "net_revenue": 27099055, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 107536 }, { "average_project_size": 100837, "billable_hours_per_employee": 146, "client_concentration": 0.31, "client_retention_rate": 0.88, "employee_utilization_rate": 0.6, "gross_billings": 34193235, "net_revenue": 28072371, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 111398 } ], "balance_sheet": [ { "assets": 28507066, "current_assets": 13287473, "current_liabilities": 6406544, "equity": 20625126, "fixed_assets": 15219593, "liabilities": 13244159, "long_term_liabilities": 6837615, "quarter": 1 }, { "assets": 29229319, "current_assets": 14264888, "current_liabilities": 6977355, "equity": 21329430, "fixed_assets": 14964431, "liabilities": 13451931, "long_term_liabilities": 6474576, "quarter": 2 }, { "assets": 29969871, "current_assets": 13766503, "current_liabilities": 7722830, "equity": 22732717, "fixed_assets": 16203368, "liabilities": 13662963, "long_term_liabilities": 5940133, "quarter": 3 }, { "assets": 30729185, "current_assets": 12138303, "current_liabilities": 7271327, "equity": 22822128, "fixed_assets": 18590882, "liabilities": 13877305, "long_term_liabilities": 6605978, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -10489, "financing_cash_flow": -180024, "investing_cash_flow": -222298, "net_cash_flow": 5938535, "operating_cash_flow": 6287594, "quarter": 1 }, { "change_in_working_capital": 79348, "financing_cash_flow": 39343, "investing_cash_flow": -419617, "net_cash_flow": 6836751, "operating_cash_flow": 7197498, "quarter": 2 }, { "change_in_working_capital": 39540, "financing_cash_flow": 7997, "investing_cash_flow": -431672, "net_cash_flow": 7759182, "operating_cash_flow": 8026378, "quarter": 3 }, { "change_in_working_capital": -44632, "financing_cash_flow": -99294, "investing_cash_flow": -245914, "net_cash_flow": 7441232, "operating_cash_flow": 7454765, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8858327616037371, "current_ratio": 2.074046943250526, "debt_to_equity_ratio": 0.642137119550203, "profit_margin": 0.2123441436059402, "quarter": 1, "return_on_assets": 0.18810139914083054, "return_on_equity": 0.25998478748687404 }, { "asset_turnover_ratio": 0.8949741867061631, "current_ratio": 2.0444549546353885, "debt_to_equity_ratio": 0.6306746593790833, "profit_margin": 0.21223819153021584, "quarter": 2, "return_on_assets": 0.1899477028527418, "return_on_equity": 0.26029959544160347 }, { "asset_turnover_ratio": 0.9042099313674056, "current_ratio": 1.7825723212863678, "debt_to_equity_ratio": 0.6010263973285728, "profit_margin": 0.23712299192720926, "quarter": 3, "return_on_assets": 0.21440896425613576, "return_on_equity": 0.2826678834738496 }, { "asset_turnover_ratio": 0.9135410197179001, "current_ratio": 1.6693380726791684, "debt_to_equity_ratio": 0.6080635863579418, "profit_margin": 0.21267345034731835, "quarter": 4, "return_on_assets": 0.19428592069721343, "return_on_equity": 0.2615990936515648 } ], "income_statement": [ { "depreciation": 925375, "expenses": 17826716, "income_tax": 2063558, "marketing_expense": 1882657, "net_income": 7425777, "net_profit": 5362219, "operational_expense": 9892070, "product_revenue": 5123871, "quarter": 1, "rd_expense": 2779145, "revenue": 25252493, "salaries_expense": 8583093, "service_revenue": 20128622 }, { "depreciation": 1645456, "expenses": 18396169, "income_tax": 2211275, "marketing_expense": 1914063, "net_income": 7763317, "net_profit": 5552042, "operational_expense": 11663144, "product_revenue": 10149832, "quarter": 2, "rd_expense": 2095946, "revenue": 26159486, "salaries_expense": 7498830, "service_revenue": 16009654 }, { "depreciation": 1600569, "expenses": 18983812, "income_tax": 1689434, "marketing_expense": 2171101, "net_income": 8115243, "net_profit": 6425809, "operational_expense": 11848890, "product_revenue": 6796904, "quarter": 3, "rd_expense": 3582690, "revenue": 27099055, "salaries_expense": 7088838, "service_revenue": 20302151 }, { "depreciation": 1484517, "expenses": 19590227, "income_tax": 2511896, "marketing_expense": 2429284, "net_income": 8482144, "net_profit": 5970248, "operational_expense": 11505170, "product_revenue": 9295328, "quarter": 4, "rd_expense": 2522868, "revenue": 28072371, "salaries_expense": 9645163, "service_revenue": 18777043 } ], "market_conditions": { "gdp_growth": [ 0.0242344549639868, 0.01964249605166511, 0.03305388173331485, 0.029374581422346658 ], "inflation_rate": [ 0.010968662509961794, 0.006074977741821031, 0.00642063951357918, 0.011503126841031708 ], "interest_rate": [ 0.03259653355749727, 0.0298910813976817, 0.02971868661088846, 0.023995605839000303 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 156854, "billable_hours_per_employee": 92, "client_concentration": 0.4, "client_retention_rate": 0.7, "employee_utilization_rate": 0.74, "gross_billings": 30803372, "net_revenue": 26729201, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 106068 }, { "average_project_size": 183222, "billable_hours_per_employee": 138, "client_concentration": 0.22, "client_retention_rate": 0.83, "employee_utilization_rate": 0.8, "gross_billings": 34953415, "net_revenue": 27571322, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 109410 }, { "average_project_size": 180005, "billable_hours_per_employee": 137, "client_concentration": 0.34, "client_retention_rate": 0.7, "employee_utilization_rate": 0.61, "gross_billings": 33167383, "net_revenue": 28439976, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 112857 }, { "average_project_size": 87666, "billable_hours_per_employee": 159, "client_concentration": 0.25, "client_retention_rate": 0.87, "employee_utilization_rate": 0.72, "gross_billings": 37740033, "net_revenue": 29335997, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 116413 } ], "balance_sheet": [ { "assets": 39813293, "current_assets": 18489374, "current_liabilities": 10999382, "equity": 25124679, "fixed_assets": 21323919, "liabilities": 19646687, "long_term_liabilities": 8647305, "quarter": 1 }, { "assets": 40858876, "current_assets": 12851287, "current_liabilities": 11428231, "equity": 25805890, "fixed_assets": 28007589, "liabilities": 19905456, "long_term_liabilities": 8477225, "quarter": 2 }, { "assets": 41931917, "current_assets": 18738985, "current_liabilities": 11262315, "equity": 26867110, "fixed_assets": 23192932, "liabilities": 20167633, "long_term_liabilities": 8905318, "quarter": 3 }, { "assets": 43033138, "current_assets": 14811014, "current_liabilities": 10950826, "equity": 27828112, "fixed_assets": 28222124, "liabilities": 20433264, "long_term_liabilities": 9482438, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 78117, "financing_cash_flow": -96416, "investing_cash_flow": -451548, "net_cash_flow": 6406679, "operating_cash_flow": 6970668, "quarter": 1 }, { "change_in_working_capital": -58824, "financing_cash_flow": 120486, "investing_cash_flow": -460681, "net_cash_flow": 6559136, "operating_cash_flow": 6708250, "quarter": 2 }, { "change_in_working_capital": -86718, "financing_cash_flow": -54317, "investing_cash_flow": -316894, "net_cash_flow": 6371252, "operating_cash_flow": 6900111, "quarter": 3 }, { "change_in_working_capital": -55507, "financing_cash_flow": -94710, "investing_cash_flow": -148254, "net_cash_flow": 6787713, "operating_cash_flow": 7306016, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6713637327110822, "current_ratio": 1.6809466204555856, "debt_to_equity_ratio": 0.7819676820547637, "profit_margin": 0.18549275004516597, "quarter": 1, "return_on_assets": 0.12453310506116638, "return_on_equity": 0.19733876002953113 }, { "asset_turnover_ratio": 0.6747939419576789, "current_ratio": 1.1245211091725396, "debt_to_equity_ratio": 0.7713532065741581, "profit_margin": 0.17599700152208878, "quarter": 2, "return_on_assets": 0.1187617104298219, "return_on_equity": 0.1880373046618427 }, { "asset_turnover_ratio": 0.6782417317100002, "current_ratio": 1.6638661767141125, "debt_to_equity_ratio": 0.7506439285803348, "profit_margin": 0.1794244130163823, "quarter": 3, "return_on_assets": 0.12169312459528143, "return_on_equity": 0.18992835478024991 }, { "asset_turnover_ratio": 0.6817071299796915, "current_ratio": 1.3525019939135186, "debt_to_equity_ratio": 0.7342669887198959, "profit_margin": 0.17821920284488713, "quarter": 4, "return_on_assets": 0.12149330127865646, "return_on_equity": 0.18787613043960727 } ], "income_statement": [ { "depreciation": 2012595, "expenses": 20170492, "income_tax": 1600636, "marketing_expense": 3430429, "net_income": 6558709, "net_profit": 4958073, "operational_expense": 12037317, "product_revenue": 7758775, "quarter": 1, "rd_expense": 3554396, "revenue": 26729201, "salaries_expense": 8183120, "service_revenue": 18970426 }, { "depreciation": 1855780, "expenses": 20876799, "income_tax": 1842053, "marketing_expense": 3664666, "net_income": 6694523, "net_profit": 4852470, "operational_expense": 13981742, "product_revenue": 9594455, "quarter": 2, "rd_expense": 2183609, "revenue": 27571322, "salaries_expense": 9945837, "service_revenue": 17976867 }, { "depreciation": 1797285, "expenses": 21607839, "income_tax": 1729311, "marketing_expense": 2790134, "net_income": 6832137, "net_profit": 5102826, "operational_expense": 14495680, "product_revenue": 7206286, "quarter": 3, "rd_expense": 2903780, "revenue": 28439976, "salaries_expense": 9999119, "service_revenue": 21233690 }, { "depreciation": 2077778, "expenses": 22364477, "income_tax": 1743282, "marketing_expense": 4425714, "net_income": 6971520, "net_profit": 5228238, "operational_expense": 11470146, "product_revenue": 7084465, "quarter": 4, "rd_expense": 3149106, "revenue": 29335997, "salaries_expense": 7494824, "service_revenue": 22251532 } ], "market_conditions": { "gdp_growth": [ 0.027261423207792256, 0.029147024858723287, 0.019813695642387302, 0.03222336077596759 ], "inflation_rate": [ 0.008556284028743323, 0.01434611952453217, 0.008448635645807865, 0.009090077694037626 ], "interest_rate": [ 0.03012387804006869, 0.028467522844388717, 0.03668262394485817, 0.030178590550806256 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 123176, "billable_hours_per_employee": 141, "client_concentration": 0.13, "client_retention_rate": 0.68, "employee_utilization_rate": 0.61, "gross_billings": 48936377, "net_revenue": 42558511, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 168883 }, { "average_project_size": 141169, "billable_hours_per_employee": 111, "client_concentration": 0.32, "client_retention_rate": 0.8, "employee_utilization_rate": 0.73, "gross_billings": 50632575, "net_revenue": 44140046, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 175159 }, { "average_project_size": 111680, "billable_hours_per_employee": 106, "client_concentration": 0.29, "client_retention_rate": 0.77, "employee_utilization_rate": 0.79, "gross_billings": 51172338, "net_revenue": 45780353, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 181668 }, { "average_project_size": 180579, "billable_hours_per_employee": 100, "client_concentration": 0.11, "client_retention_rate": 0.64, "employee_utilization_rate": 0.65, "gross_billings": 61070871, "net_revenue": 47481616, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 188419 } ], "balance_sheet": [ { "assets": 54595092, "current_assets": 19228282, "current_liabilities": 18099867, "equity": 31591036, "fixed_assets": 35366810, "liabilities": 31907229, "long_term_liabilities": 13807362, "quarter": 1 }, { "assets": 56281142, "current_assets": 21029754, "current_liabilities": 16595462, "equity": 33390632, "fixed_assets": 35251388, "liabilities": 32173245, "long_term_liabilities": 15577783, "quarter": 2 }, { "assets": 58019263, "current_assets": 25255167, "current_liabilities": 15953393, "equity": 35217353, "fixed_assets": 32764096, "liabilities": 32441479, "long_term_liabilities": 16488086, "quarter": 3 }, { "assets": 59811061, "current_assets": 29004334, "current_liabilities": 17521340, "equity": 37661091, "fixed_assets": 30806727, "liabilities": 32711949, "long_term_liabilities": 15190609, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -62576, "financing_cash_flow": -167055, "investing_cash_flow": -170290, "net_cash_flow": 10271134, "operating_cash_flow": 10739100, "quarter": 1 }, { "change_in_working_capital": 56961, "financing_cash_flow": 164051, "investing_cash_flow": -439371, "net_cash_flow": 11841102, "operating_cash_flow": 11859434, "quarter": 2 }, { "change_in_working_capital": 11603, "financing_cash_flow": -142842, "investing_cash_flow": -377987, "net_cash_flow": 11663618, "operating_cash_flow": 12231315, "quarter": 3 }, { "change_in_working_capital": 50419, "financing_cash_flow": 20156, "investing_cash_flow": -430842, "net_cash_flow": 13208519, "operating_cash_flow": 13656953, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7795299804605147, "current_ratio": 1.0623438282723292, "debt_to_equity_ratio": 1.010008946841756, "profit_margin": 0.20919841392007346, "quarter": 1, "return_on_assets": 0.16307643551548553, "return_on_equity": 0.2818259268230393 }, { "asset_turnover_ratio": 0.7842777248549789, "current_ratio": 1.2671990692395307, "debt_to_equity_ratio": 0.9635410614569979, "profit_margin": 0.21030188776876219, "quarter": 2, "return_on_assets": 0.16493508607199192, "return_on_equity": 0.27800417194858723 }, { "asset_turnover_ratio": 0.789054369753025, "current_ratio": 1.5830592902713547, "debt_to_equity_ratio": 0.9211788006895351, "profit_margin": 0.2105612641300516, "quarter": 3, "return_on_assets": 0.16614428556253807, "return_on_equity": 0.27371645449900794 }, { "asset_turnover_ratio": 0.793860118950239, "current_ratio": 1.6553719064866044, "debt_to_equity_ratio": 0.8685873970034484, "profit_margin": 0.22244354530814622, "quarter": 4, "return_on_assets": 0.1765890593380378, "return_on_equity": 0.2804480358787269 } ], "income_statement": [ { "depreciation": 1835927, "expenses": 31037258, "income_tax": 2618080, "marketing_expense": 5996035, "net_income": 11521253, "net_profit": 8903173, "operational_expense": 17391474, "product_revenue": 15884842, "quarter": 1, "rd_expense": 5909719, "revenue": 42558511, "salaries_expense": 10164637, "service_revenue": 26673669 }, { "depreciation": 2576699, "expenses": 32043831, "income_tax": 2813480, "marketing_expense": 4731494, "net_income": 12096215, "net_profit": 9282735, "operational_expense": 16538536, "product_revenue": 16719148, "quarter": 2, "rd_expense": 4356125, "revenue": 44140046, "salaries_expense": 12230771, "service_revenue": 27420898 }, { "depreciation": 2591746, "expenses": 33083049, "income_tax": 3057735, "marketing_expense": 4072221, "net_income": 12697304, "net_profit": 9639569, "operational_expense": 20307234, "product_revenue": 11193166, "quarter": 3, "rd_expense": 3394659, "revenue": 45780353, "salaries_expense": 14099205, "service_revenue": 34587187 }, { "depreciation": 3094974, "expenses": 34155970, "income_tax": 2763667, "marketing_expense": 6048962, "net_income": 13325646, "net_profit": 10561979, "operational_expense": 22789205, "product_revenue": 18071814, "quarter": 4, "rd_expense": 5260507, "revenue": 47481616, "salaries_expense": 14436305, "service_revenue": 29409802 } ], "market_conditions": { "gdp_growth": [ 0.020067040720907738, 0.02051029025426441, 0.033101201505404826, 0.025380888780129084 ], "inflation_rate": [ 0.016460599735952104, 0.010411324290642978, 0.01895346122774342, 0.009786824106378473 ], "interest_rate": [ 0.017521516960122687, 0.02071256024868191, 0.019710593344810998, 0.021866352503520647 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 185241, "billable_hours_per_employee": 103, "client_concentration": 0.15, "client_retention_rate": 0.79, "employee_utilization_rate": 0.75, "gross_billings": 44721648, "net_revenue": 38479673, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 152697 }, { "average_project_size": 102157, "billable_hours_per_employee": 155, "client_concentration": 0.31, "client_retention_rate": 0.67, "employee_utilization_rate": 0.66, "gross_billings": 51123796, "net_revenue": 40139938, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 159285 }, { "average_project_size": 173746, "billable_hours_per_employee": 148, "client_concentration": 0.17, "client_retention_rate": 0.66, "employee_utilization_rate": 0.72, "gross_billings": 46206610, "net_revenue": 41871838, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 166158 }, { "average_project_size": 190873, "billable_hours_per_employee": 87, "client_concentration": 0.28, "client_retention_rate": 0.62, "employee_utilization_rate": 0.71, "gross_billings": 50780468, "net_revenue": 43678464, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 173327 } ], "balance_sheet": [ { "assets": 51599214, "current_assets": 19761073, "current_liabilities": 11475452, "equity": 40387680, "fixed_assets": 31838141, "liabilities": 22630512, "long_term_liabilities": 11155060, "quarter": 1 }, { "assets": 52469936, "current_assets": 20248736, "current_liabilities": 13181459, "equity": 41769851, "fixed_assets": 32221200, "liabilities": 22948285, "long_term_liabilities": 9766826, "quarter": 2 }, { "assets": 53355351, "current_assets": 17996844, "current_liabilities": 12496210, "equity": 43028834, "fixed_assets": 35358507, "liabilities": 23270521, "long_term_liabilities": 10774311, "quarter": 3 }, { "assets": 54255708, "current_assets": 18501334, "current_liabilities": 13891856, "equity": 43124890, "fixed_assets": 35754374, "liabilities": 23597281, "long_term_liabilities": 9705425, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 20144, "financing_cash_flow": 142049, "investing_cash_flow": -244191, "net_cash_flow": 12524089, "operating_cash_flow": 12925384, "quarter": 1 }, { "change_in_working_capital": -78323, "financing_cash_flow": 123904, "investing_cash_flow": -356031, "net_cash_flow": 13809987, "operating_cash_flow": 13845129, "quarter": 2 }, { "change_in_working_capital": -64969, "financing_cash_flow": 130558, "investing_cash_flow": -449314, "net_cash_flow": 15317808, "operating_cash_flow": 15208624, "quarter": 3 }, { "change_in_working_capital": -95516, "financing_cash_flow": 191179, "investing_cash_flow": -207613, "net_cash_flow": 14587240, "operating_cash_flow": 14877717, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7457414564493172, "current_ratio": 1.722030034198217, "debt_to_equity_ratio": 0.5603320616584068, "profit_margin": 0.2967535093138655, "quarter": 1, "return_on_assets": 0.2213013942421681, "return_on_equity": 0.28273419022830726 }, { "asset_turnover_ratio": 0.7650083278165234, "current_ratio": 1.5361528644135676, "debt_to_equity_ratio": 0.5493982968720669, "profit_margin": 0.30513749174201515, "quarter": 2, "return_on_assets": 0.2334327223116872, "return_on_equity": 0.29323063661395393 }, { "asset_turnover_ratio": 0.7847729836881778, "current_ratio": 1.4401841838445417, "debt_to_equity_ratio": 0.5408122609132285, "profit_margin": 0.3091338861217413, "quarter": 3, "return_on_assets": 0.2425999221708803, "return_on_equity": 0.30082163044436666 }, { "asset_turnover_ratio": 0.8050482725246162, "current_ratio": 1.3318115304391291, "debt_to_equity_ratio": 0.5471847232537869, "profit_margin": 0.28541440926127803, "quarter": 4, "return_on_assets": 0.22977237712942572, "return_on_equity": 0.2890781402572853 } ], "income_statement": [ { "depreciation": 1506406, "expenses": 23326066, "income_tax": 3734629, "marketing_expense": 3920374, "net_income": 15153607, "net_profit": 11418978, "operational_expense": 16194971, "product_revenue": 11922610, "quarter": 1, "rd_expense": 3258435, "revenue": 38479673, "salaries_expense": 10998034, "service_revenue": 26557063 }, { "depreciation": 1596929, "expenses": 24381768, "income_tax": 3509970, "marketing_expense": 2512048, "net_income": 15758170, "net_profit": 12248200, "operational_expense": 14077016, "product_revenue": 11517955, "quarter": 2, "rd_expense": 4469953, "revenue": 40139938, "salaries_expense": 9750834, "service_revenue": 28621983 }, { "depreciation": 2264620, "expenses": 25485249, "income_tax": 3442585, "marketing_expense": 3055279, "net_income": 16386589, "net_profit": 12944004, "operational_expense": 14183848, "product_revenue": 12816382, "quarter": 3, "rd_expense": 4420172, "revenue": 41871838, "salaries_expense": 8918092, "service_revenue": 29055456 }, { "depreciation": 2411254, "expenses": 26638672, "income_tax": 4573329, "marketing_expense": 3412694, "net_income": 17039792, "net_profit": 12466463, "operational_expense": 13705032, "product_revenue": 9496111, "quarter": 4, "rd_expense": 3515538, "revenue": 43678464, "salaries_expense": 8627259, "service_revenue": 34182353 } ], "market_conditions": { "gdp_growth": [ 0.019782708151030705, 0.013956596317076124, 0.01718439336741441, 0.00993312648253579 ], "inflation_rate": [ 0.016527818461822115, 0.015412805249114307, 0.01944570506564758, 0.013936960990245521 ], "interest_rate": [ 0.023804560158433435, 0.028198687010686424, 0.024585102921841167, 0.028092983610567765 ], "year": 2010 }, "random_event": { "description": "Jones-Delacruz Technology Adoption in 2010", "impact": -0.1, "type": "Technology Adoption" }, "year": 2010 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Distressed", "founding_year": 1990, "industry": "Advertising", "location": "South Alanmouth", "name": "Robertson, Johnson and Sanchez", "num_employees": 700, "region": "Latin America", "revenue_size": "Large", "website": "www.robertson,johnsonandsanchez.com" }

[ { "advertising_kpis": [ { "average_project_size": 69188, "billable_hours_per_employee": 128, "client_concentration": 0.25, "client_retention_rate": 0.83, "employee_utilization_rate": 0.69, "gross_billings": 41487224, "net_revenue": 33990568, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 48558 }, { "average_project_size": 57594, "billable_hours_per_employee": 93, "client_concentration": 0.31, "client_retention_rate": 0.79, "employee_utilization_rate": 0.77, "gross_billings": 38020078, "net_revenue": 33426773, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 47753 }, { "average_project_size": 117520, "billable_hours_per_employee": 159, "client_concentration": 0.2, "client_retention_rate": 0.63, "employee_utilization_rate": 0.61, "gross_billings": 38609674, "net_revenue": 32872330, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 46960 }, { "average_project_size": 106749, "billable_hours_per_employee": 105, "client_concentration": 0.36, "client_retention_rate": 0.68, "employee_utilization_rate": 0.64, "gross_billings": 41950618, "net_revenue": 32327084, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 46182 } ], "balance_sheet": [ { "assets": 37732946, "current_assets": 12189814, "current_liabilities": 10538337, "equity": 25008590, "fixed_assets": 25543132, "liabilities": 18815959, "long_term_liabilities": 8277622, "quarter": 1 }, { "assets": 38198885, "current_assets": 15707175, "current_liabilities": 9888497, "equity": 24486571, "fixed_assets": 22491710, "liabilities": 19067253, "long_term_liabilities": 9178756, "quarter": 2 }, { "assets": 38670577, "current_assets": 18654270, "current_liabilities": 10013663, "equity": 24959500, "fixed_assets": 20016307, "liabilities": 19321904, "long_term_liabilities": 9308241, "quarter": 3 }, { "assets": 39148095, "current_assets": 16053179, "current_liabilities": 11579248, "equity": 24847978, "fixed_assets": 23094916, "liabilities": 19579955, "long_term_liabilities": 8000707, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -14398, "financing_cash_flow": 161794, "investing_cash_flow": -206471, "net_cash_flow": 7932668, "operating_cash_flow": 8085759, "quarter": 1 }, { "change_in_working_capital": 42704, "financing_cash_flow": -173645, "investing_cash_flow": -279487, "net_cash_flow": 7263549, "operating_cash_flow": 7745969, "quarter": 2 }, { "change_in_working_capital": 29974, "financing_cash_flow": 74905, "investing_cash_flow": -249532, "net_cash_flow": 7358614, "operating_cash_flow": 7632432, "quarter": 3 }, { "change_in_working_capital": 73311, "financing_cash_flow": -191053, "investing_cash_flow": -165030, "net_cash_flow": 6650898, "operating_cash_flow": 6885880, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9008193529336406, "current_ratio": 1.156711348289583, "debt_to_equity_ratio": 0.7523798422861905, "profit_margin": 0.17921451033121893, "quarter": 1, "return_on_assets": 0.16143989923288787, "return_on_equity": 0.2435804257657069 }, { "asset_turnover_ratio": 0.8750719556343072, "current_ratio": 1.588428959426291, "debt_to_equity_ratio": 0.778682037595219, "profit_margin": 0.16019910148072025, "quarter": 2, "return_on_assets": 0.1401857410235927, "return_on_equity": 0.21868880701997842 }, { "asset_turnover_ratio": 0.850060499485177, "current_ratio": 1.8628817446722543, "debt_to_equity_ratio": 0.7741302510066307, "profit_margin": 0.1706854062367955, "quarter": 3, "return_on_assets": 0.14509292168048074, "return_on_equity": 0.22479725154750696 }, { "asset_turnover_ratio": 0.8257639100957531, "current_ratio": 1.3863749183021212, "debt_to_equity_ratio": 0.787989871851947, "profit_margin": 0.16332552605115883, "quarter": 4, "return_on_assets": 0.1348683250104507, "return_on_equity": 0.21248561955423495 } ], "income_statement": [ { "depreciation": 1994156, "expenses": 26180733, "income_tax": 1718232, "marketing_expense": 5093019, "net_income": 7809835, "net_profit": 6091603, "operational_expense": 13472587, "product_revenue": 8045787, "quarter": 1, "rd_expense": 3046557, "revenue": 33990568, "salaries_expense": 9679275, "service_revenue": 25944781 }, { "depreciation": 2391030, "expenses": 25777292, "income_tax": 2294542, "marketing_expense": 3391022, "net_income": 7649481, "net_profit": 5354939, "operational_expense": 17219287, "product_revenue": 8177134, "quarter": 2, "rd_expense": 3896682, "revenue": 33426773, "salaries_expense": 10060046, "service_revenue": 25249639 }, { "depreciation": 2021605, "expenses": 25380068, "income_tax": 1881435, "marketing_expense": 4788576, "net_income": 7492262, "net_profit": 5610827, "operational_expense": 14337418, "product_revenue": 11930185, "quarter": 3, "rd_expense": 4595724, "revenue": 32872330, "salaries_expense": 10008642, "service_revenue": 20942145 }, { "depreciation": 1606042, "expenses": 24988965, "income_tax": 2058281, "marketing_expense": 4046795, "net_income": 7338119, "net_profit": 5279838, "operational_expense": 16679881, "product_revenue": 7194473, "quarter": 4, "rd_expense": 3517255, "revenue": 32327084, "salaries_expense": 11830621, "service_revenue": 25132611 } ], "market_conditions": { "gdp_growth": [ 0.015001932928026774, 0.01663786315441335, 0.013907319439954711, 0.016597790721989806 ], "inflation_rate": [ 0.014089521419035984, 0.0075217144268690875, 0.007352514505524721, 0.015381932566478185 ], "interest_rate": [ 0.03745287208881875, 0.040065856791011704, 0.034907363382429196, 0.03417050083234305 ], "year": 1990 }, "random_event": null, "year": 1990 }, { "advertising_kpis": [ { "average_project_size": 115778, "billable_hours_per_employee": 83, "client_concentration": 0.29, "client_retention_rate": 0.72, "employee_utilization_rate": 0.62, "gross_billings": 104064689, "net_revenue": 86873052, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 124104 }, { "average_project_size": 134523, "billable_hours_per_employee": 135, "client_concentration": 0.17, "client_retention_rate": 0.78, "employee_utilization_rate": 0.61, "gross_billings": 100162702, "net_revenue": 87691430, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 125273 }, { "average_project_size": 144086, "billable_hours_per_employee": 96, "client_concentration": 0.28, "client_retention_rate": 0.63, "employee_utilization_rate": 0.63, "gross_billings": 100724365, "net_revenue": 88517517, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 126454 }, { "average_project_size": 56282, "billable_hours_per_employee": 139, "client_concentration": 0.18, "client_retention_rate": 0.64, "employee_utilization_rate": 0.68, "gross_billings": 104119846, "net_revenue": 89351387, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 127645 } ], "balance_sheet": [ { "assets": 119290526, "current_assets": 49875477, "current_liabilities": 32722333, "equity": 83881621, "fixed_assets": 69415049, "liabilities": 58129002, "long_term_liabilities": 25406669, "quarter": 1 }, { "assets": 123358931, "current_assets": 38697578, "current_liabilities": 28718820, "equity": 86551979, "fixed_assets": 84661353, "liabilities": 58746656, "long_term_liabilities": 30027836, "quarter": 2 }, { "assets": 127566089, "current_assets": 55190348, "current_liabilities": 30413260, "equity": 89909477, "fixed_assets": 72375741, "liabilities": 59370873, "long_term_liabilities": 28957613, "quarter": 3 }, { "assets": 131916732, "current_assets": 51180672, "current_liabilities": 28272080, "equity": 94353161, "fixed_assets": 80736060, "liabilities": 60001723, "long_term_liabilities": 31729643, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 5618, "financing_cash_flow": 192163, "investing_cash_flow": -469719, "net_cash_flow": 25219967, "operating_cash_flow": 25712621, "quarter": 1 }, { "change_in_working_capital": 5803, "financing_cash_flow": -3041, "investing_cash_flow": -402728, "net_cash_flow": 24427233, "operating_cash_flow": 25099527, "quarter": 2 }, { "change_in_working_capital": 13680, "financing_cash_flow": -135446, "investing_cash_flow": -284274, "net_cash_flow": 27177041, "operating_cash_flow": 27368325, "quarter": 3 }, { "change_in_working_capital": -39566, "financing_cash_flow": 64646, "investing_cash_flow": -147091, "net_cash_flow": 25027396, "operating_cash_flow": 25388015, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7282477067793297, "current_ratio": 1.5242029656015053, "debt_to_equity_ratio": 0.692988539169981, "profit_margin": 0.26153216074416263, "quarter": 1, "return_on_assets": 0.19046019631097946, "return_on_equity": 0.2708590598171678 }, { "asset_turnover_ratio": 0.710864055720457, "current_ratio": 1.3474640671169638, "debt_to_equity_ratio": 0.6787442260563447, "profit_margin": 0.25019211113332285, "quarter": 2, "return_on_assets": 0.17785257882949715, "return_on_equity": 0.2534858735003621 }, { "asset_turnover_ratio": 0.6938953580367272, "current_ratio": 1.8146804387296858, "debt_to_equity_ratio": 0.6603405445234656, "profit_margin": 0.24531032654248536, "quarter": 3, "return_on_assets": 0.17021969686630434, "return_on_equity": 0.24151248260514294 }, { "asset_turnover_ratio": 0.6773317201338797, "current_ratio": 1.810290293462667, "debt_to_equity_ratio": 0.6359270040777966, "profit_margin": 0.251122593094162, "quarter": 4, "return_on_assets": 0.1700932979449491, "return_on_equity": 0.23781028385471897 } ], "income_statement": [ { "depreciation": 2992524, "expenses": 56428848, "income_tax": 7724107, "marketing_expense": 6101802, "net_income": 30444204, "net_profit": 22720097, "operational_expense": 37360586, "product_revenue": 32634786, "quarter": 1, "rd_expense": 10701285, "revenue": 86873052, "salaries_expense": 17550481, "service_revenue": 54238266 }, { "depreciation": 3159823, "expenses": 57252823, "income_tax": 8498903, "marketing_expense": 8916154, "net_income": 30438607, "net_profit": 21939704, "operational_expense": 34051900, "product_revenue": 34350198, "quarter": 2, "rd_expense": 9526778, "revenue": 87691430, "salaries_expense": 23531704, "service_revenue": 53341232 }, { "depreciation": 5654064, "expenses": 58088831, "income_tax": 8714425, "marketing_expense": 6700225, "net_income": 30428686, "net_profit": 21714261, "operational_expense": 35245904, "product_revenue": 31673310, "quarter": 3, "rd_expense": 10669080, "revenue": 88517517, "salaries_expense": 25427457, "service_revenue": 56844207 }, { "depreciation": 2949863, "expenses": 58937045, "income_tax": 7976190, "marketing_expense": 7007874, "net_income": 30414342, "net_profit": 22438152, "operational_expense": 33204078, "product_revenue": 31835358, "quarter": 4, "rd_expense": 7277521, "revenue": 89351387, "salaries_expense": 26141870, "service_revenue": 57516029 } ], "market_conditions": { "gdp_growth": [ 0.017502763014370433, 0.010599065140984007, 0.02294500582978303, 0.021523370411714753 ], "inflation_rate": [ 0.016877620614499923, 0.014490348393131978, 0.015281051757152391, 0.01754021166580232 ], "interest_rate": [ 0.021544759921109907, 0.018974541349427117, 0.021337417475968835, 0.026105928659419686 ], "year": 1991 }, "random_event": null, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 60477, "billable_hours_per_employee": 160, "client_concentration": 0.28, "client_retention_rate": 0.62, "employee_utilization_rate": 0.74, "gross_billings": 74924444, "net_revenue": 64702392, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 92432 }, { "average_project_size": 108174, "billable_hours_per_employee": 91, "client_concentration": 0.12, "client_retention_rate": 0.64, "employee_utilization_rate": 0.65, "gross_billings": 78015363, "net_revenue": 64489756, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 92128 }, { "average_project_size": 99072, "billable_hours_per_employee": 148, "client_concentration": 0.19, "client_retention_rate": 0.9, "employee_utilization_rate": 0.66, "gross_billings": 80261658, "net_revenue": 64277818, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 91825 }, { "average_project_size": 86439, "billable_hours_per_employee": 94, "client_concentration": 0.33, "client_retention_rate": 0.78, "employee_utilization_rate": 0.79, "gross_billings": 71303474, "net_revenue": 64066578, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 91524 } ], "balance_sheet": [ { "assets": 71961623, "current_assets": 24032919, "current_liabilities": 16841034, "equity": 50857617, "fixed_assets": 47928704, "liabilities": 35339543, "long_term_liabilities": 18498509, "quarter": 1 }, { "assets": 73065260, "current_assets": 30692633, "current_liabilities": 19453038, "equity": 50534092, "fixed_assets": 42372627, "liabilities": 36173286, "long_term_liabilities": 16720248, "quarter": 2 }, { "assets": 74185822, "current_assets": 31689045, "current_liabilities": 22050958, "equity": 50273017, "fixed_assets": 42496777, "liabilities": 37026700, "long_term_liabilities": 14975742, "quarter": 3 }, { "assets": 75323570, "current_assets": 35483683, "current_liabilities": 19288146, "equity": 50935973, "fixed_assets": 39839887, "liabilities": 37900248, "long_term_liabilities": 18612102, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -92764, "financing_cash_flow": 32724, "investing_cash_flow": -137988, "net_cash_flow": 17975323, "operating_cash_flow": 18365607, "quarter": 1 }, { "change_in_working_capital": 81256, "financing_cash_flow": 80827, "investing_cash_flow": -260478, "net_cash_flow": 17630459, "operating_cash_flow": 18031489, "quarter": 2 }, { "change_in_working_capital": 92686, "financing_cash_flow": -41526, "investing_cash_flow": -326510, "net_cash_flow": 16712938, "operating_cash_flow": 17109508, "quarter": 3 }, { "change_in_working_capital": -47075, "financing_cash_flow": -101211, "investing_cash_flow": -421770, "net_cash_flow": 17455458, "operating_cash_flow": 17799595, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8991235786886018, "current_ratio": 1.4270453346273155, "debt_to_equity_ratio": 0.6948721761776608, "profit_margin": 0.2200156216790254, "quarter": 1, "return_on_assets": 0.19782123313144284, "return_on_equity": 0.2799096347750623 }, { "asset_turnover_ratio": 0.8826322660043912, "current_ratio": 1.5777809615135692, "debt_to_equity_ratio": 0.7158194511538863, "profit_margin": 0.21153930245913785, "quarter": 2, "return_on_assets": 0.1867114138784971, "return_on_equity": 0.2699587043139115 }, { "asset_turnover_ratio": 0.8664434290422771, "current_ratio": 1.4370824614513347, "debt_to_equity_ratio": 0.7365123919258715, "profit_margin": 0.2040189821004814, "quarter": 3, "return_on_assets": 0.17677090644085605, "return_on_equity": 0.2608535509217599 }, { "asset_turnover_ratio": 0.8505515338691462, "current_ratio": 1.8396627130466556, "debt_to_equity_ratio": 0.7440762543203013, "profit_margin": 0.2109157601643715, "quarter": 4, "return_on_assets": 0.17939472332498313, "return_on_equity": 0.26528699078743423 } ], "income_statement": [ { "depreciation": 4130070, "expenses": 46284095, "income_tax": 4182760, "marketing_expense": 6289189, "net_income": 18418297, "net_profit": 14235537, "operational_expense": 26186416, "product_revenue": 20459157, "quarter": 1, "rd_expense": 7748646, "revenue": 64702392, "salaries_expense": 17735572, "service_revenue": 44243235 }, { "depreciation": 4389371, "expenses": 46325089, "income_tax": 4522549, "marketing_expense": 5580160, "net_income": 18164667, "net_profit": 13642118, "operational_expense": 23617654, "product_revenue": 19612465, "quarter": 2, "rd_expense": 6893605, "revenue": 64489756, "salaries_expense": 15719370, "service_revenue": 44877291 }, { "depreciation": 3995613, "expenses": 46366120, "income_tax": 4797803, "marketing_expense": 8505045, "net_income": 17911698, "net_profit": 13113895, "operational_expense": 30990233, "product_revenue": 23342197, "quarter": 3, "rd_expense": 4795696, "revenue": 64277818, "salaries_expense": 23131574, "service_revenue": 40935621 }, { "depreciation": 4286944, "expenses": 46407187, "income_tax": 4146740, "marketing_expense": 5397220, "net_income": 17659391, "net_profit": 13512651, "operational_expense": 26100231, "product_revenue": 17448029, "quarter": 4, "rd_expense": 5729935, "revenue": 64066578, "salaries_expense": 22742339, "service_revenue": 46618549 } ], "market_conditions": { "gdp_growth": [ 0.009075590176439795, 0.014867341166164014, 0.005372726776425188, 0.011436418368704102 ], "inflation_rate": [ 0.010546024249368784, 0.007730956237935958, 0.006888059606204992, 0.011085966195474469 ], "interest_rate": [ 0.043217256897840846, 0.036944670324685645, 0.04133457615863566, 0.03968963155169372 ], "year": 1992 }, "random_event": null, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 132904, "billable_hours_per_employee": 83, "client_concentration": 0.25, "client_retention_rate": 0.87, "employee_utilization_rate": 0.6, "gross_billings": 69556721, "net_revenue": 56955264, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 81365 }, { "average_project_size": 90368, "billable_hours_per_employee": 130, "client_concentration": 0.22, "client_retention_rate": 0.72, "employee_utilization_rate": 0.69, "gross_billings": 65368149, "net_revenue": 56282427, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 80403 }, { "average_project_size": 111347, "billable_hours_per_employee": 158, "client_concentration": 0.24, "client_retention_rate": 0.82, "employee_utilization_rate": 0.68, "gross_billings": 65915478, "net_revenue": 55617540, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 79454 }, { "average_project_size": 93641, "billable_hours_per_employee": 103, "client_concentration": 0.32, "client_retention_rate": 0.85, "employee_utilization_rate": 0.61, "gross_billings": 61366032, "net_revenue": 54960507, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 78515 } ], "balance_sheet": [ { "assets": 80476683, "current_assets": 34820306, "current_liabilities": 21159730, "equity": 54158596, "fixed_assets": 45656377, "liabilities": 40060721, "long_term_liabilities": 18900991, "quarter": 1 }, { "assets": 82120907, "current_assets": 40828430, "current_liabilities": 18664091, "equity": 53678726, "fixed_assets": 41292477, "liabilities": 40765048, "long_term_liabilities": 22100957, "quarter": 2 }, { "assets": 83798725, "current_assets": 37498058, "current_liabilities": 23745317, "equity": 55089850, "fixed_assets": 46300667, "liabilities": 41481759, "long_term_liabilities": 17736442, "quarter": 3 }, { "assets": 85510821, "current_assets": 29848153, "current_liabilities": 19877411, "equity": 56202485, "fixed_assets": 55662668, "liabilities": 42211070, "long_term_liabilities": 22333659, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 99799, "financing_cash_flow": -119238, "investing_cash_flow": -340140, "net_cash_flow": 16302364, "operating_cash_flow": 17020538, "quarter": 1 }, { "change_in_working_capital": -38308, "financing_cash_flow": -150200, "investing_cash_flow": -355449, "net_cash_flow": 14374981, "operating_cash_flow": 14643038, "quarter": 2 }, { "change_in_working_capital": 55061, "financing_cash_flow": -168259, "investing_cash_flow": -427614, "net_cash_flow": 15756944, "operating_cash_flow": 15980975, "quarter": 3 }, { "change_in_working_capital": 42772, "financing_cash_flow": -179162, "investing_cash_flow": -135433, "net_cash_flow": 15240156, "operating_cash_flow": 15592414, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7077238011909611, "current_ratio": 1.6455931148459835, "debt_to_equity_ratio": 0.7396927534827528, "profit_margin": 0.24128821525609995, "quarter": 1, "return_on_assets": 0.1707654128836299, "return_on_equity": 0.2537479738211825 }, { "asset_turnover_ratio": 0.6853605136143954, "current_ratio": 2.187539162769834, "debt_to_equity_ratio": 0.7594265184311565, "profit_margin": 0.21894697256036952, "quarter": 2, "return_on_assets": 0.15005760956829178, "return_on_equity": 0.22956705418083134 }, { "asset_turnover_ratio": 0.6637038928694917, "current_ratio": 1.5791769804547144, "debt_to_equity_ratio": 0.7529836984489884, "profit_margin": 0.22965568056408103, "quarter": 3, "return_on_assets": 0.15242336920997307, "return_on_equity": 0.23185548699079775 }, { "asset_turnover_ratio": 0.6427316023547476, "current_ratio": 1.5016117038582137, "debt_to_equity_ratio": 0.7510534454126006, "profit_margin": 0.23476373680468413, "quarter": 4, "return_on_assets": 0.15089007273126287, "return_on_equity": 0.2295758630601476 } ], "income_statement": [ { "depreciation": 3277904, "expenses": 39550979, "income_tax": 3661651, "marketing_expense": 4396973, "net_income": 17404285, "net_profit": 13742634, "operational_expense": 26135901, "product_revenue": 15386215, "quarter": 1, "rd_expense": 6500327, "revenue": 56955264, "salaries_expense": 15628214, "service_revenue": 41569049 }, { "depreciation": 2320171, "expenses": 39288641, "income_tax": 4670919, "marketing_expense": 6770305, "net_income": 16993786, "net_profit": 12322867, "operational_expense": 22369338, "product_revenue": 19352148, "quarter": 2, "rd_expense": 4630198, "revenue": 56282427, "salaries_expense": 17942493, "service_revenue": 36930279 }, { "depreciation": 3208091, "expenses": 39028043, "income_tax": 3816613, "marketing_expense": 7565120, "net_income": 16589497, "net_profit": 12772884, "operational_expense": 25364182, "product_revenue": 18307088, "quarter": 3, "rd_expense": 4949824, "revenue": 55617540, "salaries_expense": 14298963, "service_revenue": 37310452 }, { "depreciation": 2689680, "expenses": 38769174, "income_tax": 3288599, "marketing_expense": 7623743, "net_income": 16191333, "net_profit": 12902734, "operational_expense": 25685731, "product_revenue": 18628192, "quarter": 4, "rd_expense": 7064064, "revenue": 54960507, "salaries_expense": 17043040, "service_revenue": 36332315 } ], "market_conditions": { "gdp_growth": [ 0.02327107516339961, 0.02255749472120579, 0.03414313810967423, 0.016485546523729418 ], "inflation_rate": [ 0.01654104798545123, 0.02293885805745018, 0.020931098681888086, 0.015016797266287806 ], "interest_rate": [ 0.028679924825421272, 0.031026936162105313, 0.03469398310686038, 0.02760800581393854 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 71485, "billable_hours_per_employee": 81, "client_concentration": 0.38, "client_retention_rate": 0.8, "employee_utilization_rate": 0.66, "gross_billings": 83907613, "net_revenue": 75908508, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 108441 }, { "average_project_size": 117946, "billable_hours_per_employee": 132, "client_concentration": 0.12, "client_retention_rate": 0.64, "employee_utilization_rate": 0.69, "gross_billings": 83962014, "net_revenue": 76271802, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 108960 }, { "average_project_size": 51955, "billable_hours_per_employee": 93, "client_concentration": 0.2, "client_retention_rate": 0.86, "employee_utilization_rate": 0.77, "gross_billings": 93142094, "net_revenue": 76636835, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 109481 }, { "average_project_size": 51166, "billable_hours_per_employee": 86, "client_concentration": 0.12, "client_retention_rate": 0.6, "employee_utilization_rate": 0.77, "gross_billings": 93731603, "net_revenue": 77003616, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 110005 } ], "balance_sheet": [ { "assets": 107184080, "current_assets": 42385074, "current_liabilities": 32217973, "equity": 67131345, "fixed_assets": 64799006, "liabilities": 54967020, "long_term_liabilities": 22749047, "quarter": 1 }, { "assets": 108942416, "current_assets": 33150838, "current_liabilities": 32494641, "equity": 66682989, "fixed_assets": 75791578, "liabilities": 56078075, "long_term_liabilities": 23583434, "quarter": 2 }, { "assets": 110729597, "current_assets": 39158631, "current_liabilities": 27783291, "equity": 67572310, "fixed_assets": 71570966, "liabilities": 57211587, "long_term_liabilities": 29428296, "quarter": 3 }, { "assets": 112546097, "current_assets": 45290838, "current_liabilities": 32928091, "equity": 67815396, "fixed_assets": 67255259, "liabilities": 58368012, "long_term_liabilities": 25439921, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -68787, "financing_cash_flow": 175489, "investing_cash_flow": -218046, "net_cash_flow": 19934451, "operating_cash_flow": 20461717, "quarter": 1 }, { "change_in_working_capital": -44773, "financing_cash_flow": 77327, "investing_cash_flow": -271050, "net_cash_flow": 18134523, "operating_cash_flow": 18536188, "quarter": 2 }, { "change_in_working_capital": 45069, "financing_cash_flow": 125591, "investing_cash_flow": -373771, "net_cash_flow": 18648389, "operating_cash_flow": 19189018, "quarter": 3 }, { "change_in_working_capital": -30674, "financing_cash_flow": 67015, "investing_cash_flow": -122573, "net_cash_flow": 19532756, "operating_cash_flow": 19532834, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7082069277452397, "current_ratio": 1.3155723359753266, "debt_to_equity_ratio": 0.81879813371831, "profit_margin": 0.19647711953447958, "quarter": 1, "return_on_assets": 0.139146457197748, "return_on_equity": 0.22216574090687444 }, { "asset_turnover_ratio": 0.7001111669856853, "current_ratio": 1.020194006759453, "debt_to_equity_ratio": 0.8409652272785793, "profit_margin": 0.18117636711926643, "quarter": 2, "return_on_assets": 0.12684359781409657, "return_on_equity": 0.2072289830919247 }, { "asset_turnover_ratio": 0.6921079555631364, "current_ratio": 1.4094309777772547, "debt_to_equity_ratio": 0.8466720613813558, "profit_margin": 0.1833883145095958, "quarter": 3, "return_on_assets": 0.1269245114294058, "return_on_equity": 0.20798904166514362 }, { "asset_turnover_ratio": 0.6841962364985433, "current_ratio": 1.3754468183412152, "debt_to_equity_ratio": 0.8606896876337639, "profit_margin": 0.1770996182828609, "quarter": 4, "return_on_assets": 0.12117089231446204, "return_on_equity": 0.2010946157418295 } ], "income_statement": [ { "depreciation": 5547432, "expenses": 57208319, "income_tax": 3785904, "marketing_expense": 6026664, "net_income": 18700189, "net_profit": 14914285, "operational_expense": 28605478, "product_revenue": 24171562, "quarter": 1, "rd_expense": 7136628, "revenue": 75908508, "salaries_expense": 18723710, "service_revenue": 51736946 }, { "depreciation": 4717540, "expenses": 57840507, "income_tax": 4612647, "marketing_expense": 10593196, "net_income": 18431295, "net_profit": 13818648, "operational_expense": 38134356, "product_revenue": 18476491, "quarter": 2, "rd_expense": 6915565, "revenue": 76271802, "salaries_expense": 17796425, "service_revenue": 57795311 }, { "depreciation": 5134718, "expenses": 58479682, "income_tax": 4102853, "marketing_expense": 7118922, "net_income": 18157153, "net_profit": 14054300, "operational_expense": 34067507, "product_revenue": 27525032, "quarter": 3, "rd_expense": 8942203, "revenue": 76636835, "salaries_expense": 18425912, "service_revenue": 49111803 }, { "depreciation": 5895523, "expenses": 59125920, "income_tax": 4240385, "marketing_expense": 11259807, "net_income": 17877696, "net_profit": 13637311, "operational_expense": 38083641, "product_revenue": 25710623, "quarter": 4, "rd_expense": 11655599, "revenue": 77003616, "salaries_expense": 23901488, "service_revenue": 51292993 } ], "market_conditions": { "gdp_growth": [ 0.024372949113141234, 0.01121439654346085, 0.013918526902927632, 0.020858765802102868 ], "inflation_rate": [ 0.017094067620366273, 0.010466139228664755, 0.008809349257684718, 0.009380189411926523 ], "interest_rate": [ 0.02868855606040008, 0.028926181151526748, 0.03278229399013197, 0.03619759328067512 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 93533, "billable_hours_per_employee": 104, "client_concentration": 0.14, "client_retention_rate": 0.82, "employee_utilization_rate": 0.69, "gross_billings": 108686733, "net_revenue": 86463718, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 123520 }, { "average_project_size": 190311, "billable_hours_per_employee": 115, "client_concentration": 0.25, "client_retention_rate": 0.89, "employee_utilization_rate": 0.72, "gross_billings": 109211762, "net_revenue": 87515470, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 125022 }, { "average_project_size": 71595, "billable_hours_per_employee": 113, "client_concentration": 0.4, "client_retention_rate": 0.88, "employee_utilization_rate": 0.74, "gross_billings": 111913199, "net_revenue": 88580017, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 126543 }, { "average_project_size": 122416, "billable_hours_per_employee": 86, "client_concentration": 0.28, "client_retention_rate": 0.66, "employee_utilization_rate": 0.72, "gross_billings": 100418504, "net_revenue": 89657513, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 128082 } ], "balance_sheet": [ { "assets": 102206660, "current_assets": 37847002, "current_liabilities": 24788043, "equity": 75625375, "fixed_assets": 64359658, "liabilities": 42672797, "long_term_liabilities": 17884754, "quarter": 1 }, { "assets": 105478732, "current_assets": 44983223, "current_liabilities": 20348565, "equity": 77898074, "fixed_assets": 60495509, "liabilities": 43244087, "long_term_liabilities": 22895522, "quarter": 2 }, { "assets": 108855557, "current_assets": 53349883, "current_liabilities": 18852258, "equity": 82253082, "fixed_assets": 55505674, "liabilities": 43823026, "long_term_liabilities": 24970768, "quarter": 3 }, { "assets": 112340488, "current_assets": 48356793, "current_liabilities": 25708564, "equity": 84727185, "fixed_assets": 63983695, "liabilities": 44409715, "long_term_liabilities": 18701151, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -21448, "financing_cash_flow": -150539, "investing_cash_flow": -407916, "net_cash_flow": 19927621, "operating_cash_flow": 20245461, "quarter": 1 }, { "change_in_working_capital": -66881, "financing_cash_flow": -4018, "investing_cash_flow": -384775, "net_cash_flow": 20114464, "operating_cash_flow": 20602358, "quarter": 2 }, { "change_in_working_capital": 72556, "financing_cash_flow": -157324, "investing_cash_flow": -492793, "net_cash_flow": 21891046, "operating_cash_flow": 22597823, "quarter": 3 }, { "change_in_working_capital": 57086, "financing_cash_flow": -131104, "investing_cash_flow": -252905, "net_cash_flow": 20097100, "operating_cash_flow": 20474449, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8459695092276766, "current_ratio": 1.5268249292612572, "debt_to_equity_ratio": 0.5642655920714442, "profit_margin": 0.18610710217203474, "quarter": 1, "return_on_assets": 0.1574409338882613, "return_on_equity": 0.21277926886312962 }, { "asset_turnover_ratio": 0.8296977821083401, "current_ratio": 2.2106336736767433, "debt_to_equity_ratio": 0.5551367932408701, "profit_margin": 0.178978973660314, "quarter": 2, "return_on_assets": 0.14849845748998955, "return_on_equity": 0.2010759470125025 }, { "asset_turnover_ratio": 0.8137390450356154, "current_ratio": 2.829893533177829, "debt_to_equity_ratio": 0.5327827837502794, "profit_margin": 0.19440672493887645, "quarter": 3, "return_on_assets": 0.1581963427002629, "return_on_equity": 0.20936055624031208 }, { "asset_turnover_ratio": 0.7980872666317775, "current_ratio": 1.8809604846073862, "debt_to_equity_ratio": 0.5241495394895983, "profit_margin": 0.18733970459341204, "quarter": 4, "return_on_assets": 0.14951343277056087, "return_on_equity": 0.19824111942347666 } ], "income_statement": [ { "depreciation": 4153949, "expenses": 64898187, "income_tax": 5474019, "marketing_expense": 12091303, "net_income": 21565531, "net_profit": 16091512, "operational_expense": 32889237, "product_revenue": 21890044, "quarter": 1, "rd_expense": 11258523, "revenue": 86463718, "salaries_expense": 30455390, "service_revenue": 64573674 }, { "depreciation": 4938929, "expenses": 65611498, "income_tax": 6240543, "marketing_expense": 10196133, "net_income": 21903972, "net_profit": 15663429, "operational_expense": 43169318, "product_revenue": 27394342, "quarter": 2, "rd_expense": 7121336, "revenue": 87515470, "salaries_expense": 22717600, "service_revenue": 60121128 }, { "depreciation": 5377272, "expenses": 66332649, "income_tax": 5026817, "marketing_expense": 8211083, "net_income": 22247368, "net_profit": 17220551, "operational_expense": 41187960, "product_revenue": 34057429, "quarter": 3, "rd_expense": 12287899, "revenue": 88580017, "salaries_expense": 32998187, "service_revenue": 54522588 }, { "depreciation": 3678037, "expenses": 67061727, "income_tax": 5799374, "marketing_expense": 8554897, "net_income": 22595786, "net_profit": 16796412, "operational_expense": 41776533, "product_revenue": 19388018, "quarter": 4, "rd_expense": 7558895, "revenue": 89657513, "salaries_expense": 22655558, "service_revenue": 70269495 } ], "market_conditions": { "gdp_growth": [ 0.027991678235298464, 0.021413106335099, 0.02069830170303324, 0.025961518553282714 ], "inflation_rate": [ 0.01295019576687756, 0.013118074203148936, 0.010177276709737794, 0.011626419829539224 ], "interest_rate": [ 0.031737391333740365, 0.033322715352594096, 0.03927759302747079, 0.036472927681916345 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 66523, "billable_hours_per_employee": 88, "client_concentration": 0.21, "client_retention_rate": 0.76, "employee_utilization_rate": 0.61, "gross_billings": 47129697, "net_revenue": 39936133, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 57052 }, { "average_project_size": 79044, "billable_hours_per_employee": 129, "client_concentration": 0.32, "client_retention_rate": 0.83, "employee_utilization_rate": 0.68, "gross_billings": 50206316, "net_revenue": 40165612, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 57379 }, { "average_project_size": 144576, "billable_hours_per_employee": 90, "client_concentration": 0.17, "client_retention_rate": 0.73, "employee_utilization_rate": 0.79, "gross_billings": 46402324, "net_revenue": 40396410, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 57709 }, { "average_project_size": 103585, "billable_hours_per_employee": 80, "client_concentration": 0.4, "client_retention_rate": 0.71, "employee_utilization_rate": 0.78, "gross_billings": 49098218, "net_revenue": 40628534, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 58041 } ], "balance_sheet": [ { "assets": 57028676, "current_assets": 18276688, "current_liabilities": 17245374, "equity": 36391327, "fixed_assets": 38751988, "liabilities": 29383006, "long_term_liabilities": 12137632, "quarter": 1 }, { "assets": 57967596, "current_assets": 24559271, "current_liabilities": 14413961, "equity": 38119299, "fixed_assets": 33408325, "liabilities": 29630734, "long_term_liabilities": 15216773, "quarter": 2 }, { "assets": 58921974, "current_assets": 20195206, "current_liabilities": 13285610, "equity": 38239545, "fixed_assets": 38726768, "liabilities": 29880549, "long_term_liabilities": 16594939, "quarter": 3 }, { "assets": 59892064, "current_assets": 28775510, "current_liabilities": 16229783, "equity": 39257972, "fixed_assets": 31116554, "liabilities": 30132471, "long_term_liabilities": 13902688, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 17797, "financing_cash_flow": -101384, "investing_cash_flow": -213530, "net_cash_flow": 10292184, "operating_cash_flow": 10660657, "quarter": 1 }, { "change_in_working_capital": 72116, "financing_cash_flow": 87793, "investing_cash_flow": -172630, "net_cash_flow": 11625834, "operating_cash_flow": 11774935, "quarter": 2 }, { "change_in_working_capital": -16819, "financing_cash_flow": 170071, "investing_cash_flow": -232674, "net_cash_flow": 11814547, "operating_cash_flow": 11872471, "quarter": 3 }, { "change_in_working_capital": 67008, "financing_cash_flow": 173126, "investing_cash_flow": -346899, "net_cash_flow": 11319164, "operating_cash_flow": 11529955, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7002816092030613, "current_ratio": 1.0598023562724705, "debt_to_equity_ratio": 0.8074178223838884, "profit_margin": 0.21899108258678926, "quarter": 1, "return_on_assets": 0.15335542771499727, "return_on_equity": 0.24032256367018437 }, { "asset_turnover_ratio": 0.6928976664824948, "current_ratio": 1.7038530213866958, "debt_to_equity_ratio": 0.777315815802384, "profit_margin": 0.24355254440041896, "quarter": 2, "return_on_assets": 0.1687569896809245, "return_on_equity": 0.25662688602956735 }, { "asset_turnover_ratio": 0.6855915927052953, "current_ratio": 1.5200812006373814, "debt_to_equity_ratio": 0.781404407400768, "profit_margin": 0.22769647104779855, "quarter": 3, "return_on_assets": 0.15610678623903537, "return_on_equity": 0.24053947294613467 }, { "asset_turnover_ratio": 0.6783625623588461, "current_ratio": 1.7730064536291088, "debt_to_equity_ratio": 0.7675503716799228, "profit_margin": 0.23378591509110322, "quarter": 4, "return_on_assets": 0.1585916124046084, "return_on_equity": 0.24194777560083847 } ], "income_statement": [ { "depreciation": 1915000, "expenses": 27586812, "income_tax": 3603664, "marketing_expense": 5353054, "net_income": 12349321, "net_profit": 8745657, "operational_expense": 16669010, "product_revenue": 12170632, "quarter": 1, "rd_expense": 3505400, "revenue": 39936133, "salaries_expense": 9269864, "service_revenue": 27765501 }, { "depreciation": 1992498, "expenses": 27701004, "income_tax": 2682171, "marketing_expense": 4533493, "net_income": 12464608, "net_profit": 9782437, "operational_expense": 19045856, "product_revenue": 14732215, "quarter": 2, "rd_expense": 3527677, "revenue": 40165612, "salaries_expense": 10688149, "service_revenue": 25433397 }, { "depreciation": 2674351, "expenses": 27815668, "income_tax": 3382622, "marketing_expense": 5013438, "net_income": 12580742, "net_profit": 9198120, "operational_expense": 14623129, "product_revenue": 8086944, "quarter": 3, "rd_expense": 4993186, "revenue": 40396410, "salaries_expense": 13271911, "service_revenue": 32309466 }, { "depreciation": 2031576, "expenses": 27930808, "income_tax": 3199347, "marketing_expense": 4298842, "net_income": 12697726, "net_profit": 9498379, "operational_expense": 17602764, "product_revenue": 14809390, "quarter": 4, "rd_expense": 5259301, "revenue": 40628534, "salaries_expense": 9027513, "service_revenue": 25819144 } ], "market_conditions": { "gdp_growth": [ 0.027002711366808624, 0.026619711813466816, 0.024511375498950855, 0.036591436444006586 ], "inflation_rate": [ 0.023465507123196182, 0.019293632188666178, 0.02221680283684221, 0.022771526257562267 ], "interest_rate": [ 0.029542332495382656, 0.03425838754286995, 0.035257428139197904, 0.03562100190093094 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 198945, "billable_hours_per_employee": 138, "client_concentration": 0.36, "client_retention_rate": 0.76, "employee_utilization_rate": 0.64, "gross_billings": 111110466, "net_revenue": 93144543, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 133064 }, { "average_project_size": 75049, "billable_hours_per_employee": 129, "client_concentration": 0.37, "client_retention_rate": 0.71, "employee_utilization_rate": 0.72, "gross_billings": 109513138, "net_revenue": 93187615, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 133125 }, { "average_project_size": 194486, "billable_hours_per_employee": 108, "client_concentration": 0.12, "client_retention_rate": 0.63, "employee_utilization_rate": 0.63, "gross_billings": 117086486, "net_revenue": 93230708, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 133187 }, { "average_project_size": 118661, "billable_hours_per_employee": 143, "client_concentration": 0.19, "client_retention_rate": 0.62, "employee_utilization_rate": 0.66, "gross_billings": 102880419, "net_revenue": 93273820, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 133248 } ], "balance_sheet": [ { "assets": 128129851, "current_assets": 60333544, "current_liabilities": 32301150, "equity": 81363775, "fixed_assets": 67796307, "liabilities": 71195007, "long_term_liabilities": 38893857, "quarter": 1 }, { "assets": 131697532, "current_assets": 44097176, "current_liabilities": 39471078, "equity": 83236560, "fixed_assets": 87600356, "liabilities": 72849199, "long_term_liabilities": 33378121, "quarter": 2 }, { "assets": 135364551, "current_assets": 43841242, "current_liabilities": 34795767, "equity": 85357457, "fixed_assets": 91523309, "liabilities": 74541826, "long_term_liabilities": 39746059, "quarter": 3 }, { "assets": 139133676, "current_assets": 56943844, "current_liabilities": 41876094, "equity": 89232329, "fixed_assets": 82189832, "liabilities": 76273780, "long_term_liabilities": 34397686, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 22490, "financing_cash_flow": 6580, "investing_cash_flow": -230903, "net_cash_flow": 28755536, "operating_cash_flow": 29398754, "quarter": 1 }, { "change_in_working_capital": -27807, "financing_cash_flow": -192275, "investing_cash_flow": -110639, "net_cash_flow": 29234662, "operating_cash_flow": 29853238, "quarter": 2 }, { "change_in_working_capital": 47843, "financing_cash_flow": -25970, "investing_cash_flow": -263674, "net_cash_flow": 29298269, "operating_cash_flow": 29543195, "quarter": 3 }, { "change_in_working_capital": 35737, "financing_cash_flow": -135343, "investing_cash_flow": -360593, "net_cash_flow": 30803452, "operating_cash_flow": 31019685, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7269542754716853, "current_ratio": 1.8678450767232746, "debt_to_equity_ratio": 0.8750209414447646, "profit_margin": 0.2622690520903624, "quarter": 1, "return_on_assets": 0.1906576087409951, "return_on_equity": 0.30024333310493523 }, { "asset_turnover_ratio": 0.7075881649779132, "current_ratio": 1.1172022208260945, "debt_to_equity_ratio": 0.8752067480924248, "profit_margin": 0.2617110331668001, "quarter": 2, "return_on_assets": 0.18518362971296987, "return_on_equity": 0.2929989778530011 }, { "asset_turnover_ratio": 0.68873798428955, "current_ratio": 1.2599590634113627, "debt_to_equity_ratio": 0.8732901449957676, "profit_margin": 0.263161489667117, "quarter": 3, "return_on_assets": 0.1812493139359654, "return_on_equity": 0.2874351329374773 }, { "asset_turnover_ratio": 0.6703899636778087, "current_ratio": 1.3598174653061004, "debt_to_equity_ratio": 0.8547774204122813, "profit_margin": 0.28274207060459194, "quarter": 4, "return_on_assets": 0.1895474464428008, "return_on_equity": 0.29554796221893975 } ], "income_statement": [ { "depreciation": 4969823, "expenses": 60922443, "income_tax": 7793169, "marketing_expense": 8983642, "net_income": 32222100, "net_profit": 24428931, "operational_expense": 34756867, "product_revenue": 33538033, "quarter": 1, "rd_expense": 6561788, "revenue": 93144543, "salaries_expense": 29926125, "service_revenue": 59606510 }, { "depreciation": 5465011, "expenses": 60590150, "income_tax": 8209238, "marketing_expense": 9234811, "net_income": 32597465, "net_profit": 24388227, "operational_expense": 36770663, "product_revenue": 18827835, "quarter": 2, "rd_expense": 9977883, "revenue": 93187615, "salaries_expense": 28462681, "service_revenue": 74359780 }, { "depreciation": 5008463, "expenses": 60259671, "income_tax": 8436305, "marketing_expense": 11600700, "net_income": 32971037, "net_profit": 24534732, "operational_expense": 39737769, "product_revenue": 19504315, "quarter": 3, "rd_expense": 8022624, "revenue": 93230708, "salaries_expense": 18694622, "service_revenue": 73726393 }, { "depreciation": 4647252, "expenses": 59930994, "income_tax": 6970393, "marketing_expense": 9650814, "net_income": 33342826, "net_profit": 26372433, "operational_expense": 40298931, "product_revenue": 22425219, "quarter": 4, "rd_expense": 10053908, "revenue": 93273820, "salaries_expense": 21414287, "service_revenue": 70848601 } ], "market_conditions": { "gdp_growth": [ 0.034371862648516105, 0.028410164319191016, 0.018275240024925893, 0.03685153570223542 ], "inflation_rate": [ 0.016029742925548162, 0.01947292706151061, 0.018148800753183494, 0.011110182013267862 ], "interest_rate": [ 0.036410749313304375, 0.03508498533973828, 0.03851799925176743, 0.038712763855382394 ], "year": 1997 }, "random_event": null, "year": 1997 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Average", "founding_year": 1998, "industry": "Advertising", "location": "Georgeton", "name": "Nguyen Ltd", "num_employees": 941, "region": "North America", "revenue_size": "Large", "website": "www.nguyenltd.com" }

[ { "advertising_kpis": [ { "average_project_size": 192730, "billable_hours_per_employee": 124, "client_concentration": 0.28, "client_retention_rate": 0.8, "employee_utilization_rate": 0.67, "gross_billings": 59551643, "net_revenue": 46502797, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 49418 }, { "average_project_size": 105399, "billable_hours_per_employee": 121, "client_concentration": 0.33, "client_retention_rate": 0.77, "employee_utilization_rate": 0.72, "gross_billings": 57907825, "net_revenue": 46101785, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 48992 }, { "average_project_size": 55084, "billable_hours_per_employee": 102, "client_concentration": 0.33, "client_retention_rate": 0.71, "employee_utilization_rate": 0.62, "gross_billings": 52418964, "net_revenue": 45704232, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 48570 }, { "average_project_size": 166134, "billable_hours_per_employee": 120, "client_concentration": 0.13, "client_retention_rate": 0.7, "employee_utilization_rate": 0.65, "gross_billings": 57965768, "net_revenue": 45310107, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 48151 } ], "balance_sheet": [ { "assets": 46969997, "current_assets": 21709069, "current_liabilities": 12104888, "equity": 30443510, "fixed_assets": 25260928, "liabilities": 24867957, "long_term_liabilities": 12763069, "quarter": 1 }, { "assets": 48330448, "current_assets": 16572924, "current_liabilities": 14446573, "equity": 31168046, "fixed_assets": 31757524, "liabilities": 25283726, "long_term_liabilities": 10837153, "quarter": 2 }, { "assets": 49730303, "current_assets": 19410021, "current_liabilities": 10402504, "equity": 32451008, "fixed_assets": 30320282, "liabilities": 25706447, "long_term_liabilities": 15303943, "quarter": 3 }, { "assets": 51170704, "current_assets": 16949506, "current_liabilities": 15393791, "equity": 32865642, "fixed_assets": 34221198, "liabilities": 26136234, "long_term_liabilities": 10742443, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 77553, "financing_cash_flow": 188562, "investing_cash_flow": -337135, "net_cash_flow": 11862691, "operating_cash_flow": 11816449, "quarter": 1 }, { "change_in_working_capital": -8993, "financing_cash_flow": -67590, "investing_cash_flow": -333354, "net_cash_flow": 10215045, "operating_cash_flow": 10463210, "quarter": 2 }, { "change_in_working_capital": -59517, "financing_cash_flow": 115103, "investing_cash_flow": -325992, "net_cash_flow": 11152064, "operating_cash_flow": 11207259, "quarter": 3 }, { "change_in_working_capital": -4519, "financing_cash_flow": 125557, "investing_cash_flow": -454036, "net_cash_flow": 10122778, "operating_cash_flow": 10501943, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9900532248277555, "current_ratio": 1.793413454135222, "debt_to_equity_ratio": 0.8168557764856943, "profit_margin": 0.17937566207039116, "quarter": 1, "return_on_assets": 0.17759145268840448, "return_on_equity": 0.27399830045878415 }, { "asset_turnover_ratio": 0.9538869782460945, "current_ratio": 1.147187225648602, "debt_to_equity_ratio": 0.811206644138038, "profit_margin": 0.17616072783298956, "quarter": 2, "return_on_assets": 0.16803742435824306, "return_on_equity": 0.2605657088673445 }, { "asset_turnover_ratio": 0.9190418968490902, "current_ratio": 1.8658989220287732, "debt_to_equity_ratio": 0.7921617411699508, "profit_margin": 0.18438450076132992, "quarter": 3, "return_on_assets": 0.16945708132926518, "return_on_equity": 0.2596884509720006 }, { "asset_turnover_ratio": 0.885469682027435, "current_ratio": 1.1010612005840537, "debt_to_equity_ratio": 0.7952448943489374, "profit_margin": 0.17283499242233086, "quarter": 4, "return_on_assets": 0.15304014578341546, "return_on_equity": 0.23827838202582502 } ], "income_statement": [ { "depreciation": 3474979, "expenses": 36075203, "income_tax": 2086124, "marketing_expense": 4119315, "net_income": 10427594, "net_profit": 8341470, "operational_expense": 24536847, "product_revenue": 16240516, "quarter": 1, "rd_expense": 3974506, "revenue": 46502797, "salaries_expense": 15334918, "service_revenue": 30262281 }, { "depreciation": 2341886, "expenses": 35503779, "income_tax": 2476682, "marketing_expense": 6279488, "net_income": 10598006, "net_profit": 8121324, "operational_expense": 22245159, "product_revenue": 11814486, "quarter": 2, "rd_expense": 3914249, "revenue": 46101785, "salaries_expense": 11549411, "service_revenue": 34287299 }, { "depreciation": 2780107, "expenses": 34941406, "income_tax": 2335674, "marketing_expense": 6468990, "net_income": 10762826, "net_profit": 8427152, "operational_expense": 21083430, "product_revenue": 13717827, "quarter": 3, "rd_expense": 6144816, "revenue": 45704232, "salaries_expense": 12763478, "service_revenue": 31986405 }, { "depreciation": 2670771, "expenses": 34387941, "income_tax": 3090994, "marketing_expense": 4524240, "net_income": 10922166, "net_profit": 7831172, "operational_expense": 20216657, "product_revenue": 9355067, "quarter": 4, "rd_expense": 4269458, "revenue": 45310107, "salaries_expense": 15283991, "service_revenue": 35955040 } ], "market_conditions": { "gdp_growth": [ 0.05668789559761951, 0.05401559113650867, 0.05884708765247424, 0.04797445861532577 ], "inflation_rate": [ 0.01103314211403093, 0.013087747623478082, 0.006273699007665395, 0.011422236537449726 ], "interest_rate": [ 0.010211921180203311, 0.008346504385546892, 0.017230766778680368, 0.008176195836119025 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 99493, "billable_hours_per_employee": 89, "client_concentration": 0.18, "client_retention_rate": 0.78, "employee_utilization_rate": 0.69, "gross_billings": 84238956, "net_revenue": 72874142, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 77443 }, { "average_project_size": 116564, "billable_hours_per_employee": 157, "client_concentration": 0.18, "client_retention_rate": 0.79, "employee_utilization_rate": 0.73, "gross_billings": 89136718, "net_revenue": 72229691, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 76758 }, { "average_project_size": 116263, "billable_hours_per_employee": 127, "client_concentration": 0.36, "client_retention_rate": 0.66, "employee_utilization_rate": 0.65, "gross_billings": 88529233, "net_revenue": 71590939, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 76080 }, { "average_project_size": 69844, "billable_hours_per_employee": 136, "client_concentration": 0.18, "client_retention_rate": 0.68, "employee_utilization_rate": 0.8, "gross_billings": 80854607, "net_revenue": 70957836, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 75407 } ], "balance_sheet": [ { "assets": 107746678, "current_assets": 35463407, "current_liabilities": 25951940, "equity": 62812235, "fixed_assets": 72283271, "liabilities": 59646091, "long_term_liabilities": 33694151, "quarter": 1 }, { "assets": 111151216, "current_assets": 41258316, "current_liabilities": 26619237, "equity": 64898030, "fixed_assets": 69892900, "liabilities": 60520176, "long_term_liabilities": 33900939, "quarter": 2 }, { "assets": 114663328, "current_assets": 46429702, "current_liabilities": 28207288, "equity": 68451624, "fixed_assets": 68233626, "liabilities": 61407070, "long_term_liabilities": 33199782, "quarter": 3 }, { "assets": 118286415, "current_assets": 53457346, "current_liabilities": 27473384, "equity": 69850090, "fixed_assets": 64829069, "liabilities": 62306962, "long_term_liabilities": 34833578, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 91513, "financing_cash_flow": 112413, "investing_cash_flow": -198094, "net_cash_flow": 18271460, "operating_cash_flow": 18947728, "quarter": 1 }, { "change_in_working_capital": -85260, "financing_cash_flow": -45428, "investing_cash_flow": -243027, "net_cash_flow": 17895787, "operating_cash_flow": 18403693, "quarter": 2 }, { "change_in_working_capital": -73492, "financing_cash_flow": -120172, "investing_cash_flow": -142306, "net_cash_flow": 17709498, "operating_cash_flow": 17801317, "quarter": 3 }, { "change_in_working_capital": 88241, "financing_cash_flow": -73228, "investing_cash_flow": -499946, "net_cash_flow": 16926212, "operating_cash_flow": 17375129, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6763469960530941, "current_ratio": 1.3665031207686207, "debt_to_equity_ratio": 0.9495935147029874, "profit_margin": 0.20187747802231415, "quarter": 1, "return_on_assets": 0.1365392258311667, "return_on_equity": 0.23421627967863268 }, { "asset_turnover_ratio": 0.6498326657982761, "current_ratio": 1.5499435990595825, "debt_to_equity_ratio": 0.9325425748670645, "profit_margin": 0.19752251189888104, "quarter": 2, "return_on_assets": 0.12835658046242157, "return_on_equity": 0.21983702741053926 }, { "asset_turnover_ratio": 0.6243577632772005, "current_ratio": 1.64601793692467, "debt_to_equity_ratio": 0.8970871165890819, "profit_margin": 0.21225264275413402, "quarter": 3, "return_on_assets": 0.1325215852796458, "return_on_equity": 0.22198693196818822 }, { "asset_turnover_ratio": 0.599881533310482, "current_ratio": 1.9457867294396642, "debt_to_equity_ratio": 0.8920097597583625, "profit_margin": 0.1954771704142725, "quarter": 4, "return_on_assets": 0.11726314471530817, "return_on_equity": 0.19857722445311093 } ], "income_statement": [ { "depreciation": 4236080, "expenses": 53002243, "income_tax": 5160251, "marketing_expense": 7767485, "net_income": 19871899, "net_profit": 14711648, "operational_expense": 26598934, "product_revenue": 23014826, "quarter": 1, "rd_expense": 9092336, "revenue": 72874142, "salaries_expense": 21600081, "service_revenue": 49859316 }, { "depreciation": 4136703, "expenses": 52418014, "income_tax": 5544687, "marketing_expense": 9283190, "net_income": 19811677, "net_profit": 14266990, "operational_expense": 32223356, "product_revenue": 24747050, "quarter": 2, "rd_expense": 6867515, "revenue": 72229691, "salaries_expense": 16198685, "service_revenue": 47482641 }, { "depreciation": 2605951, "expenses": 51840225, "income_tax": 4555348, "marketing_expense": 9964149, "net_income": 19750714, "net_profit": 15195366, "operational_expense": 35733263, "product_revenue": 17313809, "quarter": 3, "rd_expense": 7164874, "revenue": 71590939, "salaries_expense": 19533001, "service_revenue": 54277130 }, { "depreciation": 3504492, "expenses": 51268805, "income_tax": 5818394, "marketing_expense": 7170829, "net_income": 19689031, "net_profit": 13870637, "operational_expense": 35581903, "product_revenue": 22054105, "quarter": 4, "rd_expense": 6796947, "revenue": 70957836, "salaries_expense": 20089272, "service_revenue": 48903731 } ], "market_conditions": { "gdp_growth": [ 0.0470476407222188, 0.05096813312347767, 0.04815108038792081, 0.051707732483554814 ], "inflation_rate": [ 0.004986973366560021, 0.006996288826816864, 0.012606202796929498, 0.005704777528128079 ], "interest_rate": [ 0.01180470675401566, 0.016586032202797592, 0.01250093609424545, 0.012509533962256885 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 72670, "billable_hours_per_employee": 149, "client_concentration": 0.26, "client_retention_rate": 0.85, "employee_utilization_rate": 0.76, "gross_billings": 53945613, "net_revenue": 46789307, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 49723 }, { "average_project_size": 88407, "billable_hours_per_employee": 128, "client_concentration": 0.28, "client_retention_rate": 0.87, "employee_utilization_rate": 0.69, "gross_billings": 53176598, "net_revenue": 47269822, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 50234 }, { "average_project_size": 141137, "billable_hours_per_employee": 82, "client_concentration": 0.37, "client_retention_rate": 0.61, "employee_utilization_rate": 0.8, "gross_billings": 60235242, "net_revenue": 47755272, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 50749 }, { "average_project_size": 182770, "billable_hours_per_employee": 115, "client_concentration": 0.29, "client_retention_rate": 0.72, "employee_utilization_rate": 0.63, "gross_billings": 61771309, "net_revenue": 48245708, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 51271 } ], "balance_sheet": [ { "assets": 55627736, "current_assets": 26859868, "current_liabilities": 11792672, "equity": 37609853, "fixed_assets": 28767868, "liabilities": 27879149, "long_term_liabilities": 16086477, "quarter": 1 }, { "assets": 56457048, "current_assets": 25064233, "current_liabilities": 12495534, "equity": 37523905, "fixed_assets": 31392815, "liabilities": 28365659, "long_term_liabilities": 15870125, "quarter": 2 }, { "assets": 57298724, "current_assets": 25462593, "current_liabilities": 14803420, "equity": 39230427, "fixed_assets": 31836131, "liabilities": 28860658, "long_term_liabilities": 14057238, "quarter": 3 }, { "assets": 58152948, "current_assets": 25718972, "current_liabilities": 13106919, "equity": 39305101, "fixed_assets": 32433976, "liabilities": 29364296, "long_term_liabilities": 16257377, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 4299, "financing_cash_flow": -133094, "investing_cash_flow": -250418, "net_cash_flow": 11650317, "operating_cash_flow": 12276773, "quarter": 1 }, { "change_in_working_capital": 28885, "financing_cash_flow": 113737, "investing_cash_flow": -368702, "net_cash_flow": 11831398, "operating_cash_flow": 12241132, "quarter": 2 }, { "change_in_working_capital": 33718, "financing_cash_flow": -64055, "investing_cash_flow": -471393, "net_cash_flow": 13665922, "operating_cash_flow": 14144418, "quarter": 3 }, { "change_in_working_capital": 18115, "financing_cash_flow": 138804, "investing_cash_flow": -118583, "net_cash_flow": 13041535, "operating_cash_flow": 13215482, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8411147093960466, "current_ratio": 2.2776744744532875, "debt_to_equity_ratio": 0.7412724798472358, "profit_margin": 0.21075896678700543, "quarter": 1, "return_on_assets": 0.1772724671016631, "return_on_equity": 0.26219900407480984 }, { "asset_turnover_ratio": 0.8372705211225355, "current_ratio": 2.005855291978718, "debt_to_equity_ratio": 0.7559356895291148, "profit_margin": 0.19954625596009226, "quarter": 2, "return_on_assets": 0.1670741977157573, "return_on_equity": 0.25137351776154426 }, { "asset_turnover_ratio": 0.8334439000770768, "current_ratio": 1.7200480024210623, "debt_to_equity_ratio": 0.7356702490136037, "profit_margin": 0.22599307988445758, "quarter": 3, "return_on_assets": 0.1883525538893327, "return_on_equity": 0.2751017978978409 }, { "asset_turnover_ratio": 0.8296347762111733, "current_ratio": 1.9622439110213468, "debt_to_equity_ratio": 0.7470861352067255, "profit_margin": 0.21797688200575271, "quarter": 4, "return_on_assets": 0.18084120172205198, "return_on_equity": 0.2675593938812166 } ], "income_statement": [ { "depreciation": 2415507, "expenses": 33607714, "income_tax": 3320327, "marketing_expense": 4071560, "net_income": 13181593, "net_profit": 9861266, "operational_expense": 18656086, "product_revenue": 11685675, "quarter": 1, "rd_expense": 5852753, "revenue": 46789307, "salaries_expense": 14285002, "service_revenue": 35103632 }, { "depreciation": 2808616, "expenses": 33929104, "income_tax": 3908202, "marketing_expense": 6212924, "net_income": 13340718, "net_profit": 9432516, "operational_expense": 22488667, "product_revenue": 18425906, "quarter": 2, "rd_expense": 4294211, "revenue": 47269822, "salaries_expense": 11021745, "service_revenue": 28843916 }, { "depreciation": 3352057, "expenses": 34253568, "income_tax": 2709343, "marketing_expense": 5399564, "net_income": 13501704, "net_profit": 10792361, "operational_expense": 19219062, "product_revenue": 17572690, "quarter": 3, "rd_expense": 3842779, "revenue": 47755272, "salaries_expense": 13958304, "service_revenue": 30182582 }, { "depreciation": 2699033, "expenses": 34581135, "income_tax": 3148124, "marketing_expense": 5109876, "net_income": 13664573, "net_profit": 10516449, "operational_expense": 20346386, "product_revenue": 15559349, "quarter": 4, "rd_expense": 3761926, "revenue": 48245708, "salaries_expense": 14538910, "service_revenue": 32686359 } ], "market_conditions": { "gdp_growth": [ 0.04921060864709861, 0.05984008759070573, 0.044547653148079236, 0.04328954679571231 ], "inflation_rate": [ 0.002154407922868723, 0.00887204535206269, 0.007661774150210181, 0.010310240008775706 ], "interest_rate": [ 0.022378425699624754, 0.02239183963542931, 0.022231432197990012, 0.019119523407062307 ], "year": 2000 }, "random_event": { "description": "Nguyen Ltd Industry Recognition in 2000", "impact": 0.06, "type": "Industry Recognition" }, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 159707, "billable_hours_per_employee": 135, "client_concentration": 0.27, "client_retention_rate": 0.84, "employee_utilization_rate": 0.65, "gross_billings": 37535785, "net_revenue": 30582958, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 32500 }, { "average_project_size": 63064, "billable_hours_per_employee": 96, "client_concentration": 0.37, "client_retention_rate": 0.74, "employee_utilization_rate": 0.66, "gross_billings": 39679896, "net_revenue": 31014174, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 32959 }, { "average_project_size": 70124, "billable_hours_per_employee": 96, "client_concentration": 0.11, "client_retention_rate": 0.63, "employee_utilization_rate": 0.61, "gross_billings": 39156529, "net_revenue": 31451471, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 33423 }, { "average_project_size": 67048, "billable_hours_per_employee": 98, "client_concentration": 0.24, "client_retention_rate": 0.75, "employee_utilization_rate": 0.6, "gross_billings": 36806150, "net_revenue": 31894934, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 33895 } ], "balance_sheet": [ { "assets": 44535783, "current_assets": 20271197, "current_liabilities": 10238902, "equity": 29218423, "fixed_assets": 24264586, "liabilities": 23856569, "long_term_liabilities": 13617667, "quarter": 1 }, { "assets": 45393530, "current_assets": 14258139, "current_liabilities": 11685679, "equity": 30239663, "fixed_assets": 31135391, "liabilities": 24068508, "long_term_liabilities": 12382829, "quarter": 2 }, { "assets": 46267797, "current_assets": 15198832, "current_liabilities": 14071105, "equity": 30897326, "fixed_assets": 31068965, "liabilities": 24282330, "long_term_liabilities": 10211225, "quarter": 3 }, { "assets": 47158901, "current_assets": 18377759, "current_liabilities": 10085696, "equity": 32376416, "fixed_assets": 28781142, "liabilities": 24498052, "long_term_liabilities": 14412356, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -56712, "financing_cash_flow": -97264, "investing_cash_flow": -395679, "net_cash_flow": 9187028, "operating_cash_flow": 9813137, "quarter": 1 }, { "change_in_working_capital": -81557, "financing_cash_flow": 100065, "investing_cash_flow": -346278, "net_cash_flow": 9688541, "operating_cash_flow": 10106536, "quarter": 2 }, { "change_in_working_capital": 91728, "financing_cash_flow": 155333, "investing_cash_flow": -471766, "net_cash_flow": 10193998, "operating_cash_flow": 10582088, "quarter": 3 }, { "change_in_working_capital": -15180, "financing_cash_flow": -47086, "investing_cash_flow": -103052, "net_cash_flow": 10266304, "operating_cash_flow": 10866652, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6867052949310446, "current_ratio": 1.979821371471277, "debt_to_equity_ratio": 0.816490643591545, "profit_margin": 0.27921462011620984, "quarter": 1, "return_on_assets": 0.19173815805596142, "return_on_equity": 0.2922542739558531 }, { "asset_turnover_ratio": 0.683228953553513, "current_ratio": 1.220137828533541, "debt_to_equity_ratio": 0.7959251397742098, "profit_margin": 0.287437640609097, "quarter": 2, "return_on_assets": 0.1963857184052441, "return_on_equity": 0.2947996146650179 }, { "asset_turnover_ratio": 0.6797702298209704, "current_ratio": 1.0801448784583727, "debt_to_equity_ratio": 0.7859039322690902, "profit_margin": 0.2833526927882006, "quarter": 3, "return_on_assets": 0.1926147250970259, "return_on_equity": 0.28843463670610203 }, { "asset_turnover_ratio": 0.6763290348941762, "current_ratio": 1.8221607115661627, "debt_to_equity_ratio": 0.7566634923396092, "profit_margin": 0.30461160383652147, "quarter": 4, "return_on_assets": 0.20601767204032173, "return_on_equity": 0.30008160878585205 } ], "income_statement": [ { "depreciation": 1273928, "expenses": 18791795, "income_tax": 3251954, "marketing_expense": 3492556, "net_income": 11791163, "net_profit": 8539209, "operational_expense": 13090918, "product_revenue": 9403072, "quarter": 1, "rd_expense": 2832562, "revenue": 30582958, "salaries_expense": 6960549, "service_revenue": 21179886 }, { "depreciation": 1191895, "expenses": 18997767, "income_tax": 3101766, "marketing_expense": 2465596, "net_income": 12016407, "net_profit": 8914641, "operational_expense": 12283567, "product_revenue": 10131276, "quarter": 2, "rd_expense": 2767392, "revenue": 31014174, "salaries_expense": 6076095, "service_revenue": 20882898 }, { "depreciation": 1670229, "expenses": 19205996, "income_tax": 3333616, "marketing_expense": 3751717, "net_income": 12245475, "net_profit": 8911859, "operational_expense": 11313384, "product_revenue": 11909617, "quarter": 3, "rd_expense": 2842132, "revenue": 31451471, "salaries_expense": 6112972, "service_revenue": 19541854 }, { "depreciation": 1151085, "expenses": 19416509, "income_tax": 2762858, "marketing_expense": 3267682, "net_income": 12478425, "net_profit": 9715567, "operational_expense": 10821231, "product_revenue": 7090232, "quarter": 4, "rd_expense": 2394018, "revenue": 31894934, "salaries_expense": 9029288, "service_revenue": 24804702 } ], "market_conditions": { "gdp_growth": [ 0.04413662270620874, 0.04195773908574571, 0.04018254198749944, 0.04405376985330041 ], "inflation_rate": [ 0.004633793232276985, 0.010892371131064442, 0.005563875383590556, 0.003636476270881253 ], "interest_rate": [ 0.022208561899672217, 0.019698793166656313, 0.023261145892409366, 0.019296563324783203 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 177417, "billable_hours_per_employee": 98, "client_concentration": 0.28, "client_retention_rate": 0.61, "employee_utilization_rate": 0.63, "gross_billings": 99786323, "net_revenue": 77022598, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 81852 }, { "average_project_size": 146570, "billable_hours_per_employee": 82, "client_concentration": 0.25, "client_retention_rate": 0.77, "employee_utilization_rate": 0.62, "gross_billings": 89532462, "net_revenue": 75552147, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 80289 }, { "average_project_size": 102769, "billable_hours_per_employee": 144, "client_concentration": 0.3, "client_retention_rate": 0.89, "employee_utilization_rate": 0.73, "gross_billings": 87559819, "net_revenue": 74109769, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 78756 }, { "average_project_size": 190204, "billable_hours_per_employee": 148, "client_concentration": 0.12, "client_retention_rate": 0.7, "employee_utilization_rate": 0.7, "gross_billings": 90398613, "net_revenue": 72694928, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 77253 } ], "balance_sheet": [ { "assets": 89962474, "current_assets": 44061452, "current_liabilities": 26650164, "equity": 63586798, "fixed_assets": 45901022, "liabilities": 44725461, "long_term_liabilities": 18075297, "quarter": 1 }, { "assets": 91388107, "current_assets": 28930266, "current_liabilities": 20247557, "equity": 64712128, "fixed_assets": 62457841, "liabilities": 45881275, "long_term_liabilities": 25633718, "quarter": 2 }, { "assets": 92836332, "current_assets": 45279314, "current_liabilities": 22778843, "equity": 64183760, "fixed_assets": 47557018, "liabilities": 47066958, "long_term_liabilities": 24288115, "quarter": 3 }, { "assets": 94307507, "current_assets": 37714502, "current_liabilities": 22415120, "equity": 64024334, "fixed_assets": 56593005, "liabilities": 48283281, "long_term_liabilities": 25868161, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 37513, "financing_cash_flow": -71330, "investing_cash_flow": -342530, "net_cash_flow": 22425705, "operating_cash_flow": 22546607, "quarter": 1 }, { "change_in_working_capital": 69807, "financing_cash_flow": 102267, "investing_cash_flow": -480862, "net_cash_flow": 23245458, "operating_cash_flow": 23540096, "quarter": 2 }, { "change_in_working_capital": -95681, "financing_cash_flow": -118966, "investing_cash_flow": -492902, "net_cash_flow": 20589640, "operating_cash_flow": 21009386, "quarter": 3 }, { "change_in_working_capital": 9423, "financing_cash_flow": -5429, "investing_cash_flow": -187686, "net_cash_flow": 20425006, "operating_cash_flow": 20862112, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8561636266250303, "current_ratio": 1.6533276117925577, "debt_to_equity_ratio": 0.7033765247937158, "profit_margin": 0.23823897760498808, "quarter": 1, "return_on_assets": 0.20397154706972598, "return_on_equity": 0.2885785348084362 }, { "asset_turnover_ratio": 0.8267174961836117, "current_ratio": 1.4288274876816003, "debt_to_equity_ratio": 0.7090058141806124, "profit_margin": 0.25419920892519443, "quarter": 2, "return_on_assets": 0.21015093353449152, "return_on_equity": 0.2967804736694797 }, { "asset_turnover_ratio": 0.7982841135946647, "current_ratio": 1.9877793617524824, "debt_to_equity_ratio": 0.7333156860863247, "profit_margin": 0.24847447574691536, "quarter": 3, "return_on_assets": 0.19835322662252533, "return_on_equity": 0.2869010167057835 }, { "asset_turnover_ratio": 0.7708286467587357, "current_ratio": 1.6825474055012866, "debt_to_equity_ratio": 0.7541395276364765, "profit_margin": 0.24761160778644695, "quarter": 4, "return_on_assets": 0.19086612055178173, "return_on_equity": 0.28114479097900497 } ], "income_statement": [ { "depreciation": 4196822, "expenses": 51523556, "income_tax": 7149257, "marketing_expense": 6570763, "net_income": 25499042, "net_profit": 18349785, "operational_expense": 30099461, "product_revenue": 19972572, "quarter": 1, "rd_expense": 8199944, "revenue": 77022598, "salaries_expense": 18354722, "service_revenue": 57050026 }, { "depreciation": 4334800, "expenses": 50420252, "income_tax": 5926599, "marketing_expense": 5507597, "net_income": 25131895, "net_profit": 19205296, "operational_expense": 31090360, "product_revenue": 23242010, "quarter": 2, "rd_expense": 5810062, "revenue": 75552147, "salaries_expense": 23070688, "service_revenue": 52310137 }, { "depreciation": 2595000, "expenses": 49340574, "income_tax": 6354809, "marketing_expense": 8824006, "net_income": 24769195, "net_profit": 18414386, "operational_expense": 26739792, "product_revenue": 20019463, "quarter": 3, "rd_expense": 6303010, "revenue": 74109769, "salaries_expense": 19170834, "service_revenue": 54090306 }, { "depreciation": 2862004, "expenses": 48284015, "income_tax": 6410805, "marketing_expense": 8572020, "net_income": 24410913, "net_profit": 18000108, "operational_expense": 27562357, "product_revenue": 17376815, "quarter": 4, "rd_expense": 8753743, "revenue": 72694928, "salaries_expense": 21790908, "service_revenue": 55318113 } ], "market_conditions": { "gdp_growth": [ 0.03439937449744809, 0.043047040511015516, 0.051504598494804016, 0.036686672004494957 ], "inflation_rate": [ 0.005315139131449583, 0.002754386311314697, 0.00048268389756560715, 0.002899176050209515 ], "interest_rate": [ 0.021267218628388835, 0.024014577675286933, 0.022493638993542793, 0.020856829507132718 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 140516, "billable_hours_per_employee": 135, "client_concentration": 0.39, "client_retention_rate": 0.68, "employee_utilization_rate": 0.75, "gross_billings": 34193721, "net_revenue": 26466548, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 28126 }, { "average_project_size": 166664, "billable_hours_per_employee": 111, "client_concentration": 0.16, "client_retention_rate": 0.62, "employee_utilization_rate": 0.77, "gross_billings": 33867117, "net_revenue": 26161054, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 27801 }, { "average_project_size": 161510, "billable_hours_per_employee": 84, "client_concentration": 0.23, "client_retention_rate": 0.74, "employee_utilization_rate": 0.7, "gross_billings": 33258460, "net_revenue": 25859086, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 27480 }, { "average_project_size": 70047, "billable_hours_per_employee": 153, "client_concentration": 0.11, "client_retention_rate": 0.72, "employee_utilization_rate": 0.67, "gross_billings": 29984626, "net_revenue": 25560605, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 27163 } ], "balance_sheet": [ { "assets": 35468961, "current_assets": 12245327, "current_liabilities": 7725803, "equity": 23026564, "fixed_assets": 23223634, "liabilities": 19004925, "long_term_liabilities": 11279122, "quarter": 1 }, { "assets": 35943603, "current_assets": 15968786, "current_liabilities": 8923750, "equity": 22804175, "fixed_assets": 19974817, "liabilities": 19458221, "long_term_liabilities": 10534471, "quarter": 2 }, { "assets": 36424597, "current_assets": 16213422, "current_liabilities": 9380282, "equity": 22590912, "fixed_assets": 20211175, "liabilities": 19922328, "long_term_liabilities": 10542046, "quarter": 3 }, { "assets": 36912027, "current_assets": 11568922, "current_liabilities": 10430829, "equity": 22481692, "fixed_assets": 25343105, "liabilities": 20397505, "long_term_liabilities": 9966676, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 55696, "financing_cash_flow": 98931, "investing_cash_flow": -332219, "net_cash_flow": 7232389, "operating_cash_flow": 7472064, "quarter": 1 }, { "change_in_working_capital": 2472, "financing_cash_flow": 145184, "investing_cash_flow": -144391, "net_cash_flow": 8028418, "operating_cash_flow": 8008828, "quarter": 2 }, { "change_in_working_capital": 2697, "financing_cash_flow": -69462, "investing_cash_flow": -409526, "net_cash_flow": 7350730, "operating_cash_flow": 7343859, "quarter": 3 }, { "change_in_working_capital": 74528, "financing_cash_flow": 115773, "investing_cash_flow": -418755, "net_cash_flow": 7145388, "operating_cash_flow": 7614604, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7461889847858808, "current_ratio": 1.584990841728685, "debt_to_equity_ratio": 0.8253478460789895, "profit_margin": 0.247955570178627, "quarter": 1, "return_on_assets": 0.1850217151835939, "return_on_equity": 0.28499814388286504 }, { "asset_turnover_ratio": 0.7278361604427914, "current_ratio": 1.7894703459868329, "debt_to_equity_ratio": 0.8532744990774715, "profit_margin": 0.24153434337928434, "quarter": 2, "return_on_assets": 0.17579742910024906, "return_on_equity": 0.2770893049189458 }, { "asset_turnover_ratio": 0.7099347180148623, "current_ratio": 1.7284578438046958, "debt_to_equity_ratio": 0.8818735604830827, "profit_margin": 0.23545468699087044, "quarter": 3, "return_on_assets": 0.1671574568141413, "return_on_equity": 0.26951736167180856 }, { "asset_turnover_ratio": 0.6924736211316708, "current_ratio": 1.1091085857126026, "debt_to_equity_ratio": 0.9072940328512641, "profit_margin": 0.2334518294852567, "quarter": 4, "return_on_assets": 0.16165923372346905, "return_on_equity": 0.2654235277309199 } ], "income_statement": [ { "depreciation": 909536, "expenses": 18070527, "income_tax": 1833493, "marketing_expense": 3006387, "net_income": 8396021, "net_profit": 6562528, "operational_expense": 10482237, "product_revenue": 6892835, "quarter": 1, "rd_expense": 1962746, "revenue": 26466548, "salaries_expense": 7721409, "service_revenue": 19573713 }, { "depreciation": 1690035, "expenses": 17811116, "income_tax": 2031145, "marketing_expense": 2281208, "net_income": 8349938, "net_profit": 6318793, "operational_expense": 11171689, "product_revenue": 6696541, "quarter": 2, "rd_expense": 2957665, "revenue": 26161054, "salaries_expense": 6020134, "service_revenue": 19464513 }, { "depreciation": 1255216, "expenses": 17555429, "income_tax": 2215014, "marketing_expense": 2786738, "net_income": 8303657, "net_profit": 6088643, "operational_expense": 11052211, "product_revenue": 8232077, "quarter": 3, "rd_expense": 2998269, "revenue": 25859086, "salaries_expense": 5942804, "service_revenue": 17627009 }, { "depreciation": 1647434, "expenses": 17303413, "income_tax": 2290022, "marketing_expense": 2686754, "net_income": 8257192, "net_profit": 5967170, "operational_expense": 11044086, "product_revenue": 8379904, "quarter": 4, "rd_expense": 2184701, "revenue": 25560605, "salaries_expense": 6663309, "service_revenue": 17180701 } ], "market_conditions": { "gdp_growth": [ 0.06923728109340219, 0.05173658338605046, 0.06453615303624576, 0.06752188453436879 ], "inflation_rate": [ 0.008667831263978437, 0.004348390053740091, 0.007378659009637544, 0.006288612552085778 ], "interest_rate": [ 0.014904889230856443, 0.011315205541277039, 0.017773110952520706, 0.01324157229570598 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 102805, "billable_hours_per_employee": 126, "client_concentration": 0.18, "client_retention_rate": 0.7, "employee_utilization_rate": 0.64, "gross_billings": 58078146, "net_revenue": 50661302, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 53838 }, { "average_project_size": 179269, "billable_hours_per_employee": 89, "client_concentration": 0.26, "client_retention_rate": 0.77, "employee_utilization_rate": 0.73, "gross_billings": 56010243, "net_revenue": 49211352, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 52297 }, { "average_project_size": 138676, "billable_hours_per_employee": 115, "client_concentration": 0.39, "client_retention_rate": 0.75, "employee_utilization_rate": 0.65, "gross_billings": 59719950, "net_revenue": 47802900, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 50800 }, { "average_project_size": 89122, "billable_hours_per_employee": 88, "client_concentration": 0.14, "client_retention_rate": 0.62, "employee_utilization_rate": 0.64, "gross_billings": 56468044, "net_revenue": 46434759, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 49346 } ], "balance_sheet": [ { "assets": 51532805, "current_assets": 24241828, "current_liabilities": 14510579, "equity": 31855303, "fixed_assets": 27290977, "liabilities": 29420179, "long_term_liabilities": 14909600, "quarter": 1 }, { "assets": 52688290, "current_assets": 18163573, "current_liabilities": 12038878, "equity": 31398161, "fixed_assets": 34524717, "liabilities": 29939936, "long_term_liabilities": 17901058, "quarter": 2 }, { "assets": 53869684, "current_assets": 22624022, "current_liabilities": 12305766, "equity": 31868966, "fixed_assets": 31245662, "liabilities": 30468875, "long_term_liabilities": 18163109, "quarter": 3 }, { "assets": 55077568, "current_assets": 18456751, "current_liabilities": 12432752, "equity": 32108762, "fixed_assets": 36620817, "liabilities": 31007159, "long_term_liabilities": 18574407, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -97054, "financing_cash_flow": 187340, "investing_cash_flow": -306161, "net_cash_flow": 12486176, "operating_cash_flow": 12514596, "quarter": 1 }, { "change_in_working_capital": 21624, "financing_cash_flow": -50383, "investing_cash_flow": -437772, "net_cash_flow": 12131180, "operating_cash_flow": 12299465, "quarter": 2 }, { "change_in_working_capital": -54064, "financing_cash_flow": -69039, "investing_cash_flow": -441433, "net_cash_flow": 11565478, "operating_cash_flow": 11578444, "quarter": 3 }, { "change_in_working_capital": -65746, "financing_cash_flow": 177543, "investing_cash_flow": -179157, "net_cash_flow": 9888183, "operating_cash_flow": 10004396, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9830883841855688, "current_ratio": 1.6706313373160369, "debt_to_equity_ratio": 0.9235567151880489, "profit_margin": 0.19231003972223218, "quarter": 1, "return_on_assets": 0.18905776621319176, "return_on_equity": 0.3058416050853448 }, { "asset_turnover_ratio": 0.9340092836567669, "current_ratio": 1.508743007446375, "debt_to_equity_ratio": 0.9535569933538465, "profit_margin": 0.1757685299928358, "quarter": 2, "return_on_assets": 0.16416943878801152, "return_on_equity": 0.27548769496404585 }, { "asset_turnover_ratio": 0.8873803677779138, "current_ratio": 1.8384895340932048, "debt_to_equity_ratio": 0.9560672599167479, "profit_margin": 0.17714734880101415, "quarter": 3, "return_on_assets": 0.15719707952992634, "return_on_equity": 0.2657179715212599 }, { "asset_turnover_ratio": 0.8430793276856379, "current_ratio": 1.4845265955598568, "debt_to_equity_ratio": 0.9656915143598498, "profit_margin": 0.17311068632874782, "quarter": 4, "return_on_assets": 0.14594604104524006, "return_on_equity": 0.2503476465395956 } ], "income_statement": [ { "depreciation": 2771919, "expenses": 37894600, "income_tax": 3024025, "marketing_expense": 6803493, "net_income": 12766702, "net_profit": 9742677, "operational_expense": 18987426, "product_revenue": 11733897, "quarter": 1, "rd_expense": 6722466, "revenue": 50661302, "salaries_expense": 15050702, "service_revenue": 38927405 }, { "depreciation": 3649658, "expenses": 37069719, "income_tax": 3491826, "marketing_expense": 5926495, "net_income": 12141633, "net_profit": 8649807, "operational_expense": 23071062, "product_revenue": 14699062, "quarter": 2, "rd_expense": 3742031, "revenue": 49211352, "salaries_expense": 12740632, "service_revenue": 34512290 }, { "depreciation": 3110287, "expenses": 36262794, "income_tax": 3071949, "marketing_expense": 6453799, "net_income": 11540106, "net_profit": 8468157, "operational_expense": 22096232, "product_revenue": 16504131, "quarter": 3, "rd_expense": 4264485, "revenue": 47802900, "salaries_expense": 13382893, "service_revenue": 31298769 }, { "depreciation": 1966043, "expenses": 35473435, "income_tax": 2922971, "marketing_expense": 3655039, "net_income": 10961324, "net_profit": 8038353, "operational_expense": 20202633, "product_revenue": 13004489, "quarter": 4, "rd_expense": 4322370, "revenue": 46434759, "salaries_expense": 11520895, "service_revenue": 33430270 } ], "market_conditions": { "gdp_growth": [ 0.029754517952281193, 0.030202911939025023, 0.03346979230012631, 0.03795768479725825 ], "inflation_rate": [ 0.007568718219559863, 0.008348028596773742, 0.005128808742181624, 0.004184986792248284 ], "interest_rate": [ 0.013846374416506203, 0.019860132504259834, 0.016594707977085534, 0.010771181238839217 ], "year": 2004 }, "random_event": null, "year": 2004 } ]

{ "advertising_type": "Branding Services", "financial_health": "Good", "founding_year": 2009, "industry": "Advertising", "location": "Lake Brandi", "name": "Hernandez, Henry and Bishop", "num_employees": 724, "region": "Middle East & Africa", "revenue_size": "Medium", "website": "www.hernandez,henryandbishop.com" }

[ { "advertising_kpis": [ { "average_project_size": 157501, "billable_hours_per_employee": 147, "client_concentration": 0.29, "client_retention_rate": 0.74, "employee_utilization_rate": 0.63, "gross_billings": 22792911, "net_revenue": 19669893, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 27168 }, { "average_project_size": 83196, "billable_hours_per_employee": 135, "client_concentration": 0.14, "client_retention_rate": 0.86, "employee_utilization_rate": 0.68, "gross_billings": 25318769, "net_revenue": 20521042, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 28344 }, { "average_project_size": 146513, "billable_hours_per_employee": 149, "client_concentration": 0.31, "client_retention_rate": 0.87, "employee_utilization_rate": 0.65, "gross_billings": 24575482, "net_revenue": 21409023, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 29570 }, { "average_project_size": 168542, "billable_hours_per_employee": 112, "client_concentration": 0.24, "client_retention_rate": 0.73, "employee_utilization_rate": 0.63, "gross_billings": 28459313, "net_revenue": 22335428, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 30850 } ], "balance_sheet": [ { "assets": 20311423, "current_assets": 8634153, "current_liabilities": 5532277, "equity": 13748051, "fixed_assets": 11677270, "liabilities": 10004165, "long_term_liabilities": 4471888, "quarter": 1 }, { "assets": 20985274, "current_assets": 9698128, "current_liabilities": 5193798, "equity": 14462743, "fixed_assets": 11287146, "liabilities": 10154163, "long_term_liabilities": 4960365, "quarter": 2 }, { "assets": 21681480, "current_assets": 9823642, "current_liabilities": 5733767, "equity": 15165909, "fixed_assets": 11857838, "liabilities": 10306409, "long_term_liabilities": 4572642, "quarter": 3 }, { "assets": 22400784, "current_assets": 7863176, "current_liabilities": 5117800, "equity": 15967182, "fixed_assets": 14537608, "liabilities": 10460939, "long_term_liabilities": 5343139, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 11489, "financing_cash_flow": -165104, "investing_cash_flow": -420526, "net_cash_flow": 4622748, "operating_cash_flow": 4806564, "quarter": 1 }, { "change_in_working_capital": 66335, "financing_cash_flow": 135184, "investing_cash_flow": -374486, "net_cash_flow": 4120006, "operating_cash_flow": 4704233, "quarter": 2 }, { "change_in_working_capital": -32390, "financing_cash_flow": -52669, "investing_cash_flow": -177238, "net_cash_flow": 4500134, "operating_cash_flow": 4722973, "quarter": 3 }, { "change_in_working_capital": -77310, "financing_cash_flow": 95551, "investing_cash_flow": -169341, "net_cash_flow": 4925858, "operating_cash_flow": 4935350, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9684153099465261, "current_ratio": 1.5606870371819777, "debt_to_equity_ratio": 0.7276787815232865, "profit_margin": 0.17492687936838294, "quarter": 1, "return_on_assets": 0.16940186810151114, "return_on_equity": 0.2502749662479431 }, { "asset_turnover_ratio": 0.9778782016379677, "current_ratio": 1.8672516720904433, "debt_to_equity_ratio": 0.7020910901894613, "profit_margin": 0.17697113041335816, "quarter": 2, "return_on_assets": 0.1730562107504529, "return_on_equity": 0.2511025743871685 }, { "asset_turnover_ratio": 0.9874336530532049, "current_ratio": 1.7132963372944872, "debt_to_equity_ratio": 0.6795773995478939, "profit_margin": 0.17706730475276708, "quarter": 3, "return_on_assets": 0.17484221556830992, "return_on_equity": 0.24995784954268155 }, { "asset_turnover_ratio": 0.9970824235437474, "current_ratio": 1.536436750166087, "debt_to_equity_ratio": 0.6551524871451957, "profit_margin": 0.18031161077369998, "quarter": 4, "return_on_assets": 0.17978553786331763, "return_on_equity": 0.25222590936835315 } ], "income_statement": [ { "depreciation": 1365771, "expenses": 15044453, "income_tax": 1184647, "marketing_expense": 2422626, "net_income": 4625440, "net_profit": 3440793, "operational_expense": 7963585, "product_revenue": 7464182, "quarter": 1, "rd_expense": 2165811, "revenue": 19669893, "salaries_expense": 7463444, "service_revenue": 12205711 }, { "depreciation": 1072601, "expenses": 15719711, "income_tax": 1169699, "marketing_expense": 2514811, "net_income": 4801331, "net_profit": 3631632, "operational_expense": 7954280, "product_revenue": 4915644, "quarter": 2, "rd_expense": 2799600, "revenue": 20521042, "salaries_expense": 6400614, "service_revenue": 15605398 }, { "depreciation": 932135, "expenses": 16425277, "income_tax": 1192908, "marketing_expense": 2740805, "net_income": 4983746, "net_profit": 3790838, "operational_expense": 9152296, "product_revenue": 4732932, "quarter": 3, "rd_expense": 2456204, "revenue": 21409023, "salaries_expense": 7250921, "service_revenue": 16676091 }, { "depreciation": 908013, "expenses": 17162513, "income_tax": 1145578, "marketing_expense": 2966901, "net_income": 5172915, "net_profit": 4027337, "operational_expense": 8825304, "product_revenue": 6446642, "quarter": 4, "rd_expense": 3395305, "revenue": 22335428, "salaries_expense": 5947705, "service_revenue": 15888786 } ], "market_conditions": { "gdp_growth": [ 0.01636143369869155, 0.021398078949091997, 0.018154487740842974, 0.02322079665368696 ], "inflation_rate": [ 0.009621550393353523, 0.010314052613704189, 0.014762378839220824, 0.012748989995339053 ], "interest_rate": [ 0.02884751948120231, 0.036895109514763144, 0.035715751718291375, 0.03417876895097343 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 81443, "billable_hours_per_employee": 124, "client_concentration": 0.27, "client_retention_rate": 0.71, "employee_utilization_rate": 0.8, "gross_billings": 22759691, "net_revenue": 18596734, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 25686 }, { "average_project_size": 163948, "billable_hours_per_employee": 139, "client_concentration": 0.12, "client_retention_rate": 0.74, "employee_utilization_rate": 0.61, "gross_billings": 24596835, "net_revenue": 19312991, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 26675 }, { "average_project_size": 178237, "billable_hours_per_employee": 130, "client_concentration": 0.38, "client_retention_rate": 0.88, "employee_utilization_rate": 0.79, "gross_billings": 24897517, "net_revenue": 20056835, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 27703 }, { "average_project_size": 107384, "billable_hours_per_employee": 140, "client_concentration": 0.15, "client_retention_rate": 0.87, "employee_utilization_rate": 0.66, "gross_billings": 24598898, "net_revenue": 20829328, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 28770 } ], "balance_sheet": [ { "assets": 25819834, "current_assets": 12059780, "current_liabilities": 5318195, "equity": 17194123, "fixed_assets": 13760054, "liabilities": 11936197, "long_term_liabilities": 6618002, "quarter": 1 }, { "assets": 26605744, "current_assets": 9773415, "current_liabilities": 5034274, "equity": 17785470, "fixed_assets": 16832329, "liabilities": 12135129, "long_term_liabilities": 7100855, "quarter": 2 }, { "assets": 27415576, "current_assets": 10070034, "current_liabilities": 7318534, "equity": 18787504, "fixed_assets": 17345542, "liabilities": 12337376, "long_term_liabilities": 5018842, "quarter": 3 }, { "assets": 28250058, "current_assets": 9197248, "current_liabilities": 7469082, "equity": 19655170, "fixed_assets": 19052810, "liabilities": 12542994, "long_term_liabilities": 5073912, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 6254, "financing_cash_flow": -149768, "investing_cash_flow": -395250, "net_cash_flow": 4253702, "operating_cash_flow": 4316913, "quarter": 1 }, { "change_in_working_capital": -41545, "financing_cash_flow": -40250, "investing_cash_flow": -125873, "net_cash_flow": 3960236, "operating_cash_flow": 4297985, "quarter": 2 }, { "change_in_working_capital": 30477, "financing_cash_flow": 180590, "investing_cash_flow": -314976, "net_cash_flow": 4868292, "operating_cash_flow": 5065009, "quarter": 3 }, { "change_in_working_capital": -94032, "financing_cash_flow": -113751, "investing_cash_flow": -410624, "net_cash_flow": 4722451, "operating_cash_flow": 5250752, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7202499442870159, "current_ratio": 2.267645319511601, "debt_to_equity_ratio": 0.6942021410455189, "profit_margin": 0.1780143760727018, "quarter": 1, "return_on_assets": 0.12821484444865136, "return_on_equity": 0.1925359031106152 }, { "asset_turnover_ratio": 0.7258955434585855, "current_ratio": 1.9413752608618442, "debt_to_equity_ratio": 0.6823057810673544, "profit_margin": 0.1716386136150532, "quarter": 2, "return_on_assets": 0.12459170470857722, "return_on_equity": 0.18637994947561126 }, { "asset_turnover_ratio": 0.7315853951053226, "current_ratio": 1.3759632735189862, "debt_to_equity_ratio": 0.6566798868013548, "profit_margin": 0.18493964775598942, "quarter": 3, "return_on_assets": 0.1352991452742047, "return_on_equity": 0.19743463527672436 }, { "asset_turnover_ratio": 0.7373198313433551, "current_ratio": 1.2313759575808647, "debt_to_equity_ratio": 0.638152404685383, "profit_margin": 0.18954552926527443, "quarter": 4, "return_on_assets": 0.13975567766975913, "return_on_equity": 0.20086857554526366 } ], "income_statement": [ { "depreciation": 1006427, "expenses": 14241513, "income_tax": 1044735, "marketing_expense": 1497163, "net_income": 4355221, "net_profit": 3310486, "operational_expense": 7603637, "product_revenue": 6837513, "quarter": 1, "rd_expense": 2237947, "revenue": 18596734, "salaries_expense": 4937536, "service_revenue": 11759221 }, { "depreciation": 983130, "expenses": 14717196, "income_tax": 1280940, "marketing_expense": 1883151, "net_income": 4595795, "net_profit": 3314855, "operational_expense": 7834430, "product_revenue": 6504431, "quarter": 2, "rd_expense": 2811479, "revenue": 19312991, "salaries_expense": 5408765, "service_revenue": 12808560 }, { "depreciation": 1355705, "expenses": 15208768, "income_tax": 1138763, "marketing_expense": 1809800, "net_income": 4848067, "net_profit": 3709304, "operational_expense": 9328883, "product_revenue": 4471942, "quarter": 3, "rd_expense": 2565206, "revenue": 20056835, "salaries_expense": 5061441, "service_revenue": 15584893 }, { "depreciation": 1302646, "expenses": 15716759, "income_tax": 1164463, "marketing_expense": 1631388, "net_income": 5112569, "net_profit": 3948106, "operational_expense": 9791860, "product_revenue": 5772246, "quarter": 4, "rd_expense": 2239724, "revenue": 20829328, "salaries_expense": 4966289, "service_revenue": 15057082 } ], "market_conditions": { "gdp_growth": [ 0.008119685528962396, 0.02038762337180076, 0.006355012159749616, 0.010560014249161155 ], "inflation_rate": [ 0.020973840904564618, 0.014146993805276602, 0.014280185940157836, 0.018592801969973052 ], "interest_rate": [ 0.021835187666420765, 0.023862364453961553, 0.027352961620480773, 0.025392717881527378 ], "year": 2010 }, "random_event": { "description": "Hernandez, Henry and Bishop Expansion to New Market in 2010", "impact": -0.1, "type": "Expansion to New Market" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 63971, "billable_hours_per_employee": 138, "client_concentration": 0.33, "client_retention_rate": 0.7, "employee_utilization_rate": 0.68, "gross_billings": 15510173, "net_revenue": 13695711, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 18917 }, { "average_project_size": 118880, "billable_hours_per_employee": 158, "client_concentration": 0.35, "client_retention_rate": 0.67, "employee_utilization_rate": 0.73, "gross_billings": 16588324, "net_revenue": 14258116, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 19694 }, { "average_project_size": 163669, "billable_hours_per_employee": 154, "client_concentration": 0.32, "client_retention_rate": 0.89, "employee_utilization_rate": 0.76, "gross_billings": 18640830, "net_revenue": 14843616, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 20502 }, { "average_project_size": 146011, "billable_hours_per_employee": 115, "client_concentration": 0.23, "client_retention_rate": 0.82, "employee_utilization_rate": 0.6, "gross_billings": 17649681, "net_revenue": 15453160, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 21344 } ], "balance_sheet": [ { "assets": 17020753, "current_assets": 7616717, "current_liabilities": 3102620, "equity": 12101342, "fixed_assets": 9404036, "liabilities": 7497049, "long_term_liabilities": 4394429, "quarter": 1 }, { "assets": 17381479, "current_assets": 8354544, "current_liabilities": 3668676, "equity": 12589968, "fixed_assets": 9026935, "liabilities": 7665563, "long_term_liabilities": 3996887, "quarter": 2 }, { "assets": 17749850, "current_assets": 8757271, "current_liabilities": 3946106, "equity": 12771723, "fixed_assets": 8992579, "liabilities": 7837865, "long_term_liabilities": 3891759, "quarter": 3 }, { "assets": 18126028, "current_assets": 7646673, "current_liabilities": 3731277, "equity": 13242457, "fixed_assets": 10479355, "liabilities": 8014040, "long_term_liabilities": 4282763, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -30193, "financing_cash_flow": 155035, "investing_cash_flow": -346313, "net_cash_flow": 3096855, "operating_cash_flow": 3196934, "quarter": 1 }, { "change_in_working_capital": -79905, "financing_cash_flow": -154212, "investing_cash_flow": -448040, "net_cash_flow": 3402367, "operating_cash_flow": 3805457, "quarter": 2 }, { "change_in_working_capital": -80407, "financing_cash_flow": 77904, "investing_cash_flow": -146604, "net_cash_flow": 3413347, "operating_cash_flow": 3731131, "quarter": 3 }, { "change_in_working_capital": -28755, "financing_cash_flow": 48877, "investing_cash_flow": -356411, "net_cash_flow": 3502509, "operating_cash_flow": 3952367, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.804647773221314, "current_ratio": 2.4549306714969927, "debt_to_equity_ratio": 0.6195221158116182, "profit_margin": 0.18820768049208983, "quarter": 1, "return_on_assets": 0.1514408910111086, "return_on_equity": 0.21300430976994122 }, { "asset_turnover_ratio": 0.8203051075227833, "current_ratio": 2.277264059295506, "debt_to_equity_ratio": 0.6088627866250336, "profit_margin": 0.20157305495340339, "quarter": 2, "return_on_assets": 0.16535140651724747, "return_on_equity": 0.22828112033326853 }, { "asset_turnover_ratio": 0.8362671233841412, "current_ratio": 2.2192183889637023, "debt_to_equity_ratio": 0.6136889282675485, "profit_margin": 0.19265777287690547, "quarter": 3, "return_on_assets": 0.16111336152136496, "return_on_equity": 0.2239116836467562 }, { "asset_turnover_ratio": 0.852539784226307, "current_ratio": 2.0493447685604687, "debt_to_equity_ratio": 0.6051777249493806, "profit_margin": 0.20257791933818067, "quarter": 4, "return_on_assets": 0.17270573564158678, "return_on_equity": 0.2363963877700339 } ], "income_statement": [ { "depreciation": 619296, "expenses": 10212799, "income_tax": 905274, "marketing_expense": 1911776, "net_income": 3482912, "net_profit": 2577638, "operational_expense": 6163656, "product_revenue": 4517284, "quarter": 1, "rd_expense": 2004825, "revenue": 13695711, "salaries_expense": 4150778, "service_revenue": 9178427 }, { "depreciation": 931405, "expenses": 10609204, "income_tax": 774860, "marketing_expense": 1778486, "net_income": 3648912, "net_profit": 2874052, "operational_expense": 5717310, "product_revenue": 3171956, "quarter": 2, "rd_expense": 1904211, "revenue": 14258116, "salaries_expense": 3196748, "service_revenue": 11086160 }, { "depreciation": 871393, "expenses": 11020996, "income_tax": 962882, "marketing_expense": 2010821, "net_income": 3822620, "net_profit": 2859738, "operational_expense": 7402944, "product_revenue": 5157676, "quarter": 3, "rd_expense": 2025456, "revenue": 14843616, "salaries_expense": 3354949, "service_revenue": 9685940 }, { "depreciation": 821898, "expenses": 11448771, "income_tax": 873920, "marketing_expense": 1925122, "net_income": 4004389, "net_profit": 3130469, "operational_expense": 7103720, "product_revenue": 5704027, "quarter": 4, "rd_expense": 1894645, "revenue": 15453160, "salaries_expense": 5452180, "service_revenue": 9749133 } ], "market_conditions": { "gdp_growth": [ 0.03547636770046819, 0.03737020687605577, 0.02786783289972927, 0.026489486925121913 ], "inflation_rate": [ 0.015903975310887497, 0.013305264080268563, 0.0191965561300165, 0.017858882092477064 ], "interest_rate": [ 0.022480794356209657, 0.019832763920259427, 0.023205848215192556, 0.027947196481576654 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 148749, "billable_hours_per_employee": 80, "client_concentration": 0.26, "client_retention_rate": 0.65, "employee_utilization_rate": 0.67, "gross_billings": 11541774, "net_revenue": 10127788, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 13989 }, { "average_project_size": 164236, "billable_hours_per_employee": 139, "client_concentration": 0.28, "client_retention_rate": 0.65, "employee_utilization_rate": 0.79, "gross_billings": 12724280, "net_revenue": 10560775, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 14587 }, { "average_project_size": 189438, "billable_hours_per_employee": 141, "client_concentration": 0.37, "client_retention_rate": 0.75, "employee_utilization_rate": 0.62, "gross_billings": 13446049, "net_revenue": 11012273, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 15210 }, { "average_project_size": 110809, "billable_hours_per_employee": 154, "client_concentration": 0.16, "client_retention_rate": 0.69, "employee_utilization_rate": 0.77, "gross_billings": 14283115, "net_revenue": 11483075, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 15861 } ], "balance_sheet": [ { "assets": 14813840, "current_assets": 4864517, "current_liabilities": 3468071, "equity": 10309450, "fixed_assets": 9949323, "liabilities": 7123388, "long_term_liabilities": 3655317, "quarter": 1 }, { "assets": 15026273, "current_assets": 4792126, "current_liabilities": 4203535, "equity": 10254398, "fixed_assets": 10234147, "liabilities": 7292140, "long_term_liabilities": 3088605, "quarter": 2 }, { "assets": 15241753, "current_assets": 6438518, "current_liabilities": 3347483, "equity": 10718059, "fixed_assets": 8803235, "liabilities": 7464889, "long_term_liabilities": 4117406, "quarter": 3 }, { "assets": 15460322, "current_assets": 7470363, "current_liabilities": 3060751, "equity": 10783755, "fixed_assets": 7989959, "liabilities": 7641731, "long_term_liabilities": 4580980, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -63370, "financing_cash_flow": 157965, "investing_cash_flow": -275123, "net_cash_flow": 2721331, "operating_cash_flow": 3041622, "quarter": 1 }, { "change_in_working_capital": 29470, "financing_cash_flow": 47372, "investing_cash_flow": -477106, "net_cash_flow": 2596873, "operating_cash_flow": 3052151, "quarter": 2 }, { "change_in_working_capital": 29043, "financing_cash_flow": 73701, "investing_cash_flow": -372827, "net_cash_flow": 3445474, "operating_cash_flow": 3600233, "quarter": 3 }, { "change_in_working_capital": -70437, "financing_cash_flow": 44965, "investing_cash_flow": -377568, "net_cash_flow": 3347330, "operating_cash_flow": 3547615, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6836706755304499, "current_ratio": 1.4026578463935715, "debt_to_equity_ratio": 0.6909571315637595, "profit_margin": 0.25859526285502815, "quarter": 1, "return_on_assets": 0.17679399804507137, "return_on_equity": 0.2540385762577053 }, { "asset_turnover_ratio": 0.7028206528658171, "current_ratio": 1.1400228617104413, "debt_to_equity_ratio": 0.7111231688101047, "profit_margin": 0.238643944218109, "quarter": 2, "return_on_assets": 0.167723892677845, "return_on_equity": 0.2457740571411408 }, { "asset_turnover_ratio": 0.7225069845968505, "current_ratio": 1.9233907983998724, "debt_to_equity_ratio": 0.6964776924627865, "profit_margin": 0.2670833714347619, "quarter": 3, "return_on_assets": 0.19296960133129043, "return_on_equity": 0.2744148917261978 }, { "asset_turnover_ratio": 0.7427448794404152, "current_ratio": 2.4406960905999866, "debt_to_equity_ratio": 0.7086335882074473, "profit_margin": 0.2582203808648816, "quarter": 4, "return_on_assets": 0.1917918656545446, "return_on_equity": 0.274965816638082 } ], "income_statement": [ { "depreciation": 422624, "expenses": 6692083, "income_tax": 816707, "marketing_expense": 929523, "net_income": 3435705, "net_profit": 2618998, "operational_expense": 4504463, "product_revenue": 3979253, "quarter": 1, "rd_expense": 800064, "revenue": 10127788, "salaries_expense": 3112225, "service_revenue": 6148535 }, { "depreciation": 531886, "expenses": 7000777, "income_tax": 1039733, "marketing_expense": 1004218, "net_income": 3559998, "net_profit": 2520265, "operational_expense": 4016983, "product_revenue": 2671295, "quarter": 2, "rd_expense": 974621, "revenue": 10560775, "salaries_expense": 2274667, "service_revenue": 7889480 }, { "depreciation": 659038, "expenses": 7323712, "income_tax": 747366, "marketing_expense": 1064001, "net_income": 3688561, "net_profit": 2941195, "operational_expense": 4369117, "product_revenue": 2530898, "quarter": 3, "rd_expense": 815233, "revenue": 11012273, "salaries_expense": 2751570, "service_revenue": 8481375 }, { "depreciation": 582451, "expenses": 7661543, "income_tax": 856368, "marketing_expense": 1263377, "net_income": 3821532, "net_profit": 2965164, "operational_expense": 4159048, "product_revenue": 2378071, "quarter": 4, "rd_expense": 1176210, "revenue": 11483075, "salaries_expense": 3004735, "service_revenue": 9105004 } ], "market_conditions": { "gdp_growth": [ 0.03270806328376302, 0.02861086738962589, 0.022656293427339394, 0.035926347198169346 ], "inflation_rate": [ 0.0157767185695609, 0.011272691662435247, 0.014147210315635513, 0.01636407634069085 ], "interest_rate": [ 0.03545841928467646, 0.037560392657207904, 0.039203984233320346, 0.03598056054356435 ], "year": 2012 }, "random_event": { "description": "Hernandez, Henry and Bishop Expansion to New Market in 2012", "impact": -0.02, "type": "Expansion to New Market" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 68818, "billable_hours_per_employee": 98, "client_concentration": 0.3, "client_retention_rate": 0.78, "employee_utilization_rate": 0.76, "gross_billings": 9530806, "net_revenue": 8069806, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 11146 }, { "average_project_size": 199142, "billable_hours_per_employee": 157, "client_concentration": 0.38, "client_retention_rate": 0.63, "employee_utilization_rate": 0.61, "gross_billings": 9357453, "net_revenue": 8345894, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 11527 }, { "average_project_size": 172334, "billable_hours_per_employee": 85, "client_concentration": 0.36, "client_retention_rate": 0.86, "employee_utilization_rate": 0.63, "gross_billings": 11095964, "net_revenue": 8631429, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 11922 }, { "average_project_size": 105004, "billable_hours_per_employee": 85, "client_concentration": 0.29, "client_retention_rate": 0.78, "employee_utilization_rate": 0.77, "gross_billings": 11468785, "net_revenue": 8926732, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 12330 } ], "balance_sheet": [ { "assets": 10853191, "current_assets": 4682570, "current_liabilities": 3594079, "equity": 6075182, "fixed_assets": 6170621, "liabilities": 6265545, "long_term_liabilities": 2671466, "quarter": 1 }, { "assets": 11087641, "current_assets": 4613356, "current_liabilities": 2737055, "equity": 6272507, "fixed_assets": 6474285, "liabilities": 6353751, "long_term_liabilities": 3616696, "quarter": 2 }, { "assets": 11327155, "current_assets": 4165510, "current_liabilities": 3155169, "equity": 6396457, "fixed_assets": 7161645, "liabilities": 6443199, "long_term_liabilities": 3288030, "quarter": 3 }, { "assets": 11571843, "current_assets": 4410085, "current_liabilities": 2880143, "equity": 6601045, "fixed_assets": 7161758, "liabilities": 6533907, "long_term_liabilities": 3653764, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -62617, "financing_cash_flow": -96345, "investing_cash_flow": -114905, "net_cash_flow": 1659661, "operating_cash_flow": 1883214, "quarter": 1 }, { "change_in_working_capital": -56714, "financing_cash_flow": 137174, "investing_cash_flow": -325393, "net_cash_flow": 1781968, "operating_cash_flow": 1898417, "quarter": 2 }, { "change_in_working_capital": 73058, "financing_cash_flow": -111057, "investing_cash_flow": -340953, "net_cash_flow": 1921403, "operating_cash_flow": 2126685, "quarter": 3 }, { "change_in_working_capital": 98895, "financing_cash_flow": 125021, "investing_cash_flow": -162283, "net_cash_flow": 1899195, "operating_cash_flow": 2136935, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7435422448568352, "current_ratio": 1.3028567262990045, "debt_to_equity_ratio": 1.0313345345044806, "profit_margin": 0.18433355151288644, "quarter": 1, "return_on_assets": 0.13705978269432464, "return_on_equity": 0.24485455744371115 }, { "asset_turnover_ratio": 0.7527204389103146, "current_ratio": 1.685518193825115, "debt_to_equity_ratio": 1.012952396864603, "profit_margin": 0.18435616364166618, "quarter": 2, "return_on_assets": 0.13876865241217676, "return_on_equity": 0.2452953818943526 }, { "asset_turnover_ratio": 0.7620120851175781, "current_ratio": 1.3202177125852848, "debt_to_equity_ratio": 1.007307482876849, "profit_margin": 0.17523181850884714, "quarter": 3, "return_on_assets": 0.1335287634008716, "return_on_equity": 0.23645918357615786 }, { "asset_turnover_ratio": 0.7714183471033957, "current_ratio": 1.5312034853824967, "debt_to_equity_ratio": 0.9898291861364374, "profit_margin": 0.175104282283819, "quarter": 4, "return_on_assets": 0.13507865601011007, "return_on_equity": 0.2367972040790511 } ], "income_statement": [ { "depreciation": 395678, "expenses": 6196428, "income_tax": 385842, "marketing_expense": 847721, "net_income": 1873378, "net_profit": 1487536, "operational_expense": 3291625, "product_revenue": 2284092, "quarter": 1, "rd_expense": 859361, "revenue": 8069806, "salaries_expense": 2290958, "service_revenue": 5785714 }, { "depreciation": 359800, "expenses": 6412098, "income_tax": 395179, "marketing_expense": 965357, "net_income": 1933796, "net_profit": 1538617, "operational_expense": 4235360, "product_revenue": 3335971, "quarter": 2, "rd_expense": 1100166, "revenue": 8345894, "salaries_expense": 2065564, "service_revenue": 5009923 }, { "depreciation": 614184, "expenses": 6635275, "income_tax": 483653, "marketing_expense": 694176, "net_income": 1996154, "net_profit": 1512501, "operational_expense": 3766109, "product_revenue": 3172564, "quarter": 3, "rd_expense": 1267075, "revenue": 8631429, "salaries_expense": 2504731, "service_revenue": 5458865 }, { "depreciation": 573826, "expenses": 6866219, "income_tax": 497404, "marketing_expense": 1021699, "net_income": 2060513, "net_profit": 1563109, "operational_expense": 4401979, "product_revenue": 2005830, "quarter": 4, "rd_expense": 1206974, "revenue": 8926732, "salaries_expense": 2559041, "service_revenue": 6920902 } ], "market_conditions": { "gdp_growth": [ 0.02771040772614505, 0.03282512669542392, 0.02427183017356658, 0.033553468911187954 ], "inflation_rate": [ 0.011690960686791044, 0.008889897631140821, 0.011312714637942482, 0.00847482067532017 ], "interest_rate": [ 0.03748200647646643, 0.035236363626810055, 0.028654833945465922, 0.037179431186834255 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 181124, "billable_hours_per_employee": 144, "client_concentration": 0.26, "client_retention_rate": 0.69, "employee_utilization_rate": 0.75, "gross_billings": 5801042, "net_revenue": 5151192, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 7115 }, { "average_project_size": 96368, "billable_hours_per_employee": 83, "client_concentration": 0.32, "client_retention_rate": 0.88, "employee_utilization_rate": 0.65, "gross_billings": 6066829, "net_revenue": 5353660, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 7395 }, { "average_project_size": 143738, "billable_hours_per_employee": 149, "client_concentration": 0.19, "client_retention_rate": 0.62, "employee_utilization_rate": 0.72, "gross_billings": 7129798, "net_revenue": 5564087, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 7685 }, { "average_project_size": 174999, "billable_hours_per_employee": 100, "client_concentration": 0.23, "client_retention_rate": 0.6, "employee_utilization_rate": 0.65, "gross_billings": 6537030, "net_revenue": 5782784, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 7987 } ], "balance_sheet": [ { "assets": 6021294, "current_assets": 2088407, "current_liabilities": 1791122, "equity": 3851201, "fixed_assets": 3932887, "liabilities": 3045423, "long_term_liabilities": 1254301, "quarter": 1 }, { "assets": 6230636, "current_assets": 2612696, "current_liabilities": 1758479, "equity": 3972047, "fixed_assets": 3617940, "liabilities": 3089897, "long_term_liabilities": 1331418, "quarter": 2 }, { "assets": 6447256, "current_assets": 3087509, "current_liabilities": 1783144, "equity": 4237054, "fixed_assets": 3359747, "liabilities": 3135021, "long_term_liabilities": 1351877, "quarter": 3 }, { "assets": 6671408, "current_assets": 3270043, "current_liabilities": 1308885, "equity": 4421481, "fixed_assets": 3401365, "liabilities": 3180803, "long_term_liabilities": 1871918, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -34913, "financing_cash_flow": 92423, "investing_cash_flow": -425864, "net_cash_flow": 795744, "operating_cash_flow": 1129982, "quarter": 1 }, { "change_in_working_capital": 78673, "financing_cash_flow": 150621, "investing_cash_flow": -332618, "net_cash_flow": 930709, "operating_cash_flow": 1211261, "quarter": 2 }, { "change_in_working_capital": 62203, "financing_cash_flow": -114422, "investing_cash_flow": -447779, "net_cash_flow": 1223678, "operating_cash_flow": 1259579, "quarter": 3 }, { "change_in_working_capital": 26932, "financing_cash_flow": 62525, "investing_cash_flow": -203903, "net_cash_flow": 1184491, "operating_cash_flow": 1373839, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8554958452452247, "current_ratio": 1.1659769686263695, "debt_to_equity_ratio": 0.7907722811663167, "profit_margin": 0.1699276594621206, "quarter": 1, "return_on_assets": 0.1453724066620896, "return_on_equity": 0.22728753965321466 }, { "asset_turnover_ratio": 0.859247755766827, "current_ratio": 1.4857703731463383, "debt_to_equity_ratio": 0.777910482932352, "profit_margin": 0.15527844502639315, "quarter": 2, "return_on_assets": 0.13342265540789094, "return_on_equity": 0.20928956782233443 }, { "asset_turnover_ratio": 0.863016297165802, "current_ratio": 1.7314972879363641, "debt_to_equity_ratio": 0.7399058402371081, "profit_margin": 0.16621217461193544, "quarter": 3, "return_on_assets": 0.14344381547746823, "return_on_equity": 0.21826934469091025 }, { "asset_turnover_ratio": 0.8668011310356075, "current_ratio": 2.4983424823418408, "debt_to_equity_ratio": 0.7193976407452616, "profit_margin": 0.1609736763468945, "quarter": 4, "return_on_assets": 0.13953216472444796, "return_on_equity": 0.21053488638761536 } ], "income_statement": [ { "depreciation": 254652, "expenses": 4020578, "income_tax": 255284, "marketing_expense": 562013, "net_income": 1130614, "net_profit": 875330, "operational_expense": 2791335, "product_revenue": 1391506, "quarter": 1, "rd_expense": 562843, "revenue": 5151192, "salaries_expense": 1328315, "service_revenue": 3759686 }, { "depreciation": 379953, "expenses": 4180530, "income_tax": 341822, "marketing_expense": 749373, "net_income": 1173130, "net_profit": 831308, "operational_expense": 2744402, "product_revenue": 2092305, "quarter": 2, "rd_expense": 437736, "revenue": 5353660, "salaries_expense": 1747754, "service_revenue": 3261355 }, { "depreciation": 334760, "expenses": 4346846, "income_tax": 292422, "marketing_expense": 640088, "net_income": 1217241, "net_profit": 924819, "operational_expense": 2997697, "product_revenue": 1288205, "quarter": 3, "rd_expense": 761398, "revenue": 5564087, "salaries_expense": 1786282, "service_revenue": 4275882 }, { "depreciation": 442963, "expenses": 4519778, "income_tax": 332130, "marketing_expense": 734362, "net_income": 1263006, "net_profit": 930876, "operational_expense": 2543802, "product_revenue": 1674825, "quarter": 4, "rd_expense": 537369, "revenue": 5782784, "salaries_expense": 1367469, "service_revenue": 4107959 } ], "market_conditions": { "gdp_growth": [ 0.022125949929916483, 0.021977807892637716, 0.02951437855230643, 0.01760463104959493 ], "inflation_rate": [ 0.018752951056163435, 0.017635001978550734, 0.010300401034146481, 0.019355295669423716 ], "interest_rate": [ 0.04226837598941929, 0.04058057933782234, 0.04217678114120972, 0.03372605093673972 ], "year": 2014 }, "random_event": null, "year": 2014 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Excellent", "founding_year": 2009, "industry": "Advertising", "location": "West Davidland", "name": "Khan-Smith", "num_employees": 580, "region": "Europe", "revenue_size": "Large", "website": "www.khan-smith.com" }

[ { "advertising_kpis": [ { "average_project_size": 163821, "billable_hours_per_employee": 147, "client_concentration": 0.21, "client_retention_rate": 0.84, "employee_utilization_rate": 0.78, "gross_billings": 33907960, "net_revenue": 30760045, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 53035 }, { "average_project_size": 105766, "billable_hours_per_employee": 147, "client_concentration": 0.33, "client_retention_rate": 0.65, "employee_utilization_rate": 0.72, "gross_billings": 37839666, "net_revenue": 31600629, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 54484 }, { "average_project_size": 177805, "billable_hours_per_employee": 141, "client_concentration": 0.35, "client_retention_rate": 0.83, "employee_utilization_rate": 0.67, "gross_billings": 39259800, "net_revenue": 32464184, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 55973 }, { "average_project_size": 176712, "billable_hours_per_employee": 133, "client_concentration": 0.22, "client_retention_rate": 0.73, "employee_utilization_rate": 0.79, "gross_billings": 38862738, "net_revenue": 33351337, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 57502 } ], "balance_sheet": [ { "assets": 30925664, "current_assets": 12470551, "current_liabilities": 6515396, "equity": 21774491, "fixed_assets": 18455113, "liabilities": 14743226, "long_term_liabilities": 8227830, "quarter": 1 }, { "assets": 31955782, "current_assets": 12244238, "current_liabilities": 8279778, "equity": 22134511, "fixed_assets": 19711544, "liabilities": 14865403, "long_term_liabilities": 6585625, "quarter": 2 }, { "assets": 33020213, "current_assets": 10048471, "current_liabilities": 8293650, "equity": 23092496, "fixed_assets": 22971742, "liabilities": 14988593, "long_term_liabilities": 6694943, "quarter": 3 }, { "assets": 34120100, "current_assets": 12126303, "current_liabilities": 6638965, "equity": 24002349, "fixed_assets": 21993797, "liabilities": 15112804, "long_term_liabilities": 8473839, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 3128, "financing_cash_flow": 84822, "investing_cash_flow": -175124, "net_cash_flow": 7434904, "operating_cash_flow": 7747048, "quarter": 1 }, { "change_in_working_capital": -56907, "financing_cash_flow": -148791, "investing_cash_flow": -395180, "net_cash_flow": 6390484, "operating_cash_flow": 6662070, "quarter": 2 }, { "change_in_working_capital": -99445, "financing_cash_flow": 538, "investing_cash_flow": -213974, "net_cash_flow": 6752830, "operating_cash_flow": 7349345, "quarter": 3 }, { "change_in_working_capital": 61085, "financing_cash_flow": 109832, "investing_cash_flow": -291392, "net_cash_flow": 6013882, "operating_cash_flow": 6402978, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.994644609732551, "current_ratio": 1.9140127476518696, "debt_to_equity_ratio": 0.6770870556744587, "profit_margin": 0.1817959954219833, "quarter": 1, "return_on_assets": 0.1808224069174392, "return_on_equity": 0.25681670354544683 }, { "asset_turnover_ratio": 0.988886111439864, "current_ratio": 1.4788123546307643, "debt_to_equity_ratio": 0.6715939195584668, "profit_margin": 0.1596212531086011, "quarter": 2, "return_on_assets": 0.15784724028972283, "return_on_equity": 0.2278854048323001 }, { "asset_turnover_ratio": 0.9831609505365698, "current_ratio": 1.2115860929747457, "debt_to_equity_ratio": 0.6490676884820074, "profit_margin": 0.1558910582813355, "quarter": 3, "return_on_assets": 0.15326600104002963, "return_on_equity": 0.2191567338584794 }, { "asset_turnover_ratio": 0.9774689112868954, "current_ratio": 1.826535160224523, "debt_to_equity_ratio": 0.6296385407944864, "profit_margin": 0.14977069734865503, "quarter": 4, "return_on_assets": 0.14639620048006893, "return_on_equity": 0.20810683987638043 } ], "income_statement": [ { "depreciation": 2154995, "expenses": 23611191, "income_tax": 1556801, "marketing_expense": 3047418, "net_income": 7148854, "net_profit": 5592053, "operational_expense": 13595480, "product_revenue": 10678982, "quarter": 1, "rd_expense": 4583853, "revenue": 30760045, "salaries_expense": 11708358, "service_revenue": 20081063 }, { "depreciation": 1617938, "expenses": 24454346, "income_tax": 2102151, "marketing_expense": 4172965, "net_income": 7146283, "net_profit": 5044132, "operational_expense": 15433235, "product_revenue": 9565980, "quarter": 2, "rd_expense": 3157389, "revenue": 31600629, "salaries_expense": 10715423, "service_revenue": 22034649 }, { "depreciation": 2288469, "expenses": 25327610, "income_tax": 2075698, "marketing_expense": 2962365, "net_income": 7136574, "net_profit": 5060876, "operational_expense": 17713063, "product_revenue": 7020196, "quarter": 3, "rd_expense": 3067484, "revenue": 32464184, "salaries_expense": 12138803, "service_revenue": 25443988 }, { "depreciation": 1407925, "expenses": 26232059, "income_tax": 2124225, "marketing_expense": 3750493, "net_income": 7119278, "net_profit": 4995053, "operational_expense": 17270935, "product_revenue": 12177041, "quarter": 4, "rd_expense": 3837320, "revenue": 33351337, "salaries_expense": 8494696, "service_revenue": 21174296 } ], "market_conditions": { "gdp_growth": [ 0.03697113609210859, 0.03793018301547603, 0.04738519680527278, 0.04585369062002275 ], "inflation_rate": [ 0.009160156117942186, 0.005439983265173184, 0.008350167883464923, 0.0035454971182910687 ], "interest_rate": [ 0.019784614070989116, 0.02292595615651484, 0.023422362181574268, 0.01796208799990407 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 153001, "billable_hours_per_employee": 109, "client_concentration": 0.32, "client_retention_rate": 0.69, "employee_utilization_rate": 0.75, "gross_billings": 87559426, "net_revenue": 75047317, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 129392 }, { "average_project_size": 195732, "billable_hours_per_employee": 132, "client_concentration": 0.3, "client_retention_rate": 0.62, "employee_utilization_rate": 0.67, "gross_billings": 89492159, "net_revenue": 77573511, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 133747 }, { "average_project_size": 109334, "billable_hours_per_employee": 110, "client_concentration": 0.3, "client_retention_rate": 0.65, "employee_utilization_rate": 0.63, "gross_billings": 100819318, "net_revenue": 80184740, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 138250 }, { "average_project_size": 157717, "billable_hours_per_employee": 80, "client_concentration": 0.11, "client_retention_rate": 0.85, "employee_utilization_rate": 0.78, "gross_billings": 101070011, "net_revenue": 82883866, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 142903 } ], "balance_sheet": [ { "assets": 104299095, "current_assets": 37807810, "current_liabilities": 17474367, "equity": 77831495, "fixed_assets": 66491285, "liabilities": 42507634, "long_term_liabilities": 25033267, "quarter": 1 }, { "assets": 106364344, "current_assets": 42040343, "current_liabilities": 23051160, "equity": 79205412, "fixed_assets": 64324001, "liabilities": 43149857, "long_term_liabilities": 20098697, "quarter": 2 }, { "assets": 108470488, "current_assets": 34323905, "current_liabilities": 22500398, "equity": 80751639, "fixed_assets": 74146583, "liabilities": 43801783, "long_term_liabilities": 21301385, "quarter": 3 }, { "assets": 110618336, "current_assets": 39486245, "current_liabilities": 19880110, "equity": 82609063, "fixed_assets": 71132091, "liabilities": 44463558, "long_term_liabilities": 24583448, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 16161, "financing_cash_flow": 62842, "investing_cash_flow": -373144, "net_cash_flow": 19557678, "operating_cash_flow": 19763310, "quarter": 1 }, { "change_in_working_capital": 82291, "financing_cash_flow": 101911, "investing_cash_flow": -466950, "net_cash_flow": 19862993, "operating_cash_flow": 20111188, "quarter": 2 }, { "change_in_working_capital": -80822, "financing_cash_flow": -169698, "investing_cash_flow": -236291, "net_cash_flow": 20305012, "operating_cash_flow": 20580728, "quarter": 3 }, { "change_in_working_capital": 60715, "financing_cash_flow": 40924, "investing_cash_flow": -175808, "net_cash_flow": 20302814, "operating_cash_flow": 20474458, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7195394840194922, "current_ratio": 2.1636154259550575, "debt_to_equity_ratio": 0.5461495246879171, "profit_margin": 0.21373227773086145, "quarter": 1, "return_on_assets": 0.15378881283677484, "return_on_equity": 0.2060866748094714 }, { "asset_turnover_ratio": 0.7293187555408606, "current_ratio": 1.8237842694250528, "debt_to_equity_ratio": 0.5447841998473538, "profit_margin": 0.2061389873148838, "quarter": 2, "return_on_assets": 0.1503410296969443, "return_on_equity": 0.20189182274564774 }, { "asset_turnover_ratio": 0.7392309325648097, "current_ratio": 1.52547990484435, "debt_to_equity_ratio": 0.5424259314414659, "profit_margin": 0.20057350064363869, "quarter": 3, "return_on_assets": 0.14827013592858548, "return_on_equity": 0.1991654187972581 }, { "asset_turnover_ratio": 0.7492778231630605, "current_ratio": 1.9862186376232325, "debt_to_equity_ratio": 0.5382406770550103, "profit_margin": 0.19852217076843398, "quarter": 4, "return_on_assets": 0.14874825996297755, "return_on_equity": 0.1991825642665866 } ], "income_statement": [ { "depreciation": 3723276, "expenses": 54697056, "income_tax": 4310227, "marketing_expense": 6108176, "net_income": 20350261, "net_profit": 16040034, "operational_expense": 34966948, "product_revenue": 29152185, "quarter": 1, "rd_expense": 5819170, "revenue": 75047317, "salaries_expense": 19241073, "service_revenue": 45895132 }, { "depreciation": 4120263, "expenses": 56591658, "income_tax": 4990928, "marketing_expense": 5948137, "net_income": 20981853, "net_profit": 15990925, "operational_expense": 37632331, "product_revenue": 19139369, "quarter": 2, "rd_expense": 7796007, "revenue": 77573511, "salaries_expense": 23771518, "service_revenue": 58434142 }, { "depreciation": 4497794, "expenses": 58551886, "income_tax": 5549920, "marketing_expense": 8451019, "net_income": 21632854, "net_profit": 16082934, "operational_expense": 39177758, "product_revenue": 32016553, "quarter": 3, "rd_expense": 11160667, "revenue": 80184740, "salaries_expense": 21322441, "service_revenue": 48168187 }, { "depreciation": 4020173, "expenses": 60580012, "income_tax": 5849569, "marketing_expense": 11363202, "net_income": 22303854, "net_profit": 16454285, "operational_expense": 34758094, "product_revenue": 31432440, "quarter": 4, "rd_expense": 9185351, "revenue": 82883866, "salaries_expense": 23708069, "service_revenue": 51451426 } ], "market_conditions": { "gdp_growth": [ 0.0363130506887071, 0.033493432392056, 0.034103866599457855, 0.03833000382644684 ], "inflation_rate": [ 0.006184257817860526, 0.009403207355889244, 0.01160441678108233, 0.009995248956351876 ], "interest_rate": [ 0.019396044317076318, 0.020017056252694117, 0.011734069378878165, 0.01981489842695033 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 88819, "billable_hours_per_employee": 155, "client_concentration": 0.18, "client_retention_rate": 0.84, "employee_utilization_rate": 0.8, "gross_billings": 108669156, "net_revenue": 84631600, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 145917 }, { "average_project_size": 112972, "billable_hours_per_employee": 101, "client_concentration": 0.24, "client_retention_rate": 0.78, "employee_utilization_rate": 0.63, "gross_billings": 112959331, "net_revenue": 87053221, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 150092 }, { "average_project_size": 99610, "billable_hours_per_employee": 152, "client_concentration": 0.39, "client_retention_rate": 0.6, "employee_utilization_rate": 0.6, "gross_billings": 99412637, "net_revenue": 89544135, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 154386 }, { "average_project_size": 174274, "billable_hours_per_employee": 87, "client_concentration": 0.2, "client_retention_rate": 0.89, "employee_utilization_rate": 0.61, "gross_billings": 113083378, "net_revenue": 92106323, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 158804 } ], "balance_sheet": [ { "assets": 114793493, "current_assets": 45295687, "current_liabilities": 28376497, "equity": 83665233, "fixed_assets": 69497806, "liabilities": 54890910, "long_term_liabilities": 26514413, "quarter": 1 }, { "assets": 117604304, "current_assets": 58433073, "current_liabilities": 28015974, "equity": 83641492, "fixed_assets": 59171231, "liabilities": 56339232, "long_term_liabilities": 28323258, "quarter": 2 }, { "assets": 120483941, "current_assets": 37822465, "current_liabilities": 32014033, "equity": 84732726, "fixed_assets": 82661476, "liabilities": 57825768, "long_term_liabilities": 25811735, "quarter": 3 }, { "assets": 123434087, "current_assets": 45047662, "current_liabilities": 33289827, "equity": 88146224, "fixed_assets": 78386425, "liabilities": 59351527, "long_term_liabilities": 26061700, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 60667, "financing_cash_flow": -113399, "investing_cash_flow": -497668, "net_cash_flow": 26179481, "operating_cash_flow": 26595785, "quarter": 1 }, { "change_in_working_capital": -83164, "financing_cash_flow": -16404, "investing_cash_flow": -303176, "net_cash_flow": 26614877, "operating_cash_flow": 26938500, "quarter": 2 }, { "change_in_working_capital": 77649, "financing_cash_flow": -45374, "investing_cash_flow": -303032, "net_cash_flow": 25623474, "operating_cash_flow": 25912381, "quarter": 3 }, { "change_in_working_capital": -96291, "financing_cash_flow": -80183, "investing_cash_flow": -308258, "net_cash_flow": 28263941, "operating_cash_flow": 28640043, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7372508474848831, "current_ratio": 1.5962395569826677, "debt_to_equity_ratio": 0.6560778955817884, "profit_margin": 0.28077751100061915, "quarter": 1, "return_on_assets": 0.20700345793990257, "return_on_equity": 0.2840206038749692 }, { "asset_turnover_ratio": 0.7402213867955036, "current_ratio": 2.0857055692584523, "debt_to_equity_ratio": 0.6735799500085436, "profit_margin": 0.257042987530582, "quarter": 2, "return_on_assets": 0.19026871669594678, "return_on_equity": 0.26752774807029983 }, { "asset_turnover_ratio": 0.7432039013398475, "current_ratio": 1.181433935549451, "debt_to_equity_ratio": 0.6824490457205401, "profit_margin": 0.2465214835120134, "quarter": 3, "return_on_assets": 0.1832157283102152, "return_on_equity": 0.26051980199480423 }, { "asset_turnover_ratio": 0.7461984386857416, "current_ratio": 1.3531960379367547, "debt_to_equity_ratio": 0.6733303402764025, "profit_margin": 0.26125963143702957, "quarter": 4, "return_on_assets": 0.19495152906992377, "return_on_equity": 0.2729971053553014 } ], "income_statement": [ { "depreciation": 2833135, "expenses": 54791483, "income_tax": 6077467, "marketing_expense": 5524716, "net_income": 29840117, "net_profit": 23762650, "operational_expense": 30760542, "product_revenue": 27001901, "quarter": 1, "rd_expense": 7704489, "revenue": 84631600, "salaries_expense": 18862359, "service_revenue": 57629699 }, { "depreciation": 4562080, "expenses": 56619859, "income_tax": 8056942, "marketing_expense": 9906949, "net_income": 30433362, "net_profit": 22376420, "operational_expense": 28388882, "product_revenue": 30771505, "quarter": 2, "rd_expense": 9274166, "revenue": 87053221, "salaries_expense": 26492167, "service_revenue": 56281716 }, { "depreciation": 3837828, "expenses": 58509248, "income_tax": 8960334, "marketing_expense": 6919784, "net_income": 31034887, "net_profit": 22074553, "operational_expense": 31390207, "product_revenue": 19452554, "quarter": 3, "rd_expense": 7282730, "revenue": 89544135, "salaries_expense": 23349806, "service_revenue": 70091581 }, { "depreciation": 4576379, "expenses": 60461686, "income_tax": 7580973, "marketing_expense": 6653301, "net_income": 31644637, "net_profit": 24063664, "operational_expense": 36584049, "product_revenue": 27711579, "quarter": 4, "rd_expense": 9361689, "revenue": 92106323, "salaries_expense": 28504520, "service_revenue": 64394744 } ], "market_conditions": { "gdp_growth": [ 0.027614985636274098, 0.0250968168296553, 0.033634205530529204, 0.02446814765620957 ], "inflation_rate": [ 0.007417821534795653, 0.005872905749548109, 0.0010165983868970965, 0.010558387262336273 ], "interest_rate": [ 0.018079105542071507, 0.019048636774402123, 0.02183228456364076, 0.014411158970741206 ], "year": 2011 }, "random_event": { "description": "Khan-Smith Economic Slowdown Impact in 2011", "impact": -0.06, "type": "Economic Slowdown Impact" }, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 88927, "billable_hours_per_employee": 106, "client_concentration": 0.18, "client_retention_rate": 0.71, "employee_utilization_rate": 0.78, "gross_billings": 61110880, "net_revenue": 50671658, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 87365 }, { "average_project_size": 78382, "billable_hours_per_employee": 103, "client_concentration": 0.17, "client_retention_rate": 0.85, "employee_utilization_rate": 0.74, "gross_billings": 61819636, "net_revenue": 51663031, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 89074 }, { "average_project_size": 61997, "billable_hours_per_employee": 140, "client_concentration": 0.22, "client_retention_rate": 0.87, "employee_utilization_rate": 0.63, "gross_billings": 64215771, "net_revenue": 52673800, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 90817 }, { "average_project_size": 180143, "billable_hours_per_employee": 111, "client_concentration": 0.28, "client_retention_rate": 0.72, "employee_utilization_rate": 0.62, "gross_billings": 65044041, "net_revenue": 53704345, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 92594 } ], "balance_sheet": [ { "assets": 71392457, "current_assets": 28720347, "current_liabilities": 14121275, "equity": 51908290, "fixed_assets": 42672110, "liabilities": 29400766, "long_term_liabilities": 15279491, "quarter": 1 }, { "assets": 73896548, "current_assets": 24352786, "current_liabilities": 16946824, "equity": 54500279, "fixed_assets": 49543762, "liabilities": 29659679, "long_term_liabilities": 12712855, "quarter": 2 }, { "assets": 76488470, "current_assets": 38170650, "current_liabilities": 13024970, "equity": 57372792, "fixed_assets": 38317820, "liabilities": 29920872, "long_term_liabilities": 16895902, "quarter": 3 }, { "assets": 79171304, "current_assets": 29826987, "current_liabilities": 15684483, "equity": 59831064, "fixed_assets": 49344317, "liabilities": 30184365, "long_term_liabilities": 14499882, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -5017, "financing_cash_flow": -48130, "investing_cash_flow": -481802, "net_cash_flow": 11892377, "operating_cash_flow": 12339987, "quarter": 1 }, { "change_in_working_capital": -66735, "financing_cash_flow": -134455, "investing_cash_flow": -269308, "net_cash_flow": 13617657, "operating_cash_flow": 13779937, "quarter": 2 }, { "change_in_working_capital": -34061, "financing_cash_flow": -184140, "investing_cash_flow": -184630, "net_cash_flow": 13957479, "operating_cash_flow": 14430649, "quarter": 3 }, { "change_in_working_capital": -57104, "financing_cash_flow": 134477, "investing_cash_flow": -253866, "net_cash_flow": 13146871, "operating_cash_flow": 13545310, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7097620691216721, "current_ratio": 2.033835259209951, "debt_to_equity_ratio": 0.56639827665292, "profit_margin": 0.19570306935683848, "quarter": 1, "return_on_assets": 0.1389026154401718, "return_on_equity": 0.19104075668838252 }, { "asset_turnover_ratio": 0.6991264463395502, "current_ratio": 1.4370117964286406, "debt_to_equity_ratio": 0.544211507614484, "profit_margin": 0.19866062446084512, "quarter": 2, "return_on_assets": 0.13888889640690658, "return_on_equity": 0.1883184854888541 }, { "asset_turnover_ratio": 0.6886501978664236, "current_ratio": 2.9305748880803564, "debt_to_equity_ratio": 0.5215167496119066, "profit_margin": 0.20513412740299733, "quarter": 3, "return_on_assets": 0.14126565742523023, "return_on_equity": 0.188333069096585 }, { "asset_turnover_ratio": 0.6783309391998898, "current_ratio": 1.9016876106148988, "debt_to_equity_ratio": 0.5044932010568958, "profit_margin": 0.20192267497164335, "quarter": 4, "return_on_assets": 0.13697039775926895, "return_on_equity": 0.1812457321501085 } ], "income_statement": [ { "depreciation": 2423388, "expenses": 38069539, "income_tax": 2685520, "marketing_expense": 5997942, "net_income": 12602119, "net_profit": 9916599, "operational_expense": 22103277, "product_revenue": 12871501, "quarter": 1, "rd_expense": 6815521, "revenue": 50671658, "salaries_expense": 18367035, "service_revenue": 37800157 }, { "depreciation": 3516527, "expenses": 38576196, "income_tax": 2823425, "marketing_expense": 5576536, "net_income": 13086835, "net_profit": 10263410, "operational_expense": 26034233, "product_revenue": 18488875, "quarter": 2, "rd_expense": 4733782, "revenue": 51663031, "salaries_expense": 13195030, "service_revenue": 33174156 }, { "depreciation": 3625455, "expenses": 39089597, "income_tax": 2779009, "marketing_expense": 5737359, "net_income": 13584203, "net_profit": 10805194, "operational_expense": 25468674, "product_revenue": 15404658, "quarter": 3, "rd_expense": 5138801, "revenue": 52673800, "salaries_expense": 12036179, "service_revenue": 37269142 }, { "depreciation": 2701185, "expenses": 39609830, "income_tax": 3250390, "marketing_expense": 5172244, "net_income": 14094515, "net_profit": 10844125, "operational_expense": 20094121, "product_revenue": 15355960, "quarter": 4, "rd_expense": 6014766, "revenue": 53704345, "salaries_expense": 19403274, "service_revenue": 38348385 } ], "market_conditions": { "gdp_growth": [ 0.039465265445316505, 0.04841145370518243, 0.03536762683389026, 0.033869827283869405 ], "inflation_rate": [ 0.00859838143153521, 0.010750521868262867, 0.005406015115203587, 0.01390088324245653 ], "interest_rate": [ 0.014875978883739392, 0.0177342323433269, 0.010450394906458566, 0.012985816204766718 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 128564, "billable_hours_per_employee": 138, "client_concentration": 0.1, "client_retention_rate": 0.85, "employee_utilization_rate": 0.62, "gross_billings": 46465328, "net_revenue": 36783243, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 63419 }, { "average_project_size": 134788, "billable_hours_per_employee": 134, "client_concentration": 0.31, "client_retention_rate": 0.79, "employee_utilization_rate": 0.7, "gross_billings": 42593439, "net_revenue": 37575646, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 64786 }, { "average_project_size": 165000, "billable_hours_per_employee": 82, "client_concentration": 0.36, "client_retention_rate": 0.68, "employee_utilization_rate": 0.72, "gross_billings": 43415767, "net_revenue": 38385120, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 66181 }, { "average_project_size": 115288, "billable_hours_per_employee": 149, "client_concentration": 0.16, "client_retention_rate": 0.84, "employee_utilization_rate": 0.77, "gross_billings": 44034779, "net_revenue": 39212032, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 67607 } ], "balance_sheet": [ { "assets": 36968236, "current_assets": 13720718, "current_liabilities": 8364983, "equity": 28785330, "fixed_assets": 23247518, "liabilities": 15064328, "long_term_liabilities": 6699345, "quarter": 1 }, { "assets": 37719355, "current_assets": 12182135, "current_liabilities": 6753798, "equity": 29261517, "fixed_assets": 25537220, "liabilities": 15354047, "long_term_liabilities": 8600249, "quarter": 2 }, { "assets": 38485735, "current_assets": 12904850, "current_liabilities": 7915960, "equity": 29851252, "fixed_assets": 25580885, "liabilities": 15649339, "long_term_liabilities": 7733379, "quarter": 3 }, { "assets": 39267686, "current_assets": 15558999, "current_liabilities": 7041959, "equity": 30879597, "fixed_assets": 23708687, "liabilities": 15950309, "long_term_liabilities": 8908350, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 655, "financing_cash_flow": 63150, "investing_cash_flow": -463707, "net_cash_flow": 9536642, "operating_cash_flow": 9522509, "quarter": 1 }, { "change_in_working_capital": 11394, "financing_cash_flow": 180853, "investing_cash_flow": -243643, "net_cash_flow": 8804554, "operating_cash_flow": 9002329, "quarter": 2 }, { "change_in_working_capital": 74325, "financing_cash_flow": -11827, "investing_cash_flow": -268226, "net_cash_flow": 8756013, "operating_cash_flow": 9234661, "quarter": 3 }, { "change_in_working_capital": 12392, "financing_cash_flow": -95595, "investing_cash_flow": -324408, "net_cash_flow": 9316550, "operating_cash_flow": 9769428, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9949958932311512, "current_ratio": 1.6402565313043673, "debt_to_equity_ratio": 0.523333517454898, "profit_margin": 0.18708035069121012, "quarter": 1, "return_on_assets": 0.18614418064199764, "return_on_equity": 0.23906003509426502 }, { "asset_turnover_ratio": 0.9961900461977677, "current_ratio": 1.8037458330853247, "debt_to_equity_ratio": 0.5247180793805051, "profit_margin": 0.18352868770373235, "quarter": 2, "return_on_assets": 0.18282945188219682, "return_on_equity": 0.23567503352611555 }, { "asset_turnover_ratio": 0.9973856547107649, "current_ratio": 1.6302318354312049, "debt_to_equity_ratio": 0.5242439747585796, "profit_margin": 0.18274935704252065, "quarter": 3, "return_on_assets": 0.18227158712182578, "return_on_equity": 0.23499369473682377 }, { "asset_turnover_ratio": 0.9985827023267936, "current_ratio": 2.2094702624653166, "debt_to_equity_ratio": 0.5165322915321725, "profit_margin": 0.19285458096127228, "quarter": 4, "return_on_assets": 0.1925812486124087, "return_on_equity": 0.24489374003164613 } ], "income_statement": [ { "depreciation": 2641087, "expenses": 27812588, "income_tax": 2089233, "marketing_expense": 3997602, "net_income": 8970655, "net_profit": 6881422, "operational_expense": 15948432, "product_revenue": 7604537, "quarter": 1, "rd_expense": 4874311, "revenue": 36783243, "salaries_expense": 13050567, "service_revenue": 29178706 }, { "depreciation": 2106120, "expenses": 28330873, "income_tax": 2348564, "marketing_expense": 2955410, "net_income": 9244773, "net_profit": 6896209, "operational_expense": 16935273, "product_revenue": 12697555, "quarter": 2, "rd_expense": 2947312, "revenue": 37575646, "salaries_expense": 13338450, "service_revenue": 24878091 }, { "depreciation": 2219805, "expenses": 28858818, "income_tax": 2511446, "marketing_expense": 3625143, "net_income": 9526302, "net_profit": 7014856, "operational_expense": 17174883, "product_revenue": 14998627, "quarter": 3, "rd_expense": 3037417, "revenue": 38385120, "salaries_expense": 10876995, "service_revenue": 23386493 }, { "depreciation": 2207208, "expenses": 29396600, "income_tax": 2253212, "marketing_expense": 3881516, "net_income": 9815432, "net_profit": 7562220, "operational_expense": 16037203, "product_revenue": 11096746, "quarter": 4, "rd_expense": 2961212, "revenue": 39212032, "salaries_expense": 14618225, "service_revenue": 28115286 } ], "market_conditions": { "gdp_growth": [ 0.031882545840228135, 0.03942725528679114, 0.029328274674797213, 0.033898439287089605 ], "inflation_rate": [ 0.0019437185308110961, 0.0022638495323007183, 0.008424119338494206, 0.008695438655779372 ], "interest_rate": [ 0.010452473063255922, 0.012598407367552262, 0.013344732119787556, 0.01468298463944873 ], "year": 2013 }, "random_event": { "description": "Khan-Smith Industry Recognition in 2013", "impact": -0.04, "type": "Industry Recognition" }, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 103414, "billable_hours_per_employee": 132, "client_concentration": 0.37, "client_retention_rate": 0.88, "employee_utilization_rate": 0.74, "gross_billings": 114481322, "net_revenue": 89739333, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 154723 }, { "average_project_size": 101698, "billable_hours_per_employee": 127, "client_concentration": 0.31, "client_retention_rate": 0.63, "employee_utilization_rate": 0.61, "gross_billings": 115753610, "net_revenue": 93321626, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 160899 }, { "average_project_size": 125068, "billable_hours_per_employee": 141, "client_concentration": 0.18, "client_retention_rate": 0.73, "employee_utilization_rate": 0.7, "gross_billings": 116429360, "net_revenue": 97046921, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 167322 }, { "average_project_size": 130518, "billable_hours_per_employee": 105, "client_concentration": 0.4, "client_retention_rate": 0.72, "employee_utilization_rate": 0.74, "gross_billings": 113497339, "net_revenue": 100920926, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 174002 } ], "balance_sheet": [ { "assets": 125881818, "current_assets": 62777989, "current_liabilities": 34526125, "equity": 79617543, "fixed_assets": 63103829, "liabilities": 71461629, "long_term_liabilities": 36935504, "quarter": 1 }, { "assets": 128725104, "current_assets": 48827840, "current_liabilities": 32510928, "equity": 82105989, "fixed_assets": 79897264, "liabilities": 73022686, "long_term_liabilities": 40511758, "quarter": 2 }, { "assets": 131632611, "current_assets": 48440432, "current_liabilities": 38839787, "equity": 84819220, "fixed_assets": 83192179, "liabilities": 74617843, "long_term_liabilities": 35778056, "quarter": 3 }, { "assets": 134605789, "current_assets": 43707627, "current_liabilities": 40205452, "equity": 88128941, "fixed_assets": 90898162, "liabilities": 76247846, "long_term_liabilities": 36042394, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -16534, "financing_cash_flow": 141131, "investing_cash_flow": -430899, "net_cash_flow": 28453620, "operating_cash_flow": 28985403, "quarter": 1 }, { "change_in_working_capital": 70317, "financing_cash_flow": -22535, "investing_cash_flow": -396593, "net_cash_flow": 30450444, "operating_cash_flow": 30668972, "quarter": 2 }, { "change_in_working_capital": 45438, "financing_cash_flow": 61358, "investing_cash_flow": -267383, "net_cash_flow": 30505872, "operating_cash_flow": 30775578, "quarter": 3 }, { "change_in_working_capital": 65342, "financing_cash_flow": 190954, "investing_cash_flow": -348918, "net_cash_flow": 34863793, "operating_cash_flow": 35278676, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7128855812997553, "current_ratio": 1.81827497293716, "debt_to_equity_ratio": 0.8975613452427187, "profit_margin": 0.2807838342190486, "quarter": 1, "return_on_assets": 0.2001667468768206, "return_on_equity": 0.3164799245312054 }, { "asset_turnover_ratio": 0.7249683480543158, "current_ratio": 1.5018900721628126, "debt_to_equity_ratio": 0.8893710055669629, "profit_margin": 0.2829308932101119, "quarter": 2, "return_on_assets": 0.20511594226406685, "return_on_equity": 0.32157911160414865 }, { "asset_turnover_ratio": 0.7372559144937116, "current_ratio": 1.2471858303445382, "debt_to_equity_ratio": 0.8797280026861837, "profit_margin": 0.2865052462612389, "quarter": 3, "return_on_assets": 0.21122768733957575, "return_on_equity": 0.327808390598263 }, { "asset_turnover_ratio": 0.7497517510186728, "current_ratio": 1.0871069674829175, "debt_to_equity_ratio": 0.8651850928289266, "profit_margin": 0.2949933099107711, "quarter": 4, "return_on_assets": 0.22117175064439465, "return_on_equity": 0.3378118205232944 } ], "income_statement": [ { "depreciation": 3788049, "expenses": 54930998, "income_tax": 9610981, "marketing_expense": 9118005, "net_income": 34808335, "net_profit": 25197354, "operational_expense": 28659440, "product_revenue": 34568402, "quarter": 1, "rd_expense": 7421542, "revenue": 89739333, "salaries_expense": 17365536, "service_revenue": 55170931 }, { "depreciation": 4265401, "expenses": 56999406, "income_tax": 9918649, "marketing_expense": 5988986, "net_income": 36322220, "net_profit": 26403571, "operational_expense": 38924431, "product_revenue": 27714438, "quarter": 2, "rd_expense": 7164404, "revenue": 93321626, "salaries_expense": 28057621, "service_revenue": 65607188 }, { "depreciation": 2971126, "expenses": 59145700, "income_tax": 10096769, "marketing_expense": 9782887, "net_income": 37901221, "net_profit": 27804452, "operational_expense": 39495872, "product_revenue": 22385946, "quarter": 3, "rd_expense": 9163585, "revenue": 97046921, "salaries_expense": 18149640, "service_revenue": 74660975 }, { "depreciation": 5507678, "expenses": 61372811, "income_tax": 9777117, "marketing_expense": 8218347, "net_income": 39548115, "net_profit": 29770998, "operational_expense": 38621917, "product_revenue": 35821287, "quarter": 4, "rd_expense": 8784631, "revenue": 100920926, "salaries_expense": 18675048, "service_revenue": 65099639 } ], "market_conditions": { "gdp_growth": [ 0.05643371265565876, 0.05795553705191471, 0.047234928797320365, 0.055806694349551794 ], "inflation_rate": [ 0.01115599157358148, 0.008351609760032427, 0.006156612686079777, 0.009644870503039069 ], "interest_rate": [ 0.01115493493451189, 0.011800676363536586, 0.012608423893894181, 0.005900048712258057 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 93237, "billable_hours_per_employee": 142, "client_concentration": 0.21, "client_retention_rate": 0.75, "employee_utilization_rate": 0.68, "gross_billings": 67335316, "net_revenue": 53321841, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 91934 }, { "average_project_size": 117136, "billable_hours_per_employee": 91, "client_concentration": 0.29, "client_retention_rate": 0.61, "employee_utilization_rate": 0.79, "gross_billings": 67396280, "net_revenue": 54225462, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 93492 }, { "average_project_size": 160708, "billable_hours_per_employee": 125, "client_concentration": 0.3, "client_retention_rate": 0.71, "employee_utilization_rate": 0.69, "gross_billings": 62032276, "net_revenue": 55144397, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 95077 }, { "average_project_size": 50731, "billable_hours_per_employee": 160, "client_concentration": 0.1, "client_retention_rate": 0.84, "employee_utilization_rate": 0.62, "gross_billings": 64079951, "net_revenue": 56078904, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 96688 } ], "balance_sheet": [ { "assets": 71617517, "current_assets": 25342079, "current_liabilities": 17433305, "equity": 45304109, "fixed_assets": 46275438, "liabilities": 42656693, "long_term_liabilities": 25223388, "quarter": 1 }, { "assets": 73533329, "current_assets": 30764397, "current_liabilities": 21235272, "equity": 46930982, "fixed_assets": 42768932, "liabilities": 43015375, "long_term_liabilities": 21780103, "quarter": 2 }, { "assets": 75500390, "current_assets": 35625688, "current_liabilities": 20465740, "equity": 48076103, "fixed_assets": 39874702, "liabilities": 43377073, "long_term_liabilities": 22911333, "quarter": 3 }, { "assets": 77520072, "current_assets": 38455351, "current_liabilities": 26144723, "equity": 51420590, "fixed_assets": 39064721, "liabilities": 43741812, "long_term_liabilities": 17597089, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -95127, "financing_cash_flow": -190463, "investing_cash_flow": -187998, "net_cash_flow": 18269225, "operating_cash_flow": 18370102, "quarter": 1 }, { "change_in_working_capital": -32996, "financing_cash_flow": -154982, "investing_cash_flow": -426148, "net_cash_flow": 18496966, "operating_cash_flow": 18918618, "quarter": 2 }, { "change_in_working_capital": 47893, "financing_cash_flow": -80633, "investing_cash_flow": -380701, "net_cash_flow": 17555927, "operating_cash_flow": 17734211, "quarter": 3 }, { "change_in_working_capital": 4607, "financing_cash_flow": -159068, "investing_cash_flow": -347036, "net_cash_flow": 20883245, "operating_cash_flow": 20823310, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7445362982913803, "current_ratio": 1.453658901740089, "debt_to_equity_ratio": 0.9415634462648852, "profit_margin": 0.30650263932184935, "quarter": 1, "return_on_assets": 0.2282023404972278, "return_on_equity": 0.3607461963328757 }, { "asset_turnover_ratio": 0.7374269972191794, "current_ratio": 1.4487404258349033, "debt_to_equity_ratio": 0.916566693618301, "profit_margin": 0.3026812016834453, "quarter": 2, "return_on_assets": 0.2232052896721159, "return_on_equity": 0.3497269245293013 }, { "asset_turnover_ratio": 0.7303855913856869, "current_ratio": 1.7407476103966921, "debt_to_equity_ratio": 0.9022585087647391, "profit_margin": 0.28929114956139607, "quarter": 3, "return_on_assets": 0.21129408735504546, "return_on_equity": 0.33182360891439144 }, { "asset_turnover_ratio": 0.7234114024042703, "current_ratio": 1.4708647324356812, "debt_to_equity_ratio": 0.8506672521649401, "profit_margin": 0.3145983380844961, "quarter": 4, "return_on_assets": 0.22758402494775803, "return_on_equity": 0.3430985525448074 } ], "income_statement": [ { "depreciation": 2026817, "expenses": 32081413, "income_tax": 4897143, "marketing_expense": 5013924, "net_income": 21240428, "net_profit": 16343285, "operational_expense": 19916369, "product_revenue": 15953942, "quarter": 1, "rd_expense": 6146329, "revenue": 53321841, "salaries_expense": 10944941, "service_revenue": 37367899 }, { "depreciation": 2505590, "expenses": 32477440, "income_tax": 5334994, "marketing_expense": 5019734, "net_income": 21748022, "net_profit": 16413028, "operational_expense": 18898673, "product_revenue": 20960828, "quarter": 2, "rd_expense": 3821026, "revenue": 54225462, "salaries_expense": 10332812, "service_revenue": 33264634 }, { "depreciation": 1781425, "expenses": 32878357, "income_tax": 6313254, "marketing_expense": 6574049, "net_income": 22266040, "net_profit": 15952786, "operational_expense": 19113818, "product_revenue": 12746376, "quarter": 3, "rd_expense": 3328959, "revenue": 55144397, "salaries_expense": 15378848, "service_revenue": 42398021 }, { "depreciation": 3180980, "expenses": 33284222, "income_tax": 5152352, "marketing_expense": 3714623, "net_income": 22794682, "net_profit": 17642330, "operational_expense": 22735902, "product_revenue": 17053435, "quarter": 4, "rd_expense": 3567582, "revenue": 56078904, "salaries_expense": 11897177, "service_revenue": 39025469 } ], "market_conditions": { "gdp_growth": [ 0.05265964570512077, 0.06125509771845637, 0.06565830867363098, 0.04964922398619647 ], "inflation_rate": [ 0.011165020514946802, 0.007787279832056179, 0.00765160939947474, 0.006299581011617122 ], "interest_rate": [ 0.013714748245069259, 0.014713541211611196, 0.012353971998971725, 0.016682853363356225 ], "year": 2015 }, "random_event": null, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 196151, "billable_hours_per_employee": 91, "client_concentration": 0.1, "client_retention_rate": 0.79, "employee_utilization_rate": 0.65, "gross_billings": 101768150, "net_revenue": 82223308, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 141764 }, { "average_project_size": 101815, "billable_hours_per_employee": 82, "client_concentration": 0.27, "client_retention_rate": 0.73, "employee_utilization_rate": 0.62, "gross_billings": 106331633, "net_revenue": 85582245, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 147556 }, { "average_project_size": 194343, "billable_hours_per_employee": 123, "client_concentration": 0.34, "client_retention_rate": 0.73, "employee_utilization_rate": 0.72, "gross_billings": 110808527, "net_revenue": 89078401, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 153583 }, { "average_project_size": 97265, "billable_hours_per_employee": 89, "client_concentration": 0.32, "client_retention_rate": 0.79, "employee_utilization_rate": 0.79, "gross_billings": 118295039, "net_revenue": 92717379, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 159858 } ], "balance_sheet": [ { "assets": 109259832, "current_assets": 46302724, "current_liabilities": 26436872, "equity": 65645355, "fixed_assets": 62957108, "liabilities": 57757305, "long_term_liabilities": 31320433, "quarter": 1 }, { "assets": 112130963, "current_assets": 45468940, "current_liabilities": 30426043, "equity": 70640284, "fixed_assets": 66662023, "liabilities": 58189343, "long_term_liabilities": 27763300, "quarter": 2 }, { "assets": 115077542, "current_assets": 39265171, "current_liabilities": 29513766, "equity": 74246625, "fixed_assets": 75812371, "liabilities": 58624613, "long_term_liabilities": 29110847, "quarter": 3 }, { "assets": 118101550, "current_assets": 52791537, "current_liabilities": 28440124, "equity": 76619583, "fixed_assets": 65310013, "liabilities": 59063140, "long_term_liabilities": 30623016, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 24053, "financing_cash_flow": -159549, "investing_cash_flow": -118761, "net_cash_flow": 19812513, "operating_cash_flow": 20306131, "quarter": 1 }, { "change_in_working_capital": -64677, "financing_cash_flow": 175789, "investing_cash_flow": -476113, "net_cash_flow": 20021202, "operating_cash_flow": 20588122, "quarter": 2 }, { "change_in_working_capital": -1063, "financing_cash_flow": -107955, "investing_cash_flow": -131806, "net_cash_flow": 22178581, "operating_cash_flow": 22429501, "quarter": 3 }, { "change_in_working_capital": 1557, "financing_cash_flow": -193609, "investing_cash_flow": -304802, "net_cash_flow": 21424614, "operating_cash_flow": 21683154, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7525483656244318, "current_ratio": 1.751444875929346, "debt_to_equity_ratio": 0.879838413548072, "profit_margin": 0.17200509617054083, "quarter": 1, "return_on_assets": 0.12944215400221373, "return_on_equity": 0.21544293575684068 }, { "asset_turnover_ratio": 0.7632347275925919, "current_ratio": 1.4944085893785137, "debt_to_equity_ratio": 0.8237416344475625, "profit_margin": 0.19511832156307654, "quarter": 2, "return_on_assets": 0.14892107900651846, "return_on_equity": 0.23639010284839737 }, { "asset_turnover_ratio": 0.7740728508087181, "current_ratio": 1.3304019215982128, "debt_to_equity_ratio": 0.7895929680305334, "profit_margin": 0.19975320392201473, "quarter": 3, "return_on_assets": 0.15462353201808915, "return_on_equity": 0.23965663085695815 }, { "asset_turnover_ratio": 0.785064878488047, "current_ratio": 1.8562344172620344, "debt_to_equity_ratio": 0.7708621958957934, "profit_margin": 0.18962111730962541, "quarter": 4, "return_on_assets": 0.14886487941944876, "return_on_equity": 0.22946056754185154 } ], "income_statement": [ { "depreciation": 6163303, "expenses": 62107072, "income_tax": 5973408, "marketing_expense": 7374613, "net_income": 20116236, "net_profit": 14142828, "operational_expense": 43376465, "product_revenue": 23748995, "quarter": 1, "rd_expense": 8120648, "revenue": 82223308, "salaries_expense": 29857565, "service_revenue": 58474313 }, { "depreciation": 3889458, "expenses": 64372322, "income_tax": 4511259, "marketing_expense": 9900390, "net_income": 21209923, "net_profit": 16698664, "operational_expense": 44821520, "product_revenue": 28261349, "quarter": 2, "rd_expense": 7294025, "revenue": 85582245, "salaries_expense": 23349785, "service_revenue": 57320896 }, { "depreciation": 4635805, "expenses": 66720195, "income_tax": 4564510, "marketing_expense": 8371887, "net_income": 22358206, "net_profit": 17793696, "operational_expense": 41133716, "product_revenue": 20004944, "quarter": 3, "rd_expense": 12334687, "revenue": 89078401, "salaries_expense": 25221579, "service_revenue": 69073457 }, { "depreciation": 4101981, "expenses": 69153702, "income_tax": 5982504, "marketing_expense": 9012367, "net_income": 23563677, "net_profit": 17581173, "operational_expense": 40147512, "product_revenue": 22539536, "quarter": 4, "rd_expense": 7476315, "revenue": 92717379, "salaries_expense": 23660970, "service_revenue": 70177843 } ], "market_conditions": { "gdp_growth": [ 0.05796214194131627, 0.053595946415530754, 0.06307539128934012, 0.04890013339067095 ], "inflation_rate": [ 0.011845252482078326, 0.009442009440414203, 0.007675275840099497, 0.007211255638778221 ], "interest_rate": [ 0.014104239729100075, 0.00944353898190776, 0.01533186647577144, 0.012137776474333402 ], "year": 2016 }, "random_event": null, "year": 2016 }, { "advertising_kpis": [ { "average_project_size": 60962, "billable_hours_per_employee": 144, "client_concentration": 0.36, "client_retention_rate": 0.63, "employee_utilization_rate": 0.7, "gross_billings": 33217445, "net_revenue": 28194364, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 48611 }, { "average_project_size": 78535, "billable_hours_per_employee": 143, "client_concentration": 0.17, "client_retention_rate": 0.76, "employee_utilization_rate": 0.62, "gross_billings": 37092103, "net_revenue": 28709382, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 49499 }, { "average_project_size": 159353, "billable_hours_per_employee": 140, "client_concentration": 0.18, "client_retention_rate": 0.7, "employee_utilization_rate": 0.63, "gross_billings": 35946884, "net_revenue": 29233808, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 50403 }, { "average_project_size": 129653, "billable_hours_per_employee": 98, "client_concentration": 0.12, "client_retention_rate": 0.85, "employee_utilization_rate": 0.78, "gross_billings": 34640079, "net_revenue": 29767814, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 51324 } ], "balance_sheet": [ { "assets": 34710870, "current_assets": 10603285, "current_liabilities": 7272334, "equity": 25835415, "fixed_assets": 24107585, "liabilities": 16849009, "long_term_liabilities": 9576675, "quarter": 1 }, { "assets": 35697835, "current_assets": 12688863, "current_liabilities": 8766845, "equity": 25843320, "fixed_assets": 23008972, "liabilities": 17036560, "long_term_liabilities": 8269715, "quarter": 2 }, { "assets": 36712864, "current_assets": 12323399, "current_liabilities": 9465184, "equity": 26940468, "fixed_assets": 24389465, "liabilities": 17226199, "long_term_liabilities": 7761015, "quarter": 3 }, { "assets": 37756754, "current_assets": 16723664, "current_liabilities": 8851964, "equity": 28463222, "fixed_assets": 21033090, "liabilities": 17417948, "long_term_liabilities": 8565984, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -10208, "financing_cash_flow": 44554, "investing_cash_flow": -216266, "net_cash_flow": 8415920, "operating_cash_flow": 8889541, "quarter": 1 }, { "change_in_working_capital": 7605, "financing_cash_flow": -3100, "investing_cash_flow": -331645, "net_cash_flow": 8500574, "operating_cash_flow": 8788741, "quarter": 2 }, { "change_in_working_capital": -40471, "financing_cash_flow": -192052, "investing_cash_flow": -477753, "net_cash_flow": 8219556, "operating_cash_flow": 8750405, "quarter": 3 }, { "change_in_working_capital": -75071, "financing_cash_flow": 131028, "investing_cash_flow": -134621, "net_cash_flow": 9726309, "operating_cash_flow": 10031793, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8122632477952871, "current_ratio": 1.458030530500937, "debt_to_equity_ratio": 0.6521671511760117, "profit_margin": 0.2828066630621638, "quarter": 1, "return_on_assets": 0.2297134586370206, "return_on_equity": 0.3086288337152703 }, { "asset_turnover_ratio": 0.8042331418698081, "current_ratio": 1.4473693786076975, "debt_to_equity_ratio": 0.6592248983489737, "profit_margin": 0.25016369213381184, "quarter": 2, "return_on_assets": 0.20118993210652691, "return_on_equity": 0.27790721161213033 }, { "asset_turnover_ratio": 0.796282414796078, "current_ratio": 1.3019714143961703, "debt_to_equity_ratio": 0.639417214281504, "profit_margin": 0.2549720173300721, "quarter": 3, "return_on_assets": 0.20302973366501725, "return_on_equity": 0.2766768194227361 }, { "asset_turnover_ratio": 0.7884103066699008, "current_ratio": 1.8892602816730841, "debt_to_equity_ratio": 0.6119457593381382, "profit_margin": 0.2729261879962029, "quarter": 4, "return_on_assets": 0.21517781957633328, "return_on_equity": 0.28543557015435567 } ], "income_statement": [ { "depreciation": 915987, "expenses": 18122905, "income_tax": 2097905, "marketing_expense": 2805695, "net_income": 10071459, "net_profit": 7973554, "operational_expense": 10721106, "product_revenue": 6410956, "quarter": 1, "rd_expense": 3310705, "revenue": 28194364, "salaries_expense": 7367306, "service_revenue": 21783408 }, { "depreciation": 1606696, "expenses": 18482511, "income_tax": 3044826, "marketing_expense": 2128604, "net_income": 10226871, "net_profit": 7182045, "operational_expense": 12288125, "product_revenue": 8472633, "quarter": 2, "rd_expense": 2050194, "revenue": 28709382, "salaries_expense": 8850696, "service_revenue": 20236749 }, { "depreciation": 1296602, "expenses": 18849252, "income_tax": 2930753, "marketing_expense": 2785140, "net_income": 10384556, "net_profit": 7453803, "operational_expense": 11819917, "product_revenue": 11448839, "quarter": 3, "rd_expense": 2306621, "revenue": 29233808, "salaries_expense": 7728876, "service_revenue": 17784969 }, { "depreciation": 1907377, "expenses": 19223271, "income_tax": 2420127, "marketing_expense": 3415279, "net_income": 10544543, "net_profit": 8124416, "operational_expense": 12924527, "product_revenue": 10936262, "quarter": 4, "rd_expense": 1954086, "revenue": 29767814, "salaries_expense": 7710213, "service_revenue": 18831552 } ], "market_conditions": { "gdp_growth": [ 0.05247898727827935, 0.061429238942893906, 0.059221419195468215, 0.05351007796639853 ], "inflation_rate": [ 0.0032712585869780764, 0.009794960160655126, 0.00636466764017994, 0.007124335398540608 ], "interest_rate": [ 0.021585397894948215, 0.02198602112174372, 0.01994330081896941, 0.014955430674329393 ], "year": 2017 }, "random_event": null, "year": 2017 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Poor", "founding_year": 1998, "industry": "Advertising", "location": "Lake Thomasside", "name": "Fields-Bass", "num_employees": 279, "region": "Europe", "revenue_size": "Large", "website": "www.fields-bass.com" }

[ { "advertising_kpis": [ { "average_project_size": 77871, "billable_hours_per_employee": 110, "client_concentration": 0.12, "client_retention_rate": 0.65, "employee_utilization_rate": 0.73, "gross_billings": 73311912, "net_revenue": 58221144, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 208678 }, { "average_project_size": 64762, "billable_hours_per_employee": 105, "client_concentration": 0.17, "client_retention_rate": 0.86, "employee_utilization_rate": 0.8, "gross_billings": 73909281, "net_revenue": 58784105, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 210696 }, { "average_project_size": 76852, "billable_hours_per_employee": 124, "client_concentration": 0.19, "client_retention_rate": 0.76, "employee_utilization_rate": 0.78, "gross_billings": 77016535, "net_revenue": 59352511, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 212733 }, { "average_project_size": 64575, "billable_hours_per_employee": 159, "client_concentration": 0.25, "client_retention_rate": 0.79, "employee_utilization_rate": 0.66, "gross_billings": 66190033, "net_revenue": 59926413, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 214790 } ], "balance_sheet": [ { "assets": 78941612, "current_assets": 25392386, "current_liabilities": 19064366, "equity": 49836458, "fixed_assets": 53549226, "liabilities": 42542202, "long_term_liabilities": 23477836, "quarter": 1 }, { "assets": 80350004, "current_assets": 36585719, "current_liabilities": 19384872, "equity": 51228033, "fixed_assets": 43764285, "liabilities": 43636393, "long_term_liabilities": 24251521, "quarter": 2 }, { "assets": 81783523, "current_assets": 34544785, "current_liabilities": 22021656, "equity": 51067301, "fixed_assets": 47238738, "liabilities": 44758727, "long_term_liabilities": 22737071, "quarter": 3 }, { "assets": 83242618, "current_assets": 25934843, "current_liabilities": 26903039, "equity": 52850451, "fixed_assets": 57307775, "liabilities": 45909928, "long_term_liabilities": 19006889, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -21493, "financing_cash_flow": 164431, "investing_cash_flow": -122389, "net_cash_flow": 15908753, "operating_cash_flow": 16319059, "quarter": 1 }, { "change_in_working_capital": -74610, "financing_cash_flow": 18248, "investing_cash_flow": -171797, "net_cash_flow": 16558133, "operating_cash_flow": 16947856, "quarter": 2 }, { "change_in_working_capital": -39838, "financing_cash_flow": -156393, "investing_cash_flow": -337153, "net_cash_flow": 16261875, "operating_cash_flow": 16673856, "quarter": 3 }, { "change_in_working_capital": 71141, "financing_cash_flow": -145546, "investing_cash_flow": -155809, "net_cash_flow": 17553020, "operating_cash_flow": 17918384, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7375216001416338, "current_ratio": 1.3319292128571179, "debt_to_equity_ratio": 0.8536361472558904, "profit_margin": 0.2307932664462931, "quarter": 1, "return_on_assets": 0.17021501917138454, "return_on_equity": 0.2696228532132039 }, { "asset_turnover_ratio": 0.7316005236290966, "current_ratio": 1.8873335351401856, "debt_to_equity_ratio": 0.8518069198557751, "profit_margin": 0.2469106572261328, "quarter": 2, "return_on_assets": 0.18063996611624314, "return_on_equity": 0.28332967615602184 }, { "asset_turnover_ratio": 0.7257270024916878, "current_ratio": 1.5686733549920133, "debt_to_equity_ratio": 0.8764654901186182, "profit_margin": 0.23659496057378263, "quarter": 3, "return_on_assets": 0.17170335154185032, "return_on_equity": 0.2749803636577543 }, { "asset_turnover_ratio": 0.7199006283055633, "current_ratio": 0.9640116493902418, "debt_to_equity_ratio": 0.86867618215784, "profit_margin": 0.258946935469006, "quarter": 4, "return_on_assets": 0.18641606154193757, "return_on_equity": 0.2936164347963653 } ], "income_statement": [ { "depreciation": 2882011, "expenses": 39185746, "income_tax": 5598350, "marketing_expense": 7353378, "net_income": 19035398, "net_profit": 13437048, "operational_expense": 19976187, "product_revenue": 14094386, "quarter": 1, "rd_expense": 7556023, "revenue": 58221144, "salaries_expense": 16789474, "service_revenue": 44126758 }, { "depreciation": 2433434, "expenses": 39484681, "income_tax": 4785002, "marketing_expense": 7060349, "net_income": 19299424, "net_profit": 14514422, "operational_expense": 20672467, "product_revenue": 13856217, "quarter": 2, "rd_expense": 4145546, "revenue": 58784105, "salaries_expense": 14738862, "service_revenue": 44927888 }, { "depreciation": 2631351, "expenses": 39785897, "income_tax": 5524109, "marketing_expense": 4094807, "net_income": 19566614, "net_profit": 14042505, "operational_expense": 24311610, "product_revenue": 12746584, "quarter": 3, "rd_expense": 5174306, "revenue": 59352511, "salaries_expense": 14042547, "service_revenue": 46605927 }, { "depreciation": 2400623, "expenses": 40089411, "income_tax": 4319241, "marketing_expense": 4795532, "net_income": 19837002, "net_profit": 15517761, "operational_expense": 22743359, "product_revenue": 19443189, "quarter": 4, "rd_expense": 7329074, "revenue": 59926413, "salaries_expense": 18806386, "service_revenue": 40483224 } ], "market_conditions": { "gdp_growth": [ 0.06048106666898329, 0.06328040571422365, 0.04824060650302334, 0.06241197028677617 ], "inflation_rate": [ 0.00466697352444041, 0.008131701576988839, 0.006028766650045649, 0.007167288387039548 ], "interest_rate": [ 0.012685051985721778, 0.01247654123313827, 0.016352463852761213, 0.015201050605116988 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 190969, "billable_hours_per_employee": 152, "client_concentration": 0.25, "client_retention_rate": 0.71, "employee_utilization_rate": 0.63, "gross_billings": 76578000, "net_revenue": 64339727, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 230608 }, { "average_project_size": 97352, "billable_hours_per_employee": 82, "client_concentration": 0.24, "client_retention_rate": 0.88, "employee_utilization_rate": 0.68, "gross_billings": 70933794, "net_revenue": 63156406, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 226367 }, { "average_project_size": 170756, "billable_hours_per_employee": 92, "client_concentration": 0.26, "client_retention_rate": 0.73, "employee_utilization_rate": 0.74, "gross_billings": 74749074, "net_revenue": 61994848, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 222204 }, { "average_project_size": 83799, "billable_hours_per_employee": 101, "client_concentration": 0.16, "client_retention_rate": 0.79, "employee_utilization_rate": 0.74, "gross_billings": 70857808, "net_revenue": 60854653, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 218117 } ], "balance_sheet": [ { "assets": 95231634, "current_assets": 41653293, "current_liabilities": 32229428, "equity": 57255189, "fixed_assets": 53578341, "liabilities": 54575827, "long_term_liabilities": 22346399, "quarter": 1 }, { "assets": 98573804, "current_assets": 43918238, "current_liabilities": 31338037, "equity": 58655188, "fixed_assets": 54655566, "liabilities": 55749165, "long_term_liabilities": 24411128, "quarter": 2 }, { "assets": 102033269, "current_assets": 37134300, "current_liabilities": 33473594, "equity": 62571639, "fixed_assets": 64898969, "liabilities": 56947728, "long_term_liabilities": 23474134, "quarter": 3 }, { "assets": 105614144, "current_assets": 44982336, "current_liabilities": 27817248, "equity": 64424226, "fixed_assets": 60631808, "liabilities": 58172060, "long_term_liabilities": 30354812, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -26028, "financing_cash_flow": 196470, "investing_cash_flow": -345242, "net_cash_flow": 19250308, "operating_cash_flow": 19888953, "quarter": 1 }, { "change_in_working_capital": -28408, "financing_cash_flow": 147816, "investing_cash_flow": -211870, "net_cash_flow": 17809508, "operating_cash_flow": 18096009, "quarter": 2 }, { "change_in_working_capital": -1602, "financing_cash_flow": -96325, "investing_cash_flow": -203157, "net_cash_flow": 19916586, "operating_cash_flow": 20288104, "quarter": 3 }, { "change_in_working_capital": 95465, "financing_cash_flow": 97066, "investing_cash_flow": -172132, "net_cash_flow": 19794724, "operating_cash_flow": 20129340, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6756129691106634, "current_ratio": 1.2923993872928803, "debt_to_equity_ratio": 0.9532031585818361, "profit_margin": 0.25799584135630543, "quarter": 1, "return_on_assets": 0.17430533639693718, "return_on_equity": 0.2899192595451916 }, { "asset_turnover_ratio": 0.6407017223358855, "current_ratio": 1.4014355142921044, "debt_to_equity_ratio": 0.950455823276877, "profit_margin": 0.25065626755265336, "quarter": 2, "return_on_assets": 0.16059590233526952, "return_on_equity": 0.2698917101757478 }, { "asset_turnover_ratio": 0.6075944503944101, "current_ratio": 1.109361008560957, "debt_to_equity_ratio": 0.9101204461017874, "profit_margin": 0.282057276759514, "quarter": 3, "return_on_assets": 0.1713764360524409, "return_on_equity": 0.2794572473960607 }, { "asset_turnover_ratio": 0.576197947502183, "current_ratio": 1.6170663611296128, "debt_to_equity_ratio": 0.9029531841018936, "profit_margin": 0.2790606989411311, "quarter": 4, "return_on_assets": 0.16079420195840435, "return_on_equity": 0.2635986965524429 } ], "income_statement": [ { "depreciation": 3289571, "expenses": 41434218, "income_tax": 6306127, "marketing_expense": 7084384, "net_income": 22905509, "net_profit": 16599382, "operational_expense": 28085849, "product_revenue": 23771562, "quarter": 1, "rd_expense": 5032477, "revenue": 64339727, "salaries_expense": 19824491, "service_revenue": 40568165 }, { "depreciation": 2265460, "expenses": 40624388, "income_tax": 6701469, "marketing_expense": 4548427, "net_income": 22532018, "net_profit": 15830549, "operational_expense": 25287707, "product_revenue": 17463696, "quarter": 2, "rd_expense": 6048829, "revenue": 63156406, "salaries_expense": 18091253, "service_revenue": 45692710 }, { "depreciation": 2802006, "expenses": 39830387, "income_tax": 4678363, "marketing_expense": 4277913, "net_income": 22164461, "net_profit": 17486098, "operational_expense": 21118660, "product_revenue": 15434268, "quarter": 3, "rd_expense": 6425886, "revenue": 61994848, "salaries_expense": 13818255, "service_revenue": 46560580 }, { "depreciation": 3147198, "expenses": 39051905, "income_tax": 4820606, "marketing_expense": 4167254, "net_income": 21802748, "net_profit": 16982142, "operational_expense": 20143013, "product_revenue": 19827975, "quarter": 4, "rd_expense": 6631952, "revenue": 60854653, "salaries_expense": 18214733, "service_revenue": 41026678 } ], "market_conditions": { "gdp_growth": [ 0.0406360027938033, 0.04792611547147145, 0.04101788778500778, 0.05076207414748139 ], "inflation_rate": [ 0.005662279058577568, 0.00950813489154043, 0.005526682434811661, 0.006556661938132792 ], "interest_rate": [ 0.019306179381838602, 0.015274690028983635, 0.021579628880063723, 0.014500700371933935 ], "year": 1999 }, "random_event": { "description": "Fields-Bass Introduction of New Service in 1999", "impact": -0.02, "type": "Introduction of New Service" }, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 142556, "billable_hours_per_employee": 124, "client_concentration": 0.28, "client_retention_rate": 0.74, "employee_utilization_rate": 0.64, "gross_billings": 69954749, "net_revenue": 59059203, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 211682 }, { "average_project_size": 146178, "billable_hours_per_employee": 95, "client_concentration": 0.15, "client_retention_rate": 0.74, "employee_utilization_rate": 0.73, "gross_billings": 67395753, "net_revenue": 59476196, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 213176 }, { "average_project_size": 116594, "billable_hours_per_employee": 131, "client_concentration": 0.35, "client_retention_rate": 0.64, "employee_utilization_rate": 0.67, "gross_billings": 76898691, "net_revenue": 59896134, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 214681 }, { "average_project_size": 121933, "billable_hours_per_employee": 126, "client_concentration": 0.14, "client_retention_rate": 0.83, "employee_utilization_rate": 0.66, "gross_billings": 72497475, "net_revenue": 60319036, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 216197 } ], "balance_sheet": [ { "assets": 62382905, "current_assets": 31183873, "current_liabilities": 14260126, "equity": 44604603, "fixed_assets": 31199032, "liabilities": 31147231, "long_term_liabilities": 16887105, "quarter": 1 }, { "assets": 64145704, "current_assets": 22605337, "current_liabilities": 17704840, "equity": 45633095, "fixed_assets": 41540367, "liabilities": 31768910, "long_term_liabilities": 14064070, "quarter": 2 }, { "assets": 65958316, "current_assets": 31930007, "current_liabilities": 15878899, "equity": 45913058, "fixed_assets": 34028309, "liabilities": 32402998, "long_term_liabilities": 16524099, "quarter": 3 }, { "assets": 67822149, "current_assets": 28577011, "current_liabilities": 16990903, "equity": 47451510, "fixed_assets": 39245138, "liabilities": 33049742, "long_term_liabilities": 16058839, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 82553, "financing_cash_flow": 66257, "investing_cash_flow": -352393, "net_cash_flow": 16136048, "operating_cash_flow": 16658508, "quarter": 1 }, { "change_in_working_capital": 27782, "financing_cash_flow": 128434, "investing_cash_flow": -132466, "net_cash_flow": 16723019, "operating_cash_flow": 16914876, "quarter": 2 }, { "change_in_working_capital": 49843, "financing_cash_flow": -191729, "investing_cash_flow": -391413, "net_cash_flow": 15941827, "operating_cash_flow": 16314712, "quarter": 3 }, { "change_in_working_capital": 71787, "financing_cash_flow": 140088, "investing_cash_flow": -469264, "net_cash_flow": 14861359, "operating_cash_flow": 14978559, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9467209486316804, "current_ratio": 2.1867880410032843, "debt_to_equity_ratio": 0.6982963395055887, "profit_margin": 0.22636487322729362, "quarter": 1, "return_on_assets": 0.21430436751863352, "return_on_equity": 0.29972083822828777 }, { "asset_turnover_ratio": 0.9272046651791366, "current_ratio": 1.2767885504754632, "debt_to_equity_ratio": 0.696181356973486, "profit_margin": 0.22288414343109636, "quarter": 2, "return_on_assets": 0.20665921758376835, "return_on_equity": 0.2904975215904159 }, { "asset_turnover_ratio": 0.9080907098962321, "current_ratio": 2.010845147387108, "debt_to_equity_ratio": 0.7057468923111155, "profit_margin": 0.20631949300767893, "quarter": 3, "return_on_assets": 0.18735681487077382, "return_on_equity": 0.26915523683915804 }, { "asset_turnover_ratio": 0.8893707570369084, "current_ratio": 1.681900661783544, "debt_to_equity_ratio": 0.6964950535820672, "profit_margin": 0.21020069020996954, "quarter": 4, "return_on_assets": 0.18694634698172127, "return_on_equity": 0.2672012545017008 } ], "income_statement": [ { "depreciation": 3289579, "expenses": 42254814, "income_tax": 3435460, "marketing_expense": 7081473, "net_income": 16804389, "net_profit": 13368929, "operational_expense": 28261424, "product_revenue": 14870042, "quarter": 1, "rd_expense": 5553381, "revenue": 59059203, "salaries_expense": 13595028, "service_revenue": 44189161 }, { "depreciation": 3658575, "expenses": 42649524, "income_tax": 3570371, "marketing_expense": 8331573, "net_income": 16826672, "net_profit": 13256301, "operational_expense": 23694899, "product_revenue": 17287845, "quarter": 2, "rd_expense": 4596840, "revenue": 59476196, "salaries_expense": 13868843, "service_revenue": 42188351 }, { "depreciation": 3956972, "expenses": 43047922, "income_tax": 4490472, "marketing_expense": 7956591, "net_income": 16848212, "net_profit": 12357740, "operational_expense": 27262628, "product_revenue": 16094397, "quarter": 3, "rd_expense": 6283370, "revenue": 59896134, "salaries_expense": 20495103, "service_revenue": 43801737 }, { "depreciation": 2299456, "expenses": 43450041, "income_tax": 4189892, "marketing_expense": 5205477, "net_income": 16868995, "net_profit": 12679103, "operational_expense": 26278655, "product_revenue": 13151305, "quarter": 4, "rd_expense": 8149338, "revenue": 60319036, "salaries_expense": 17873435, "service_revenue": 47167731 } ], "market_conditions": { "gdp_growth": [ 0.027257109165415384, 0.03728773340806328, 0.027594115390387794, 0.02645518481872672 ], "inflation_rate": [ 0.007525060818539147, 0.0020138331097396727, 0.007947635234684117, 0.01102808435459142 ], "interest_rate": [ 0.012682859380920107, 0.016237919574146012, 0.01882152301898416, 0.010702631190201208 ], "year": 2000 }, "random_event": { "description": "Fields-Bass Economic Slowdown Impact in 2000", "impact": -0.05, "type": "Economic Slowdown Impact" }, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 148502, "billable_hours_per_employee": 91, "client_concentration": 0.22, "client_retention_rate": 0.65, "employee_utilization_rate": 0.77, "gross_billings": 119156224, "net_revenue": 93037093, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 333466 }, { "average_project_size": 170665, "billable_hours_per_employee": 81, "client_concentration": 0.12, "client_retention_rate": 0.68, "employee_utilization_rate": 0.65, "gross_billings": 114046106, "net_revenue": 93920793, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 336634 }, { "average_project_size": 92211, "billable_hours_per_employee": 135, "client_concentration": 0.27, "client_retention_rate": 0.78, "employee_utilization_rate": 0.79, "gross_billings": 105905636, "net_revenue": 94812888, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 339831 }, { "average_project_size": 154380, "billable_hours_per_employee": 133, "client_concentration": 0.28, "client_retention_rate": 0.89, "employee_utilization_rate": 0.62, "gross_billings": 120004394, "net_revenue": 95713456, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 343059 } ], "balance_sheet": [ { "assets": 118961466, "current_assets": 44280383, "current_liabilities": 32208348, "equity": 80497989, "fixed_assets": 74681083, "liabilities": 61794955, "long_term_liabilities": 29586607, "quarter": 1 }, { "assets": 122294307, "current_assets": 49427505, "current_liabilities": 32348770, "equity": 84248662, "fixed_assets": 72866802, "liabilities": 63320000, "long_term_liabilities": 30971230, "quarter": 2 }, { "assets": 125720522, "current_assets": 38766301, "current_liabilities": 26317126, "equity": 85649787, "fixed_assets": 86954221, "liabilities": 64882681, "long_term_liabilities": 38565555, "quarter": 3 }, { "assets": 129242727, "current_assets": 58598923, "current_liabilities": 29627409, "equity": 88908578, "fixed_assets": 70643804, "liabilities": 66483928, "long_term_liabilities": 36856519, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -59621, "financing_cash_flow": 155831, "investing_cash_flow": -441033, "net_cash_flow": 28775050, "operating_cash_flow": 28987937, "quarter": 1 }, { "change_in_working_capital": 43613, "financing_cash_flow": 37123, "investing_cash_flow": -105927, "net_cash_flow": 29185319, "operating_cash_flow": 29136008, "quarter": 2 }, { "change_in_working_capital": 81940, "financing_cash_flow": -119172, "investing_cash_flow": -479729, "net_cash_flow": 30247346, "operating_cash_flow": 30629362, "quarter": 3 }, { "change_in_working_capital": -17101, "financing_cash_flow": -150441, "investing_cash_flow": -281200, "net_cash_flow": 30771394, "operating_cash_flow": 31027655, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.78207755946787, "current_ratio": 1.3748107478222726, "debt_to_equity_ratio": 0.7676583697016331, "profit_margin": 0.25077608561995807, "quarter": 1, "return_on_assets": 0.1961263490145624, "return_on_equity": 0.2898392654256245 }, { "asset_turnover_ratio": 0.7679899032421844, "current_ratio": 1.5279562406855036, "debt_to_equity_ratio": 0.7515846364420601, "profit_margin": 0.26910287054326726, "quarter": 2, "return_on_assets": 0.2066682875107179, "return_on_equity": 0.2999971085594214 }, { "asset_turnover_ratio": 0.7541560159923613, "current_ratio": 1.473044625009585, "debt_to_equity_ratio": 0.7575346451241028, "profit_margin": 0.261693811077667, "quarter": 3, "return_on_assets": 0.197357961972191, "return_on_equity": 0.2896906912331259 }, { "asset_turnover_ratio": 0.740571312767178, "current_ratio": 1.9778618845812672, "debt_to_equity_ratio": 0.7477785551805811, "profit_margin": 0.2732090146238163, "quarter": 4, "return_on_assets": 0.20233075861978678, "return_on_equity": 0.2941198654645 } ], "income_statement": [ { "depreciation": 5656459, "expenses": 59838698, "income_tax": 9866917, "marketing_expense": 8112531, "net_income": 33198395, "net_profit": 23331478, "operational_expense": 38697454, "product_revenue": 23825478, "quarter": 1, "rd_expense": 10082819, "revenue": 93037093, "salaries_expense": 21978238, "service_revenue": 69211615 }, { "depreciation": 3861653, "expenses": 60141638, "income_tax": 8504800, "marketing_expense": 8835639, "net_income": 33779155, "net_profit": 25274355, "operational_expense": 42056535, "product_revenue": 27037221, "quarter": 2, "rd_expense": 9072331, "revenue": 93920793, "salaries_expense": 24028775, "service_revenue": 66883572 }, { "depreciation": 5817416, "expenses": 60446112, "income_tax": 9554830, "marketing_expense": 10706512, "net_income": 34366776, "net_profit": 24811946, "operational_expense": 39431068, "product_revenue": 23606957, "quarter": 3, "rd_expense": 9123282, "revenue": 94812888, "salaries_expense": 26231125, "service_revenue": 71205931 }, { "depreciation": 4877876, "expenses": 60752128, "income_tax": 8811549, "marketing_expense": 6991573, "net_income": 34961328, "net_profit": 26149779, "operational_expense": 35545040, "product_revenue": 36698744, "quarter": 4, "rd_expense": 11291982, "revenue": 95713456, "salaries_expense": 28078702, "service_revenue": 59014712 } ], "market_conditions": { "gdp_growth": [ 0.04508405298628889, 0.04283718937392672, 0.03478476417131333, 0.047665360193390995 ], "inflation_rate": [ 0.00491723160746259, 0.010947459859397286, 0.006340015678990278, 0.0022388536434909574 ], "interest_rate": [ 0.01635673531548254, 0.020845831985975005, 0.015254917377188145, 0.019678585812544912 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 106145, "billable_hours_per_employee": 128, "client_concentration": 0.23, "client_retention_rate": 0.67, "employee_utilization_rate": 0.63, "gross_billings": 23807399, "net_revenue": 20289066, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 72721 }, { "average_project_size": 126682, "billable_hours_per_employee": 135, "client_concentration": 0.27, "client_retention_rate": 0.71, "employee_utilization_rate": 0.77, "gross_billings": 24152915, "net_revenue": 20320887, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 72835 }, { "average_project_size": 80066, "billable_hours_per_employee": 103, "client_concentration": 0.27, "client_retention_rate": 0.77, "employee_utilization_rate": 0.61, "gross_billings": 26278923, "net_revenue": 20352759, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 72949 }, { "average_project_size": 67192, "billable_hours_per_employee": 83, "client_concentration": 0.36, "client_retention_rate": 0.6, "employee_utilization_rate": 0.75, "gross_billings": 23617021, "net_revenue": 20384680, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 73063 } ], "balance_sheet": [ { "assets": 22018812, "current_assets": 10132453, "current_liabilities": 4369953, "equity": 17696273, "fixed_assets": 11886359, "liabilities": 9667747, "long_term_liabilities": 5297794, "quarter": 1 }, { "assets": 22798233, "current_assets": 10178335, "current_liabilities": 5508718, "equity": 18336455, "fixed_assets": 12619898, "liabilities": 9778727, "long_term_liabilities": 4270009, "quarter": 2 }, { "assets": 23605244, "current_assets": 8821053, "current_liabilities": 5178590, "equity": 19087099, "fixed_assets": 14784191, "liabilities": 9890982, "long_term_liabilities": 4712392, "quarter": 3 }, { "assets": 24440821, "current_assets": 7354212, "current_liabilities": 4437145, "equity": 20209607, "fixed_assets": 17086609, "liabilities": 10004524, "long_term_liabilities": 5567379, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 92868, "financing_cash_flow": 13120, "investing_cash_flow": -445935, "net_cash_flow": 6272573, "operating_cash_flow": 6269652, "quarter": 1 }, { "change_in_working_capital": 47102, "financing_cash_flow": 29797, "investing_cash_flow": -496435, "net_cash_flow": 5670983, "operating_cash_flow": 5986350, "quarter": 2 }, { "change_in_working_capital": 57537, "financing_cash_flow": -122202, "investing_cash_flow": -250405, "net_cash_flow": 5907526, "operating_cash_flow": 6367786, "quarter": 3 }, { "change_in_working_capital": -53988, "financing_cash_flow": -181693, "investing_cash_flow": -435527, "net_cash_flow": 6698906, "operating_cash_flow": 6979552, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9214423557456234, "current_ratio": 2.3186640680117154, "debt_to_equity_ratio": 0.5463154303733899, "profit_margin": 0.2634526399588823, "quarter": 1, "return_on_assets": 0.24275642119111604, "return_on_equity": 0.3020527542720436 }, { "asset_turnover_ratio": 0.8913360522282582, "current_ratio": 1.8476776266274657, "debt_to_equity_ratio": 0.5332943036153935, "profit_margin": 0.26164945457351346, "quarter": 2, "return_on_assets": 0.23321759190723246, "return_on_equity": 0.2899660266938184 }, { "asset_turnover_ratio": 0.8622134556202851, "current_ratio": 1.7033696430881766, "debt_to_equity_ratio": 0.5182024780193155, "profit_margin": 0.2639856837100071, "quarter": 3, "return_on_assets": 0.2276120085858888, "return_on_equity": 0.28149049784883495 }, { "asset_turnover_ratio": 0.8340423588880259, "current_ratio": 1.6574198048519937, "debt_to_equity_ratio": 0.4950380282011422, "profit_margin": 0.2832180833841885, "quarter": 4, "return_on_assets": 0.2362158783454942, "return_on_equity": 0.28567156204472455 } ], "income_statement": [ { "depreciation": 924444, "expenses": 12694031, "income_tax": 2249827, "marketing_expense": 1439566, "net_income": 7595035, "net_profit": 5345208, "operational_expense": 7358842, "product_revenue": 4538451, "quarter": 1, "rd_expense": 1310774, "revenue": 20289066, "salaries_expense": 6290412, "service_revenue": 15750615 }, { "depreciation": 669401, "expenses": 12778204, "income_tax": 2225734, "marketing_expense": 2219102, "net_income": 7542683, "net_profit": 5316949, "operational_expense": 7134238, "product_revenue": 7100876, "quarter": 2, "rd_expense": 1739631, "revenue": 20320887, "salaries_expense": 6060425, "service_revenue": 13220011 }, { "depreciation": 994949, "expenses": 12862936, "income_tax": 2116986, "marketing_expense": 2398046, "net_income": 7489823, "net_profit": 5372837, "operational_expense": 6800770, "product_revenue": 5912411, "quarter": 3, "rd_expense": 2473689, "revenue": 20352759, "salaries_expense": 5808595, "service_revenue": 14440348 }, { "depreciation": 1206242, "expenses": 12948229, "income_tax": 1663141, "marketing_expense": 2122184, "net_income": 7436451, "net_profit": 5773310, "operational_expense": 7301864, "product_revenue": 6963101, "quarter": 4, "rd_expense": 2122772, "revenue": 20384680, "salaries_expense": 4143423, "service_revenue": 13421579 } ], "market_conditions": { "gdp_growth": [ 0.0477260108841214, 0.05593046743258149, 0.05928569056999869, 0.06284126489450409 ], "inflation_rate": [ 0.006518924283096406, 0.003714640412172013, 0.008693803370847047, 0.0033740219567546612 ], "interest_rate": [ 0.008156331916380506, 0.017036870855791947, 0.008546500535402877, 0.010628175043690551 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 88092, "billable_hours_per_employee": 116, "client_concentration": 0.16, "client_retention_rate": 0.64, "employee_utilization_rate": 0.71, "gross_billings": 119286261, "net_revenue": 91985673, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 329698 }, { "average_project_size": 66607, "billable_hours_per_employee": 116, "client_concentration": 0.22, "client_retention_rate": 0.82, "employee_utilization_rate": 0.64, "gross_billings": 104701268, "net_revenue": 92032013, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 329864 }, { "average_project_size": 144741, "billable_hours_per_employee": 152, "client_concentration": 0.2, "client_retention_rate": 0.8, "employee_utilization_rate": 0.66, "gross_billings": 109256652, "net_revenue": 92078377, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 330030 }, { "average_project_size": 128604, "billable_hours_per_employee": 138, "client_concentration": 0.14, "client_retention_rate": 0.78, "employee_utilization_rate": 0.64, "gross_billings": 106376296, "net_revenue": 92124764, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 330196 } ], "balance_sheet": [ { "assets": 117076745, "current_assets": 38277765, "current_liabilities": 26321473, "equity": 83218830, "fixed_assets": 78798980, "liabilities": 53862245, "long_term_liabilities": 27540772, "quarter": 1 }, { "assets": 118568984, "current_assets": 53253543, "current_liabilities": 23074982, "equity": 84378650, "fixed_assets": 65315441, "liabilities": 55228593, "long_term_liabilities": 32153611, "quarter": 2 }, { "assets": 120080243, "current_assets": 50578642, "current_liabilities": 23174927, "equity": 84982453, "fixed_assets": 69501601, "liabilities": 56629602, "long_term_liabilities": 33454675, "quarter": 3 }, { "assets": 121610764, "current_assets": 58242295, "current_liabilities": 30712128, "equity": 85216337, "fixed_assets": 63368469, "liabilities": 58066151, "long_term_liabilities": 27354023, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 29177, "financing_cash_flow": 177899, "investing_cash_flow": -378818, "net_cash_flow": 25656139, "operating_cash_flow": 25984745, "quarter": 1 }, { "change_in_working_capital": -63615, "financing_cash_flow": -122061, "investing_cash_flow": -415197, "net_cash_flow": 27329520, "operating_cash_flow": 27528508, "quarter": 2 }, { "change_in_working_capital": -63501, "financing_cash_flow": 125079, "investing_cash_flow": -400259, "net_cash_flow": 25117411, "operating_cash_flow": 25296936, "quarter": 3 }, { "change_in_working_capital": -28116, "financing_cash_flow": -115355, "investing_cash_flow": -146329, "net_cash_flow": 27573615, "operating_cash_flow": 27657804, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7856869696881307, "current_ratio": 1.4542409917560464, "debt_to_equity_ratio": 0.6472362685224006, "profit_margin": 0.21747223613833863, "quarter": 1, "return_on_assets": 0.17086510220283285, "return_on_equity": 0.24038225483343134 }, { "asset_turnover_ratio": 0.7761896062127006, "current_ratio": 2.3078476507587307, "debt_to_equity_ratio": 0.654532787618669, "profit_margin": 0.22859718389513006, "quarter": 2, "return_on_assets": 0.1774347581488933, "return_on_equity": 0.24933154299102914 }, { "asset_turnover_ratio": 0.7668070508484897, "current_ratio": 2.182472548888719, "debt_to_equity_ratio": 0.6663681736746291, "profit_margin": 0.23384221900435972, "quarter": 3, "return_on_assets": 0.17931186231859975, "return_on_equity": 0.2533677393379078 }, { "asset_turnover_ratio": 0.7575379100488178, "current_ratio": 1.8963939913248604, "debt_to_equity_ratio": 0.6813969368338374, "profit_margin": 0.2352431969323688, "quarter": 4, "return_on_assets": 0.1782056397573491, "return_on_equity": 0.25431419329840477 } ], "income_statement": [ { "depreciation": 5980415, "expenses": 65418845, "income_tax": 6562498, "marketing_expense": 6966239, "net_income": 26566828, "net_profit": 20004330, "operational_expense": 38021930, "product_revenue": 22551429, "quarter": 1, "rd_expense": 12554372, "revenue": 91985673, "salaries_expense": 22276113, "service_revenue": 69434244 }, { "depreciation": 6490249, "expenses": 65060270, "income_tax": 5933484, "marketing_expense": 10532159, "net_income": 26971743, "net_profit": 21038259, "operational_expense": 38908396, "product_revenue": 34005667, "quarter": 2, "rd_expense": 12170452, "revenue": 92032013, "salaries_expense": 19733589, "service_revenue": 58026346 }, { "depreciation": 3765124, "expenses": 64703660, "income_tax": 5842905, "marketing_expense": 7649315, "net_income": 27374717, "net_profit": 21531812, "operational_expense": 35841482, "product_revenue": 24141111, "quarter": 3, "rd_expense": 8204209, "revenue": 92078377, "salaries_expense": 25354839, "service_revenue": 67937266 }, { "depreciation": 5986080, "expenses": 64349005, "income_tax": 6104035, "marketing_expense": 6532742, "net_income": 27775759, "net_profit": 21671724, "operational_expense": 41420714, "product_revenue": 18864210, "quarter": 4, "rd_expense": 11990586, "revenue": 92124764, "salaries_expense": 27398100, "service_revenue": 73260554 } ], "market_conditions": { "gdp_growth": [ 0.03913621726260562, 0.024414065015914185, 0.033253566267073945, 0.030725919385074563 ], "inflation_rate": [ 0.006281785808734612, 0.011001238943773008, 0.008848525723623008, 0.013019469548658232 ], "interest_rate": [ 0.019190234145805195, 0.019649066595547132, 0.017510004174507585, 0.018277015636533882 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 102495, "billable_hours_per_employee": 134, "client_concentration": 0.31, "client_retention_rate": 0.69, "employee_utilization_rate": 0.74, "gross_billings": 29358268, "net_revenue": 23379459, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 83797 }, { "average_project_size": 130641, "billable_hours_per_employee": 112, "client_concentration": 0.29, "client_retention_rate": 0.77, "employee_utilization_rate": 0.8, "gross_billings": 28800072, "net_revenue": 23140461, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 82941 }, { "average_project_size": 199061, "billable_hours_per_employee": 154, "client_concentration": 0.16, "client_retention_rate": 0.82, "employee_utilization_rate": 0.65, "gross_billings": 27475182, "net_revenue": 22903906, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 82093 }, { "average_project_size": 87611, "billable_hours_per_employee": 109, "client_concentration": 0.14, "client_retention_rate": 0.72, "employee_utilization_rate": 0.76, "gross_billings": 29013685, "net_revenue": 22669770, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 81254 } ], "balance_sheet": [ { "assets": 30883887, "current_assets": 15127903, "current_liabilities": 10314398, "equity": 17930508, "fixed_assets": 15755984, "liabilities": 17498773, "long_term_liabilities": 7184375, "quarter": 1 }, { "assets": 31837298, "current_assets": 13422983, "current_liabilities": 8277708, "equity": 18562368, "fixed_assets": 18414315, "liabilities": 17985539, "long_term_liabilities": 9707831, "quarter": 2 }, { "assets": 32820142, "current_assets": 13998883, "current_liabilities": 8743101, "equity": 18919907, "fixed_assets": 18821259, "liabilities": 18485845, "long_term_liabilities": 9742744, "quarter": 3 }, { "assets": 33833326, "current_assets": 14807003, "current_liabilities": 9248063, "equity": 19284550, "fixed_assets": 19026323, "liabilities": 19000068, "long_term_liabilities": 9752005, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 37996, "financing_cash_flow": -119564, "investing_cash_flow": -358821, "net_cash_flow": 5699396, "operating_cash_flow": 5893847, "quarter": 1 }, { "change_in_working_capital": 30040, "financing_cash_flow": -92208, "investing_cash_flow": -416967, "net_cash_flow": 5932559, "operating_cash_flow": 6114452, "quarter": 2 }, { "change_in_working_capital": -69876, "financing_cash_flow": 30265, "investing_cash_flow": -336151, "net_cash_flow": 5659547, "operating_cash_flow": 6217278, "quarter": 3 }, { "change_in_working_capital": -6951, "financing_cash_flow": -151136, "investing_cash_flow": -146783, "net_cash_flow": 5150494, "operating_cash_flow": 5341867, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7570115445636749, "current_ratio": 1.4666782297910164, "debt_to_equity_ratio": 0.975921764179799, "profit_margin": 0.19441827118411936, "quarter": 1, "return_on_assets": 0.1471768757604896, "return_on_equity": 0.25350057008981564 }, { "asset_turnover_ratio": 0.7268349531420663, "current_ratio": 1.6215820852825444, "debt_to_equity_ratio": 0.9689248160579512, "profit_margin": 0.20356590994449072, "quarter": 2, "return_on_assets": 0.147958818615826, "return_on_equity": 0.25377198641897414 }, { "asset_turnover_ratio": 0.6978612706794505, "current_ratio": 1.6011347690024398, "debt_to_equity_ratio": 0.9770579210563772, "profit_margin": 0.20021082866826295, "quarter": 3, "return_on_assets": 0.13971938329821973, "return_on_equity": 0.24236958458622446 }, { "asset_turnover_ratio": 0.6700426082850973, "current_ratio": 1.6010923584754992, "debt_to_equity_ratio": 0.985248190909303, "profit_margin": 0.19635364628754504, "quarter": 4, "return_on_assets": 0.1315653093047961, "return_on_equity": 0.23082166812292743 } ], "income_statement": [ { "depreciation": 1348453, "expenses": 17035569, "income_tax": 1798496, "marketing_expense": 2569237, "net_income": 6343890, "net_profit": 4545394, "operational_expense": 11572790, "product_revenue": 4806347, "quarter": 1, "rd_expense": 1935655, "revenue": 23379459, "salaries_expense": 6927031, "service_revenue": 18573112 }, { "depreciation": 1403843, "expenses": 16826301, "income_tax": 1603551, "marketing_expense": 1934988, "net_income": 6314160, "net_profit": 4710609, "operational_expense": 11124194, "product_revenue": 6896744, "quarter": 2, "rd_expense": 3210525, "revenue": 23140461, "salaries_expense": 7369593, "service_revenue": 16243717 }, { "depreciation": 1631668, "expenses": 16619604, "income_tax": 1698692, "marketing_expense": 2476090, "net_income": 6284302, "net_profit": 4585610, "operational_expense": 10267872, "product_revenue": 7642187, "quarter": 3, "rd_expense": 1898325, "revenue": 22903906, "salaries_expense": 6446374, "service_revenue": 15261719 }, { "depreciation": 890575, "expenses": 16415446, "income_tax": 1803032, "marketing_expense": 1673229, "net_income": 6254324, "net_profit": 4451292, "operational_expense": 10374145, "product_revenue": 8809956, "quarter": 4, "rd_expense": 1672761, "revenue": 22669770, "salaries_expense": 5198023, "service_revenue": 13859814 } ], "market_conditions": { "gdp_growth": [ 0.046761989653803994, 0.03374265072758863, 0.03909710718447327, 0.04637911680478033 ], "inflation_rate": [ 0.003901726606794587, 0.009671565442617366, 0.009179018236969653, 0.009197130561634206 ], "interest_rate": [ 0.00990810835346323, 0.016600674766858482, 0.010380946074842818, 0.007901557485800015 ], "year": 2004 }, "random_event": { "description": "Fields-Bass Industry Recognition in 2004", "impact": 0.04, "type": "Industry Recognition" }, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 113187, "billable_hours_per_employee": 81, "client_concentration": 0.12, "client_retention_rate": 0.68, "employee_utilization_rate": 0.77, "gross_billings": 117803947, "net_revenue": 94963585, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 340371 }, { "average_project_size": 106251, "billable_hours_per_employee": 98, "client_concentration": 0.38, "client_retention_rate": 0.81, "employee_utilization_rate": 0.64, "gross_billings": 111395107, "net_revenue": 92838308, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 332754 }, { "average_project_size": 148792, "billable_hours_per_employee": 97, "client_concentration": 0.35, "client_retention_rate": 0.81, "employee_utilization_rate": 0.62, "gross_billings": 102929580, "net_revenue": 90760594, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 325307 }, { "average_project_size": 120378, "billable_hours_per_employee": 81, "client_concentration": 0.18, "client_retention_rate": 0.84, "employee_utilization_rate": 0.67, "gross_billings": 105128178, "net_revenue": 88729380, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 318026 } ], "balance_sheet": [ { "assets": 103647901, "current_assets": 34829115, "current_liabilities": 32354345, "equity": 64093530, "fixed_assets": 68818786, "liabilities": 60828499, "long_term_liabilities": 28474154, "quarter": 1 }, { "assets": 105266892, "current_assets": 36013332, "current_liabilities": 35305239, "equity": 62841127, "fixed_assets": 69253560, "liabilities": 62033530, "long_term_liabilities": 26728291, "quarter": 2 }, { "assets": 106911173, "current_assets": 32375099, "current_liabilities": 35225151, "equity": 61980493, "fixed_assets": 74536074, "liabilities": 63262432, "long_term_liabilities": 28037281, "quarter": 3 }, { "assets": 108581137, "current_assets": 43829971, "current_liabilities": 32620751, "equity": 63214457, "fixed_assets": 64751166, "liabilities": 64515680, "long_term_liabilities": 31894929, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -46552, "financing_cash_flow": 177765, "investing_cash_flow": -214212, "net_cash_flow": 26403122, "operating_cash_flow": 26526929, "quarter": 1 }, { "change_in_working_capital": 15861, "financing_cash_flow": 89414, "investing_cash_flow": -209418, "net_cash_flow": 24000612, "operating_cash_flow": 24376208, "quarter": 2 }, { "change_in_working_capital": 20057, "financing_cash_flow": -137421, "investing_cash_flow": -262380, "net_cash_flow": 23882764, "operating_cash_flow": 24138217, "quarter": 3 }, { "change_in_working_capital": -87147, "financing_cash_flow": 196489, "investing_cash_flow": -206434, "net_cash_flow": 24312863, "operating_cash_flow": 24484218, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9162132960126226, "current_ratio": 1.0764895719570278, "debt_to_equity_ratio": 0.9490583370895627, "profit_margin": 0.22402406143365375, "quarter": 1, "return_on_assets": 0.20525382371226214, "return_on_equity": 0.33192317539695504 }, { "asset_turnover_ratio": 0.8819326403215172, "current_ratio": 1.0200563151548132, "debt_to_equity_ratio": 0.9871485913993873, "profit_margin": 0.2112033859988056, "quarter": 2, "return_on_assets": 0.18626715985877118, "return_on_equity": 0.31202121820635076 }, { "asset_turnover_ratio": 0.8489346010636325, "current_ratio": 0.9190904249069082, "debt_to_equity_ratio": 1.0206829429381918, "profit_margin": 0.20197919815289, "quarter": 3, "return_on_assets": 0.17146713000707606, "return_on_equity": 0.2957664760749806 }, { "asset_turnover_ratio": 0.8171712182383943, "current_ratio": 1.3436223770568618, "debt_to_equity_ratio": 1.0205842628688562, "profit_margin": 0.21581352196983683, "quarter": 4, "return_on_assets": 0.17635659866041004, "return_on_equity": 0.3029212131016169 } ], "income_statement": [ { "depreciation": 5252801, "expenses": 67614737, "income_tax": 6074720, "marketing_expense": 10778273, "net_income": 27348848, "net_profit": 21274128, "operational_expense": 42007354, "product_revenue": 25680696, "quarter": 1, "rd_expense": 11442984, "revenue": 94963585, "salaries_expense": 20696181, "service_revenue": 69282889 }, { "depreciation": 4768443, "expenses": 66389098, "income_tax": 6841445, "marketing_expense": 10568249, "net_income": 26449210, "net_profit": 19607765, "operational_expense": 40030076, "product_revenue": 23168166, "quarter": 2, "rd_expense": 11659274, "revenue": 92838308, "salaries_expense": 30475421, "service_revenue": 69670142 }, { "depreciation": 5806465, "expenses": 65185677, "income_tax": 7243165, "marketing_expense": 8519445, "net_income": 25574917, "net_profit": 18331752, "operational_expense": 44755941, "product_revenue": 21331238, "quarter": 3, "rd_expense": 9556666, "revenue": 90760594, "salaries_expense": 30717335, "service_revenue": 69429356 }, { "depreciation": 5335218, "expenses": 64004069, "income_tax": 5576311, "marketing_expense": 11333418, "net_income": 24725311, "net_profit": 19149000, "operational_expense": 38761527, "product_revenue": 24015654, "quarter": 4, "rd_expense": 11544800, "revenue": 88729380, "salaries_expense": 21016726, "service_revenue": 64713726 } ], "market_conditions": { "gdp_growth": [ 0.032897283734733995, 0.027241944196347376, 0.044717351157974865, 0.04207057178697879 ], "inflation_rate": [ 0.013328332509710508, 0.0072974398345606005, 0.007236623145042129, 0.007069224020131184 ], "interest_rate": [ 0.014469408721030062, 0.01257895780516894, 0.012757795964597828, 0.013340539874000117 ], "year": 2005 }, "random_event": null, "year": 2005 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Average", "founding_year": 2009, "industry": "Advertising", "location": "North Scott", "name": "Perry Group", "num_employees": 945, "region": "Latin America", "revenue_size": "Medium", "website": "www.perrygroup.com" }

[ { "advertising_kpis": [ { "average_project_size": 158095, "billable_hours_per_employee": 95, "client_concentration": 0.19, "client_retention_rate": 0.62, "employee_utilization_rate": 0.76, "gross_billings": 15099911, "net_revenue": 12242867, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 12955 }, { "average_project_size": 140243, "billable_hours_per_employee": 104, "client_concentration": 0.35, "client_retention_rate": 0.72, "employee_utilization_rate": 0.77, "gross_billings": 14291744, "net_revenue": 12264590, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 12978 }, { "average_project_size": 114294, "billable_hours_per_employee": 131, "client_concentration": 0.36, "client_retention_rate": 0.76, "employee_utilization_rate": 0.67, "gross_billings": 15113895, "net_revenue": 12286352, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 13001 }, { "average_project_size": 71201, "billable_hours_per_employee": 120, "client_concentration": 0.12, "client_retention_rate": 0.8, "employee_utilization_rate": 0.71, "gross_billings": 13683216, "net_revenue": 12308153, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 13025 } ], "balance_sheet": [ { "assets": 14075366, "current_assets": 6096902, "current_liabilities": 2923838, "equity": 10231882, "fixed_assets": 7978464, "liabilities": 6774025, "long_term_liabilities": 3850187, "quarter": 1 }, { "assets": 14543214, "current_assets": 4621315, "current_liabilities": 4095564, "equity": 10849907, "fixed_assets": 9921899, "liabilities": 6837959, "long_term_liabilities": 2742395, "quarter": 2 }, { "assets": 15026613, "current_assets": 6371250, "current_liabilities": 3321430, "equity": 11518299, "fixed_assets": 8655363, "liabilities": 6902497, "long_term_liabilities": 3581067, "quarter": 3 }, { "assets": 15526080, "current_assets": 6535327, "current_liabilities": 3876157, "equity": 11771026, "fixed_assets": 8990753, "liabilities": 6967643, "long_term_liabilities": 3091486, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -22650, "financing_cash_flow": -173876, "investing_cash_flow": -392145, "net_cash_flow": 3491771, "operating_cash_flow": 3415689, "quarter": 1 }, { "change_in_working_capital": 47763, "financing_cash_flow": 59140, "investing_cash_flow": -426650, "net_cash_flow": 3514974, "operating_cash_flow": 3915446, "quarter": 2 }, { "change_in_working_capital": -83379, "financing_cash_flow": -75202, "investing_cash_flow": -370345, "net_cash_flow": 3227428, "operating_cash_flow": 3869767, "quarter": 3 }, { "change_in_working_capital": 14900, "financing_cash_flow": -18466, "investing_cash_flow": -452472, "net_cash_flow": 3429430, "operating_cash_flow": 3913246, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.86980807461774, "current_ratio": 2.0852393326853265, "debt_to_equity_ratio": 0.662050735143349, "profit_margin": 0.23936721684553136, "quarter": 1, "return_on_assets": 0.20820353801101868, "return_on_equity": 0.28641270491586984 }, { "asset_turnover_ratio": 0.8433204654762008, "current_ratio": 1.1283708422087897, "debt_to_equity_ratio": 0.6302320379335971, "profit_margin": 0.2564009070013755, "quarter": 2, "return_on_assets": 0.21622813224092005, "return_on_equity": 0.2898321616950265 }, { "asset_turnover_ratio": 0.8176394773725789, "current_ratio": 1.91822498140861, "debt_to_equity_ratio": 0.5992635718173317, "profit_margin": 0.27625636966936973, "quarter": 3, "return_on_assets": 0.22587811371730943, "return_on_equity": 0.2946774519397352 }, { "asset_turnover_ratio": 0.7927405372122261, "current_ratio": 1.6860325833035144, "debt_to_equity_ratio": 0.5919316633911097, "profit_margin": 0.26101308620391706, "quarter": 4, "return_on_assets": 0.2069156541767143, "return_on_equity": 0.27292344779461025 } ], "income_statement": [ { "depreciation": 485148, "expenses": 8138006, "income_tax": 1174320, "marketing_expense": 1136200, "net_income": 4104861, "net_profit": 2930541, "operational_expense": 4525377, "product_revenue": 3799578, "quarter": 1, "rd_expense": 938669, "revenue": 12242867, "salaries_expense": 3120843, "service_revenue": 8443289 }, { "depreciation": 770794, "expenses": 8081177, "income_tax": 1038761, "marketing_expense": 1427913, "net_income": 4183413, "net_profit": 3144652, "operational_expense": 5188908, "product_revenue": 4671635, "quarter": 2, "rd_expense": 1459319, "revenue": 12264590, "salaries_expense": 2931633, "service_revenue": 7592955 }, { "depreciation": 475584, "expenses": 8024746, "income_tax": 867423, "marketing_expense": 1530494, "net_income": 4261606, "net_profit": 3394183, "operational_expense": 4133185, "product_revenue": 3705221, "quarter": 3, "rd_expense": 876521, "revenue": 12286352, "salaries_expense": 3332288, "service_revenue": 8581131 }, { "depreciation": 700657, "expenses": 7968708, "income_tax": 1126856, "marketing_expense": 959552, "net_income": 4339445, "net_profit": 3212589, "operational_expense": 4153494, "product_revenue": 4386029, "quarter": 4, "rd_expense": 1498851, "revenue": 12308153, "salaries_expense": 3203186, "service_revenue": 7922124 } ], "market_conditions": { "gdp_growth": [ -0.0053991479825811865, -0.014584573142070758, -0.009752012223706554, -0.02045932900033979 ], "inflation_rate": [ 0.03260283693681295, 0.023932622121003225, 0.02551205816062233, 0.027316703573173298 ], "interest_rate": [ 0.05061600807517746, 0.046409148464895286, 0.052155702231816835, 0.0494856330771331 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 144404, "billable_hours_per_employee": 142, "client_concentration": 0.11, "client_retention_rate": 0.74, "employee_utilization_rate": 0.73, "gross_billings": 6844951, "net_revenue": 5619001, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 5946 }, { "average_project_size": 90570, "billable_hours_per_employee": 91, "client_concentration": 0.24, "client_retention_rate": 0.78, "employee_utilization_rate": 0.68, "gross_billings": 7190177, "net_revenue": 5611825, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 5938 }, { "average_project_size": 130128, "billable_hours_per_employee": 124, "client_concentration": 0.32, "client_retention_rate": 0.88, "employee_utilization_rate": 0.61, "gross_billings": 6218002, "net_revenue": 5604659, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 5931 }, { "average_project_size": 193749, "billable_hours_per_employee": 120, "client_concentration": 0.17, "client_retention_rate": 0.85, "employee_utilization_rate": 0.62, "gross_billings": 6230022, "net_revenue": 5597502, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 5923 } ], "balance_sheet": [ { "assets": 6232454, "current_assets": 1959459, "current_liabilities": 1727628, "equity": 3613992, "fixed_assets": 4272995, "liabilities": 3463736, "long_term_liabilities": 1736108, "quarter": 1 }, { "assets": 6393992, "current_assets": 2871490, "current_liabilities": 1939460, "equity": 3680319, "fixed_assets": 3522502, "liabilities": 3553826, "long_term_liabilities": 1614366, "quarter": 2 }, { "assets": 6559717, "current_assets": 2942797, "current_liabilities": 1809609, "equity": 3810946, "fixed_assets": 3616920, "liabilities": 3646259, "long_term_liabilities": 1836650, "quarter": 3 }, { "assets": 6729737, "current_assets": 2059056, "current_liabilities": 1825151, "equity": 3772991, "fixed_assets": 4670681, "liabilities": 3741096, "long_term_liabilities": 1915945, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 46648, "financing_cash_flow": 108850, "investing_cash_flow": -485663, "net_cash_flow": 876702, "operating_cash_flow": 1191887, "quarter": 1 }, { "change_in_working_capital": 21649, "financing_cash_flow": 1847, "investing_cash_flow": -249341, "net_cash_flow": 850945, "operating_cash_flow": 1075396, "quarter": 2 }, { "change_in_working_capital": -76995, "financing_cash_flow": -83358, "investing_cash_flow": -308340, "net_cash_flow": 859234, "operating_cash_flow": 1320740, "quarter": 3 }, { "change_in_working_capital": -9167, "financing_cash_flow": -25545, "investing_cash_flow": -465382, "net_cash_flow": 686216, "operating_cash_flow": 1160025, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9015711949097418, "current_ratio": 1.1341903465329342, "debt_to_equity_ratio": 0.9584238149946098, "profit_margin": 0.15043136671447468, "quarter": 1, "return_on_assets": 0.1356245870406745, "return_on_equity": 0.2338892836508769 }, { "asset_turnover_ratio": 0.8776715704367475, "current_ratio": 1.480561599620513, "debt_to_equity_ratio": 0.9656298815401599, "profit_margin": 0.14971119020995843, "quarter": 2, "return_on_assets": 0.13139725542352884, "return_on_equity": 0.22828265701967682 }, { "asset_turnover_ratio": 0.8544056092663753, "current_ratio": 1.6262059925652448, "debt_to_equity_ratio": 0.9567857954429163, "profit_margin": 0.16013248977324043, "quarter": 3, "return_on_assets": 0.13681809748804713, "return_on_equity": 0.23550268096163 }, { "asset_turnover_ratio": 0.831756426737033, "current_ratio": 1.1281565196523466, "debt_to_equity_ratio": 0.991546494545044, "profit_margin": 0.1401250057614986, "quarter": 4, "return_on_assets": 0.11654987408869025, "return_on_equity": 0.20788546805438973 } ], "income_statement": [ { "depreciation": 346613, "expenses": 4459493, "income_tax": 314234, "marketing_expense": 777996, "net_income": 1159508, "net_profit": 845274, "operational_expense": 3059142, "product_revenue": 1430392, "quarter": 1, "rd_expense": 675891, "revenue": 5619001, "salaries_expense": 1931553, "service_revenue": 4188609 }, { "depreciation": 235243, "expenses": 4469715, "income_tax": 301957, "marketing_expense": 453293, "net_income": 1142110, "net_profit": 840153, "operational_expense": 2586719, "product_revenue": 2007123, "quarter": 2, "rd_expense": 768124, "revenue": 5611825, "salaries_expense": 1763749, "service_revenue": 3604702 }, { "depreciation": 423252, "expenses": 4479961, "income_tax": 227210, "marketing_expense": 728090, "net_income": 1124698, "net_profit": 897488, "operational_expense": 2703873, "product_revenue": 1140155, "quarter": 3, "rd_expense": 667939, "revenue": 5604659, "salaries_expense": 1477071, "service_revenue": 4464504 }, { "depreciation": 375675, "expenses": 4490231, "income_tax": 322921, "marketing_expense": 506884, "net_income": 1107271, "net_profit": 784350, "operational_expense": 2665457, "product_revenue": 1678686, "quarter": 4, "rd_expense": 794056, "revenue": 5597502, "salaries_expense": 2243646, "service_revenue": 3918816 } ], "market_conditions": { "gdp_growth": [ 0.00035443166332785846, -0.0013364542438307654, -0.0025232666323916006, 0.003676725885394066 ], "inflation_rate": [ 0.020959610232755478, 0.023862069509796205, 0.020001864035265302, 0.02291422854687528 ], "interest_rate": [ 0.04372122232642381, 0.04439523263371431, 0.043277398555972735, 0.04556173746923526 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 110295, "billable_hours_per_employee": 115, "client_concentration": 0.16, "client_retention_rate": 0.6, "employee_utilization_rate": 0.67, "gross_billings": 23877698, "net_revenue": 18975745, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 20080 }, { "average_project_size": 138326, "billable_hours_per_employee": 98, "client_concentration": 0.17, "client_retention_rate": 0.88, "employee_utilization_rate": 0.75, "gross_billings": 22732763, "net_revenue": 18840992, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 19938 }, { "average_project_size": 56301, "billable_hours_per_employee": 99, "client_concentration": 0.35, "client_retention_rate": 0.85, "employee_utilization_rate": 0.8, "gross_billings": 24209781, "net_revenue": 18707195, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 19796 }, { "average_project_size": 177621, "billable_hours_per_employee": 133, "client_concentration": 0.24, "client_retention_rate": 0.84, "employee_utilization_rate": 0.65, "gross_billings": 23646858, "net_revenue": 18574350, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 19655 } ], "balance_sheet": [ { "assets": 19664216, "current_assets": 9189918, "current_liabilities": 3783054, "equity": 16095814, "fixed_assets": 10474298, "liabilities": 8709606, "long_term_liabilities": 4926552, "quarter": 1 }, { "assets": 20162896, "current_assets": 8515777, "current_liabilities": 4020487, "equity": 16540384, "fixed_assets": 11647119, "liabilities": 8914653, "long_term_liabilities": 4894166, "quarter": 2 }, { "assets": 20674223, "current_assets": 8027213, "current_liabilities": 3910462, "equity": 16932170, "fixed_assets": 12647010, "liabilities": 9124528, "long_term_liabilities": 5214066, "quarter": 3 }, { "assets": 21198517, "current_assets": 9139311, "current_liabilities": 4851638, "equity": 17103444, "fixed_assets": 12059206, "liabilities": 9339344, "long_term_liabilities": 4487706, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 64868, "financing_cash_flow": 174213, "investing_cash_flow": -352103, "net_cash_flow": 5763957, "operating_cash_flow": 5747811, "quarter": 1 }, { "change_in_working_capital": 4322, "financing_cash_flow": -44633, "investing_cash_flow": -235666, "net_cash_flow": 6117593, "operating_cash_flow": 6143007, "quarter": 2 }, { "change_in_working_capital": 64915, "financing_cash_flow": -60829, "investing_cash_flow": -143322, "net_cash_flow": 6117668, "operating_cash_flow": 6358043, "quarter": 3 }, { "change_in_working_capital": -72314, "financing_cash_flow": 101746, "investing_cash_flow": -182873, "net_cash_flow": 5701827, "operating_cash_flow": 5895395, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9649886372281509, "current_ratio": 2.4292325724137167, "debt_to_equity_ratio": 0.5411100053715829, "profit_margin": 0.27093555483592346, "quarter": 1, "return_on_assets": 0.2614497318377707, "return_on_equity": 0.31941248824073143 }, { "asset_turnover_ratio": 0.9344387830002198, "current_ratio": 2.1180958923632884, "debt_to_equity_ratio": 0.5389628801846439, "profit_margin": 0.28088441415398935, "quarter": 2, "return_on_assets": 0.2624692901257835, "return_on_equity": 0.31995272902974925 }, { "asset_turnover_ratio": 0.9048560132102668, "current_ratio": 2.052753101807408, "debt_to_equity_ratio": 0.5388871007082967, "profit_margin": 0.28772218389769283, "quarter": 3, "return_on_assets": 0.26034714823381755, "return_on_equity": 0.3178845357683038 }, { "asset_turnover_ratio": 0.8762098782664844, "current_ratio": 1.8837578154017263, "debt_to_equity_ratio": 0.5460504913513325, "profit_margin": 0.28233940891605896, "quarter": 4, "return_on_assets": 0.24738857911617118, "return_on_equity": 0.306620760122932 } ], "income_statement": [ { "depreciation": 606607, "expenses": 11852633, "income_tax": 1981908, "marketing_expense": 2325867, "net_income": 7123112, "net_profit": 5141204, "operational_expense": 6206069, "product_revenue": 5383563, "quarter": 1, "rd_expense": 1407205, "revenue": 18975745, "salaries_expense": 5238687, "service_revenue": 13592182 }, { "depreciation": 850866, "expenses": 11756258, "income_tax": 1792593, "marketing_expense": 1957707, "net_income": 7084734, "net_profit": 5292141, "operational_expense": 6943526, "product_revenue": 3801230, "quarter": 2, "rd_expense": 2171779, "revenue": 18840992, "salaries_expense": 4848048, "service_revenue": 15039762 }, { "depreciation": 975568, "expenses": 11660668, "income_tax": 1664052, "marketing_expense": 1538965, "net_income": 7046527, "net_profit": 5382475, "operational_expense": 5885651, "product_revenue": 6164088, "quarter": 3, "rd_expense": 2065008, "revenue": 18707195, "salaries_expense": 5277381, "service_revenue": 12543107 }, { "depreciation": 651124, "expenses": 11565855, "income_tax": 1764224, "marketing_expense": 1439958, "net_income": 7008495, "net_profit": 5244271, "operational_expense": 7681159, "product_revenue": 5368624, "quarter": 4, "rd_expense": 1811597, "revenue": 18574350, "salaries_expense": 5369995, "service_revenue": 13205726 } ], "market_conditions": { "gdp_growth": [ -0.009476336302296962, -0.01855015774823349, -0.010161362420414674, -0.007770059005384878 ], "inflation_rate": [ 0.025505558627684704, 0.020825911753126935, 0.01874808852718228, 0.026479830733865655 ], "interest_rate": [ 0.05920856732236342, 0.053204383438284195, 0.053083003340989816, 0.050513261487530284 ], "year": 2011 }, "random_event": { "description": "Perry Group Award Nomination in 2011", "impact": -0.04, "type": "Award Nomination" }, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 162728, "billable_hours_per_employee": 89, "client_concentration": 0.37, "client_retention_rate": 0.89, "employee_utilization_rate": 0.62, "gross_billings": 14330876, "net_revenue": 12402401, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 13124 }, { "average_project_size": 150182, "billable_hours_per_employee": 106, "client_concentration": 0.31, "client_retention_rate": 0.79, "employee_utilization_rate": 0.62, "gross_billings": 14368746, "net_revenue": 12280350, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 12995 }, { "average_project_size": 181839, "billable_hours_per_employee": 137, "client_concentration": 0.12, "client_retention_rate": 0.64, "employee_utilization_rate": 0.68, "gross_billings": 15016060, "net_revenue": 12159500, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 12867 }, { "average_project_size": 129439, "billable_hours_per_employee": 117, "client_concentration": 0.39, "client_retention_rate": 0.86, "employee_utilization_rate": 0.79, "gross_billings": 13913107, "net_revenue": 12039839, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 12741 } ], "balance_sheet": [ { "assets": 17767722, "current_assets": 5781256, "current_liabilities": 4294013, "equity": 12754745, "fixed_assets": 11986466, "liabilities": 7227719, "long_term_liabilities": 2933706, "quarter": 1 }, { "assets": 18384765, "current_assets": 6410322, "current_liabilities": 3148936, "equity": 13023709, "fixed_assets": 11974443, "liabilities": 7398562, "long_term_liabilities": 4249626, "quarter": 2 }, { "assets": 19023237, "current_assets": 6753510, "current_liabilities": 3088932, "equity": 13555831, "fixed_assets": 12269727, "liabilities": 7573442, "long_term_liabilities": 4484510, "quarter": 3 }, { "assets": 19683881, "current_assets": 7026428, "current_liabilities": 4070787, "equity": 14019456, "fixed_assets": 12657453, "liabilities": 7752457, "long_term_liabilities": 3681670, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -71588, "financing_cash_flow": -42628, "investing_cash_flow": -342638, "net_cash_flow": 2908361, "operating_cash_flow": 3038335, "quarter": 1 }, { "change_in_working_capital": -85110, "financing_cash_flow": 178515, "investing_cash_flow": -256278, "net_cash_flow": 2492116, "operating_cash_flow": 2880693, "quarter": 2 }, { "change_in_working_capital": 53549, "financing_cash_flow": 136341, "investing_cash_flow": -437129, "net_cash_flow": 2242624, "operating_cash_flow": 2782791, "quarter": 3 }, { "change_in_working_capital": -62256, "financing_cash_flow": -24096, "investing_cash_flow": -428594, "net_cash_flow": 2354802, "operating_cash_flow": 2974738, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6980298881308477, "current_ratio": 1.3463527008418466, "debt_to_equity_ratio": 0.5666690317995381, "profit_margin": 0.17857364876365472, "quarter": 1, "return_on_assets": 0.12464974406961117, "return_on_equity": 0.1736406333486087 }, { "asset_turnover_ratio": 0.6679633925154876, "current_ratio": 2.035710474903269, "debt_to_equity_ratio": 0.5680840995449146, "profit_margin": 0.16591595516414434, "quarter": 2, "return_on_assets": 0.11082578428388941, "return_on_equity": 0.15644590953314452 }, { "asset_turnover_ratio": 0.6391919524526767, "current_ratio": 2.1863576148649435, "debt_to_equity_ratio": 0.558685188683748, "profit_margin": 0.17320087174637114, "quarter": 3, "return_on_assets": 0.11070860337806862, "return_on_equity": 0.15536015460800595 }, { "asset_turnover_ratio": 0.6116598144441129, "current_ratio": 1.7260613242599037, "debt_to_equity_ratio": 0.5529784465246013, "profit_margin": 0.1734269037982983, "quarter": 4, "return_on_assets": 0.10607826779688416, "return_on_equity": 0.14893816136660368 } ], "income_statement": [ { "depreciation": 823593, "expenses": 9603374, "income_tax": 584285, "marketing_expense": 1017005, "net_income": 2799027, "net_profit": 2214742, "operational_expense": 5066255, "product_revenue": 3479359, "quarter": 1, "rd_expense": 1748140, "revenue": 12402401, "salaries_expense": 4709411, "service_revenue": 8923042 }, { "depreciation": 843187, "expenses": 9487634, "income_tax": 755210, "marketing_expense": 1797139, "net_income": 2792716, "net_profit": 2037506, "operational_expense": 5556362, "product_revenue": 3967877, "quarter": 2, "rd_expense": 984825, "revenue": 12280350, "salaries_expense": 3871580, "service_revenue": 8312473 }, { "depreciation": 676755, "expenses": 9373289, "income_tax": 680175, "marketing_expense": 1060658, "net_income": 2786211, "net_profit": 2106036, "operational_expense": 5067608, "product_revenue": 3550503, "quarter": 3, "rd_expense": 1232827, "revenue": 12159500, "salaries_expense": 4145939, "service_revenue": 8608997 }, { "depreciation": 886706, "expenses": 9260322, "income_tax": 691485, "marketing_expense": 1042028, "net_income": 2779517, "net_profit": 2088032, "operational_expense": 5319570, "product_revenue": 3139049, "quarter": 4, "rd_expense": 1084886, "revenue": 12039839, "salaries_expense": 4004052, "service_revenue": 8900790 } ], "market_conditions": { "gdp_growth": [ -0.017016952826855662, -0.016628644368174635, -0.02001715492761218, -0.017385175256019035 ], "inflation_rate": [ 0.030273583282123706, 0.03668945161960869, 0.03762553418441979, 0.03293611017554304 ], "interest_rate": [ 0.04205920950419188, 0.04192147030358843, 0.04786419143447417, 0.04058005177381351 ], "year": 2012 }, "random_event": { "description": "Perry Group New Ad Campaign Launch in 2012", "impact": 0.1, "type": "New Ad Campaign Launch" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 107266, "billable_hours_per_employee": 82, "client_concentration": 0.29, "client_retention_rate": 0.89, "employee_utilization_rate": 0.68, "gross_billings": 11843040, "net_revenue": 9691047, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 10255 }, { "average_project_size": 155915, "billable_hours_per_employee": 86, "client_concentration": 0.25, "client_retention_rate": 0.69, "employee_utilization_rate": 0.64, "gross_billings": 11974403, "net_revenue": 9703913, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 10269 }, { "average_project_size": 77144, "billable_hours_per_employee": 94, "client_concentration": 0.29, "client_retention_rate": 0.88, "employee_utilization_rate": 0.78, "gross_billings": 10778597, "net_revenue": 9716796, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 10282 }, { "average_project_size": 186580, "billable_hours_per_employee": 144, "client_concentration": 0.37, "client_retention_rate": 0.75, "employee_utilization_rate": 0.77, "gross_billings": 12454355, "net_revenue": 9729697, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 10296 } ], "balance_sheet": [ { "assets": 13067600, "current_assets": 6482903, "current_liabilities": 3484383, "equity": 8079252, "fixed_assets": 6584697, "liabilities": 7234046, "long_term_liabilities": 3749663, "quarter": 1 }, { "assets": 13348282, "current_assets": 6204899, "current_liabilities": 3542491, "equity": 8274757, "fixed_assets": 7143383, "liabilities": 7333067, "long_term_liabilities": 3790576, "quarter": 2 }, { "assets": 13634992, "current_assets": 5616011, "current_liabilities": 4264070, "equity": 8532375, "fixed_assets": 8018981, "liabilities": 7433443, "long_term_liabilities": 3169373, "quarter": 3 }, { "assets": 13927861, "current_assets": 4847791, "current_liabilities": 3359571, "equity": 8532054, "fixed_assets": 9080070, "liabilities": 7535193, "long_term_liabilities": 4175622, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 36120, "financing_cash_flow": 185269, "investing_cash_flow": -407947, "net_cash_flow": 2626513, "operating_cash_flow": 2823778, "quarter": 1 }, { "change_in_working_capital": -15159, "financing_cash_flow": -72993, "investing_cash_flow": -395899, "net_cash_flow": 2478750, "operating_cash_flow": 2841357, "quarter": 2 }, { "change_in_working_capital": -88186, "financing_cash_flow": -125697, "investing_cash_flow": -117489, "net_cash_flow": 2431575, "operating_cash_flow": 2673749, "quarter": 3 }, { "change_in_working_capital": -96125, "financing_cash_flow": -29719, "investing_cash_flow": -331695, "net_cash_flow": 2390368, "operating_cash_flow": 2667187, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7416087881477854, "current_ratio": 1.8605598179075034, "debt_to_equity_ratio": 0.8953856124304577, "profit_margin": 0.23172914134045577, "quarter": 1, "return_on_assets": 0.17185236768802228, "return_on_equity": 0.27795865260793945 }, { "asset_turnover_ratio": 0.7269784231408956, "current_ratio": 1.7515638007266638, "debt_to_equity_ratio": 0.8861972623486104, "profit_margin": 0.2328485426446012, "quarter": 2, "return_on_assets": 0.16927586636242775, "return_on_equity": 0.27306445373562027 }, { "asset_turnover_ratio": 0.7126367217523853, "current_ratio": 1.3170541290363431, "debt_to_equity_ratio": 0.8712044419050967, "profit_margin": 0.23987598381194788, "quarter": 3, "return_on_assets": 0.17094443473087478, "return_on_equity": 0.2731743506350811 }, { "asset_turnover_ratio": 0.6985779797773686, "current_ratio": 1.4429791779962382, "debt_to_equity_ratio": 0.8831628351156708, "profit_margin": 0.21988207854776978, "quarter": 4, "return_on_assets": 0.15360477822114968, "return_on_equity": 0.2507468893187971 } ], "income_statement": [ { "depreciation": 578080, "expenses": 6800443, "income_tax": 644906, "marketing_expense": 1158210, "net_income": 2890604, "net_profit": 2245698, "operational_expense": 3778068, "product_revenue": 3364224, "quarter": 1, "rd_expense": 943460, "revenue": 9691047, "salaries_expense": 2691125, "service_revenue": 6326823 }, { "depreciation": 581815, "expenses": 6784316, "income_tax": 660055, "marketing_expense": 1235885, "net_income": 2919597, "net_profit": 2259542, "operational_expense": 4078749, "product_revenue": 3350155, "quarter": 2, "rd_expense": 1266480, "revenue": 9703913, "salaries_expense": 2778961, "service_revenue": 6353758 }, { "depreciation": 342923, "expenses": 6768227, "income_tax": 617743, "marketing_expense": 760203, "net_income": 2948569, "net_profit": 2330826, "operational_expense": 3916318, "product_revenue": 2868569, "quarter": 3, "rd_expense": 836933, "revenue": 9716796, "salaries_expense": 2138278, "service_revenue": 6848227 }, { "depreciation": 527801, "expenses": 6752177, "income_tax": 838134, "marketing_expense": 895280, "net_income": 2977520, "net_profit": 2139386, "operational_expense": 3546117, "product_revenue": 2548205, "quarter": 4, "rd_expense": 1004989, "revenue": 9729697, "salaries_expense": 2150096, "service_revenue": 7181492 } ], "market_conditions": { "gdp_growth": [ 0.012198911540644826, -0.0010960919599442044, 0.0003067513395427334, 0.012244601582730245 ], "inflation_rate": [ 0.02653982426007401, 0.023577569155496518, 0.02637181940711583, 0.02454894884499815 ], "interest_rate": [ 0.04796261361586833, 0.050118088702931385, 0.04837933981594463, 0.051935270866664815 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 106062, "billable_hours_per_employee": 136, "client_concentration": 0.14, "client_retention_rate": 0.72, "employee_utilization_rate": 0.75, "gross_billings": 23888560, "net_revenue": 19645481, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 20789 }, { "average_project_size": 182586, "billable_hours_per_employee": 106, "client_concentration": 0.13, "client_retention_rate": 0.64, "employee_utilization_rate": 0.77, "gross_billings": 24663372, "net_revenue": 19135811, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 20250 }, { "average_project_size": 97259, "billable_hours_per_employee": 158, "client_concentration": 0.12, "client_retention_rate": 0.72, "employee_utilization_rate": 0.78, "gross_billings": 22699561, "net_revenue": 18639364, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 19724 }, { "average_project_size": 172600, "billable_hours_per_employee": 94, "client_concentration": 0.21, "client_retention_rate": 0.66, "employee_utilization_rate": 0.61, "gross_billings": 21353325, "net_revenue": 18155797, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 19212 } ], "balance_sheet": [ { "assets": 20312955, "current_assets": 7895697, "current_liabilities": 5935271, "equity": 14313661, "fixed_assets": 12417258, "liabilities": 10111184, "long_term_liabilities": 4175913, "quarter": 1 }, { "assets": 20927763, "current_assets": 9421269, "current_liabilities": 4487687, "equity": 14610328, "fixed_assets": 11506494, "liabilities": 10264414, "long_term_liabilities": 5776727, "quarter": 2 }, { "assets": 21561178, "current_assets": 9954176, "current_liabilities": 6014653, "equity": 14962299, "fixed_assets": 11607002, "liabilities": 10419967, "long_term_liabilities": 4405314, "quarter": 3 }, { "assets": 22213765, "current_assets": 10019162, "current_liabilities": 6230751, "equity": 15480240, "fixed_assets": 12194603, "liabilities": 10577877, "long_term_liabilities": 4347126, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -38531, "financing_cash_flow": -63472, "investing_cash_flow": -464477, "net_cash_flow": 5377214, "operating_cash_flow": 5368122, "quarter": 1 }, { "change_in_working_capital": 93043, "financing_cash_flow": 120033, "investing_cash_flow": -469616, "net_cash_flow": 4852501, "operating_cash_flow": 5163348, "quarter": 2 }, { "change_in_working_capital": 58362, "financing_cash_flow": 53284, "investing_cash_flow": -437102, "net_cash_flow": 4943937, "operating_cash_flow": 4969933, "quarter": 3 }, { "change_in_working_capital": 85560, "financing_cash_flow": -80826, "investing_cash_flow": -374788, "net_cash_flow": 4481758, "operating_cash_flow": 4632302, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9671404775917635, "current_ratio": 1.3303010090019478, "debt_to_equity_ratio": 0.7064009689764205, "profit_margin": 0.209304623287157, "quarter": 1, "return_on_assets": 0.20242697332810514, "return_on_equity": 0.2872703216877918 }, { "asset_turnover_ratio": 0.9143744125924973, "current_ratio": 2.0993596478542287, "debt_to_equity_ratio": 0.7025450763323041, "profit_margin": 0.2062613912731475, "quarter": 2, "return_on_assets": 0.18860013848589552, "return_on_equity": 0.27014992408110206 }, { "asset_turnover_ratio": 0.8644872743038436, "current_ratio": 1.6549875778369925, "debt_to_equity_ratio": 0.6964148357147522, "profit_margin": 0.20500098608514755, "quarter": 3, "return_on_assets": 0.17722074369034937, "return_on_equity": 0.2553810747933857 }, { "asset_turnover_ratio": 0.8173219172886721, "current_ratio": 1.6080183592635944, "debt_to_equity_ratio": 0.683314793569092, "profit_margin": 0.21174239830947658, "quarter": 4, "return_on_assets": 0.1730617029576031, "return_on_equity": 0.24833930223304032 } ], "income_statement": [ { "depreciation": 1256232, "expenses": 14300159, "income_tax": 1233432, "marketing_expense": 2251493, "net_income": 5345322, "net_profit": 4111890, "operational_expense": 8686638, "product_revenue": 5032722, "quarter": 1, "rd_expense": 2003435, "revenue": 19645481, "salaries_expense": 5856961, "service_revenue": 14612759 }, { "depreciation": 1216369, "expenses": 13963065, "income_tax": 1225767, "marketing_expense": 1559129, "net_income": 5172746, "net_profit": 3946979, "operational_expense": 8870804, "product_revenue": 5978870, "quarter": 2, "rd_expense": 2222504, "revenue": 19135811, "salaries_expense": 5253271, "service_revenue": 13156941 }, { "depreciation": 1148845, "expenses": 13633918, "income_tax": 1184358, "marketing_expense": 1956577, "net_income": 5005446, "net_profit": 3821088, "operational_expense": 9107315, "product_revenue": 4887154, "quarter": 3, "rd_expense": 2489280, "revenue": 18639364, "salaries_expense": 5653423, "service_revenue": 13752210 }, { "depreciation": 787950, "expenses": 13312529, "income_tax": 998916, "marketing_expense": 2367891, "net_income": 4843268, "net_profit": 3844352, "operational_expense": 7725312, "product_revenue": 6285465, "quarter": 4, "rd_expense": 2223522, "revenue": 18155797, "salaries_expense": 5774433, "service_revenue": 11870332 } ], "market_conditions": { "gdp_growth": [ -0.008524104825995787, -0.008378790062977187, -0.005337318329892886, -0.011510338125284384 ], "inflation_rate": [ 0.042424030613565825, 0.039037099120506805, 0.03985540462241883, 0.04281798467501729 ], "interest_rate": [ 0.05451557144740965, 0.05410481223566382, 0.0481453282138995, 0.046172846559553574 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 70200, "billable_hours_per_employee": 143, "client_concentration": 0.28, "client_retention_rate": 0.62, "employee_utilization_rate": 0.67, "gross_billings": 19230258, "net_revenue": 16594039, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 17560 }, { "average_project_size": 57481, "billable_hours_per_employee": 87, "client_concentration": 0.37, "client_retention_rate": 0.88, "employee_utilization_rate": 0.63, "gross_billings": 20958652, "net_revenue": 16133269, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 17072 }, { "average_project_size": 61849, "billable_hours_per_employee": 127, "client_concentration": 0.23, "client_retention_rate": 0.69, "employee_utilization_rate": 0.64, "gross_billings": 20161480, "net_revenue": 15685294, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 16598 }, { "average_project_size": 55061, "billable_hours_per_employee": 142, "client_concentration": 0.34, "client_retention_rate": 0.76, "employee_utilization_rate": 0.71, "gross_billings": 18054836, "net_revenue": 15249758, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 16137 } ], "balance_sheet": [ { "assets": 21668930, "current_assets": 9122688, "current_liabilities": 4461320, "equity": 15186763, "fixed_assets": 12546242, "liabilities": 9419199, "long_term_liabilities": 4957879, "quarter": 1 }, { "assets": 22034830, "current_assets": 8644530, "current_liabilities": 5038804, "equity": 15047365, "fixed_assets": 13390300, "liabilities": 9540558, "long_term_liabilities": 4501754, "quarter": 2 }, { "assets": 22406909, "current_assets": 9237294, "current_liabilities": 5367225, "equity": 15399724, "fixed_assets": 13169615, "liabilities": 9663480, "long_term_liabilities": 4296255, "quarter": 3 }, { "assets": 22785270, "current_assets": 7398817, "current_liabilities": 4953183, "equity": 15502787, "fixed_assets": 15386453, "liabilities": 9787985, "long_term_liabilities": 4834802, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 76454, "financing_cash_flow": 120363, "investing_cash_flow": -166116, "net_cash_flow": 4012908, "operating_cash_flow": 4039348, "quarter": 1 }, { "change_in_working_capital": 99471, "financing_cash_flow": 179756, "investing_cash_flow": -145243, "net_cash_flow": 3232308, "operating_cash_flow": 3582833, "quarter": 2 }, { "change_in_working_capital": 4320, "financing_cash_flow": -191393, "investing_cash_flow": -425311, "net_cash_flow": 3364724, "operating_cash_flow": 3532887, "quarter": 3 }, { "change_in_working_capital": -69183, "financing_cash_flow": 185520, "investing_cash_flow": -161082, "net_cash_flow": 3382531, "operating_cash_flow": 3548978, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7657987265637943, "current_ratio": 2.0448405404678436, "debt_to_equity_ratio": 0.6202242703069772, "profit_margin": 0.17699319617122752, "quarter": 1, "return_on_assets": 0.13554116423838186, "return_on_equity": 0.1933942078374437 }, { "asset_turnover_ratio": 0.7321712488818838, "current_ratio": 1.7155916364280095, "debt_to_equity_ratio": 0.6340351284095255, "profit_margin": 0.1582501971547118, "quarter": 2, "return_on_assets": 0.11586624448656967, "return_on_equity": 0.16967043731576925 }, { "asset_turnover_ratio": 0.7000204267353431, "current_ratio": 1.7210558528848707, "debt_to_equity_ratio": 0.6275099475808787, "profit_margin": 0.1693493918571115, "quarter": 3, "return_on_assets": 0.11854803355518603, "return_on_equity": 0.17248977968696064 }, { "asset_turnover_ratio": 0.6692814261143274, "current_ratio": 1.493749978549147, "debt_to_equity_ratio": 0.6313693789381225, "profit_margin": 0.1642978203326243, "quarter": 4, "return_on_assets": 0.10996147949969431, "return_on_equity": 0.16161623068161873 } ], "income_statement": [ { "depreciation": 1102316, "expenses": 12918854, "income_tax": 738153, "marketing_expense": 2190748, "net_income": 3675185, "net_profit": 2937032, "operational_expense": 8849984, "product_revenue": 5086642, "quarter": 1, "rd_expense": 1881723, "revenue": 16594039, "salaries_expense": 6239374, "service_revenue": 11507397 }, { "depreciation": 1029740, "expenses": 12638717, "income_tax": 941459, "marketing_expense": 2490643, "net_income": 3494552, "net_profit": 2553093, "operational_expense": 8089555, "product_revenue": 3257458, "quarter": 2, "rd_expense": 2083299, "revenue": 16133269, "salaries_expense": 6300851, "service_revenue": 12875811 }, { "depreciation": 876592, "expenses": 12364656, "income_tax": 664343, "marketing_expense": 1459963, "net_income": 3320638, "net_profit": 2656295, "operational_expense": 7280106, "product_revenue": 6086831, "quarter": 3, "rd_expense": 1947874, "revenue": 15685294, "salaries_expense": 4236905, "service_revenue": 9598463 }, { "depreciation": 1043476, "expenses": 12096537, "income_tax": 647719, "marketing_expense": 1705036, "net_income": 3153221, "net_profit": 2505502, "operational_expense": 7148723, "product_revenue": 3503362, "quarter": 4, "rd_expense": 1468551, "revenue": 15249758, "salaries_expense": 3769075, "service_revenue": 11746396 } ], "market_conditions": { "gdp_growth": [ -0.013958613047500528, -0.02129297956921515, -0.005039253366936574, -0.013159550841770123 ], "inflation_rate": [ 0.03793624426340127, 0.04004490868662864, 0.04011715842774027, 0.03968852525770453 ], "interest_rate": [ 0.05681378586979182, 0.05574875437991315, 0.05174544001865488, 0.053481348691655974 ], "year": 2015 }, "random_event": { "description": "Perry Group Industry Recognition in 2015", "impact": 0.01, "type": "Industry Recognition" }, "year": 2015 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Average", "founding_year": 2001, "industry": "Advertising", "location": "North Diana", "name": "Hendrix-Parker", "num_employees": 705, "region": "Latin America", "revenue_size": "Large", "website": "www.hendrix-parker.com" }

[ { "advertising_kpis": [ { "average_project_size": 80686, "billable_hours_per_employee": 142, "client_concentration": 0.18, "client_retention_rate": 0.72, "employee_utilization_rate": 0.7, "gross_billings": 63624370, "net_revenue": 52703200, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 74756 }, { "average_project_size": 131780, "billable_hours_per_employee": 125, "client_concentration": 0.1, "client_retention_rate": 0.7, "employee_utilization_rate": 0.79, "gross_billings": 63611743, "net_revenue": 51250616, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 72696 }, { "average_project_size": 54424, "billable_hours_per_employee": 90, "client_concentration": 0.32, "client_retention_rate": 0.67, "employee_utilization_rate": 0.6, "gross_billings": 55728131, "net_revenue": 49838068, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 70692 }, { "average_project_size": 115890, "billable_hours_per_employee": 145, "client_concentration": 0.34, "client_retention_rate": 0.72, "employee_utilization_rate": 0.69, "gross_billings": 61425214, "net_revenue": 48464451, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 68744 } ], "balance_sheet": [ { "assets": 57401067, "current_assets": 17287577, "current_liabilities": 12133785, "equity": 37289769, "fixed_assets": 40113490, "liabilities": 29266547, "long_term_liabilities": 17132762, "quarter": 1 }, { "assets": 59277664, "current_assets": 28063853, "current_liabilities": 15466010, "equity": 37934125, "fixed_assets": 31213811, "liabilities": 29851551, "long_term_liabilities": 14385541, "quarter": 2 }, { "assets": 61215612, "current_assets": 19776360, "current_liabilities": 14077161, "equity": 38304369, "fixed_assets": 41439252, "liabilities": 30448249, "long_term_liabilities": 16371088, "quarter": 3 }, { "assets": 63216916, "current_assets": 28571538, "current_liabilities": 17953021, "equity": 39630848, "fixed_assets": 34645378, "liabilities": 31056874, "long_term_liabilities": 13103853, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 14764, "financing_cash_flow": -198364, "investing_cash_flow": -217592, "net_cash_flow": 12828807, "operating_cash_flow": 13057733, "quarter": 1 }, { "change_in_working_capital": -93351, "financing_cash_flow": 100095, "investing_cash_flow": -386976, "net_cash_flow": 11191986, "operating_cash_flow": 11565072, "quarter": 2 }, { "change_in_working_capital": -15585, "financing_cash_flow": -166032, "investing_cash_flow": -345919, "net_cash_flow": 10759312, "operating_cash_flow": 10801372, "quarter": 3 }, { "change_in_working_capital": 61618, "financing_cash_flow": 195487, "investing_cash_flow": -176748, "net_cash_flow": 10076902, "operating_cash_flow": 10391323, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.918157148542204, "current_ratio": 1.4247472655894264, "debt_to_equity_ratio": 0.784841198667656, "profit_margin": 0.17371334188436377, "quarter": 1, "return_on_assets": 0.15949614664828443, "return_on_equity": 0.24551637742781404 }, { "asset_turnover_ratio": 0.86458562199752, "current_ratio": 1.8145502944844856, "debt_to_equity_ratio": 0.7869313184368956, "profit_margin": 0.16600799490878315, "quarter": 2, "return_on_assets": 0.1435281255347714, "return_on_equity": 0.2242838605081836 }, { "asset_turnover_ratio": 0.8141398308653681, "current_ratio": 1.4048542884463706, "debt_to_equity_ratio": 0.7949027694464827, "profit_margin": 0.1512298992007475, "quarter": 3, "return_on_assets": 0.12312228455708325, "return_on_equity": 0.19676622267292798 }, { "asset_turnover_ratio": 0.7666373823107726, "current_ratio": 1.5914612922248572, "debt_to_equity_ratio": 0.7836540363708594, "profit_margin": 0.15415022446039883, "quarter": 4, "return_on_assets": 0.11817732456293818, "return_on_equity": 0.18850986988721513 } ], "income_statement": [ { "depreciation": 3902484, "expenses": 40881494, "income_tax": 2666457, "marketing_expense": 4328938, "net_income": 11821706, "net_profit": 9155249, "operational_expense": 26397741, "product_revenue": 17657265, "quarter": 1, "rd_expense": 7854172, "revenue": 52703200, "salaries_expense": 14191790, "service_revenue": 35045935 }, { "depreciation": 3057060, "expenses": 40127055, "income_tax": 2615549, "marketing_expense": 7154840, "net_income": 11123561, "net_profit": 8508012, "operational_expense": 26418433, "product_revenue": 10854947, "quarter": 2, "rd_expense": 5014222, "revenue": 51250616, "salaries_expense": 17998740, "service_revenue": 40395669 }, { "depreciation": 3264366, "expenses": 39386538, "income_tax": 2914524, "marketing_expense": 5737162, "net_income": 10451530, "net_profit": 7537006, "operational_expense": 27072951, "product_revenue": 17203229, "quarter": 3, "rd_expense": 5424984, "revenue": 49838068, "salaries_expense": 16195023, "service_revenue": 32634839 }, { "depreciation": 2920517, "expenses": 38659688, "income_tax": 2333957, "marketing_expense": 4315026, "net_income": 9804763, "net_profit": 7470806, "operational_expense": 20450757, "product_revenue": 13342157, "quarter": 4, "rd_expense": 5999047, "revenue": 48464451, "salaries_expense": 15600574, "service_revenue": 35122294 } ], "market_conditions": { "gdp_growth": [ -0.019021434810730296, -0.013701925850246845, -0.005147487557890981, -0.011942947944227922 ], "inflation_rate": [ 0.04296082908921968, 0.041695362684974015, 0.03473205920825651, 0.03730197959947236 ], "interest_rate": [ 0.03749575128115657, 0.03942186563830897, 0.04260284042035963, 0.03697270757988841 ], "year": 2001 }, "random_event": { "description": "Hendrix-Parker Award Nomination in 2001", "impact": -0.08, "type": "Award Nomination" }, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 118358, "billable_hours_per_employee": 115, "client_concentration": 0.3, "client_retention_rate": 0.6, "employee_utilization_rate": 0.69, "gross_billings": 88965325, "net_revenue": 75709124, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 107389 }, { "average_project_size": 195430, "billable_hours_per_employee": 90, "client_concentration": 0.15, "client_retention_rate": 0.69, "employee_utilization_rate": 0.69, "gross_billings": 84169987, "net_revenue": 73561357, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 104342 }, { "average_project_size": 104576, "billable_hours_per_employee": 131, "client_concentration": 0.11, "client_retention_rate": 0.8, "employee_utilization_rate": 0.65, "gross_billings": 89216339, "net_revenue": 71474519, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 101382 }, { "average_project_size": 112686, "billable_hours_per_employee": 123, "client_concentration": 0.38, "client_retention_rate": 0.76, "employee_utilization_rate": 0.62, "gross_billings": 89451879, "net_revenue": 69446883, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 98506 } ], "balance_sheet": [ { "assets": 90257875, "current_assets": 32887396, "current_liabilities": 21955664, "equity": 62991383, "fixed_assets": 57370479, "liabilities": 50091181, "long_term_liabilities": 28135517, "quarter": 1 }, { "assets": 92788588, "current_assets": 31307135, "current_liabilities": 29259475, "equity": 63705619, "fixed_assets": 61481453, "liabilities": 50882354, "long_term_liabilities": 21622879, "quarter": 2 }, { "assets": 95390258, "current_assets": 43876853, "current_liabilities": 28268964, "equity": 65432978, "fixed_assets": 51513405, "liabilities": 51686023, "long_term_liabilities": 23417059, "quarter": 3 }, { "assets": 98064876, "current_assets": 45989131, "current_liabilities": 29783175, "equity": 64640543, "fixed_assets": 52075745, "liabilities": 52502386, "long_term_liabilities": 22719211, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 85181, "financing_cash_flow": -86045, "investing_cash_flow": -381094, "net_cash_flow": 26958669, "operating_cash_flow": 27068703, "quarter": 1 }, { "change_in_working_capital": 35410, "financing_cash_flow": -167081, "investing_cash_flow": -113361, "net_cash_flow": 24078612, "operating_cash_flow": 24389761, "quarter": 2 }, { "change_in_working_capital": 47722, "financing_cash_flow": 140319, "investing_cash_flow": -129338, "net_cash_flow": 25538007, "operating_cash_flow": 25805910, "quarter": 3 }, { "change_in_working_capital": -46246, "financing_cash_flow": -4968, "investing_cash_flow": -351796, "net_cash_flow": 21436856, "operating_cash_flow": 21854476, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.838809067906817, "current_ratio": 1.4979003140146434, "debt_to_equity_ratio": 0.7952068777407221, "profit_margin": 0.3014787094881721, "quarter": 1, "return_on_assets": 0.25288307529952375, "return_on_equity": 0.36234621170327375 }, { "asset_turnover_ratio": 0.7927845286319046, "current_ratio": 1.0699828004432752, "debt_to_equity_ratio": 0.7987106129523677, "profit_margin": 0.29634288829119887, "quarter": 2, "return_on_assets": 0.23493605700735526, "return_on_equity": 0.34218936009396594 }, { "asset_turnover_ratio": 0.7492853096172567, "current_ratio": 1.5521210115800494, "debt_to_equity_ratio": 0.7899078504420203, "profit_margin": 0.304006844733016, "quarter": 3, "return_on_assets": 0.22778786278154317, "return_on_equity": 0.33207632701663065 }, { "asset_turnover_ratio": 0.7081728528367283, "current_ratio": 1.5441312418840503, "debt_to_equity_ratio": 0.8122206832328126, "profit_margin": 0.27471431655183143, "quarter": 4, "return_on_assets": 0.1945452212676025, "return_on_equity": 0.29514066736722805 } ], "income_statement": [ { "depreciation": 4244014, "expenses": 45790768, "income_tax": 7093667, "marketing_expense": 5944953, "net_income": 29918356, "net_profit": 22824689, "operational_expense": 29066562, "product_revenue": 21440080, "quarter": 1, "rd_expense": 5335732, "revenue": 75709124, "salaries_expense": 17092364, "service_revenue": 54269044 }, { "depreciation": 2590376, "expenses": 44930726, "income_tax": 6831246, "marketing_expense": 8475333, "net_income": 28630631, "net_profit": 21799385, "operational_expense": 27897868, "product_revenue": 22578910, "quarter": 2, "rd_expense": 5413365, "revenue": 73561357, "salaries_expense": 19042790, "service_revenue": 50982447 }, { "depreciation": 4077167, "expenses": 44086838, "income_tax": 5658938, "marketing_expense": 5464903, "net_income": 27387681, "net_profit": 21728743, "operational_expense": 30843397, "product_revenue": 28137262, "quarter": 3, "rd_expense": 7085255, "revenue": 71474519, "salaries_expense": 21970675, "service_revenue": 43337257 }, { "depreciation": 2776423, "expenses": 43258800, "income_tax": 7110030, "marketing_expense": 6767827, "net_income": 26188083, "net_profit": 19078053, "operational_expense": 25339292, "product_revenue": 26359587, "quarter": 4, "rd_expense": 6292919, "revenue": 69446883, "salaries_expense": 14175471, "service_revenue": 43087296 } ], "market_conditions": { "gdp_growth": [ 0.007636016231673381, 0.009611276059585006, -0.001251293945962891, -0.000505158227884924 ], "inflation_rate": [ 0.03561769430753049, 0.03804208573321448, 0.032406145928939645, 0.030411987549831744 ], "interest_rate": [ 0.04453010820252218, 0.05097229173570929, 0.050715371161751246, 0.04507433746628533 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 153943, "billable_hours_per_employee": 160, "client_concentration": 0.28, "client_retention_rate": 0.61, "employee_utilization_rate": 0.71, "gross_billings": 70735649, "net_revenue": 54559747, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 77390 }, { "average_project_size": 196883, "billable_hours_per_employee": 96, "client_concentration": 0.29, "client_retention_rate": 0.87, "employee_utilization_rate": 0.68, "gross_billings": 68254703, "net_revenue": 54326297, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 77059 }, { "average_project_size": 188490, "billable_hours_per_employee": 84, "client_concentration": 0.33, "client_retention_rate": 0.68, "employee_utilization_rate": 0.72, "gross_billings": 68272968, "net_revenue": 54093845, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 76729 }, { "average_project_size": 130947, "billable_hours_per_employee": 126, "client_concentration": 0.19, "client_retention_rate": 0.78, "employee_utilization_rate": 0.8, "gross_billings": 65096787, "net_revenue": 53862389, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 76401 } ], "balance_sheet": [ { "assets": 68673061, "current_assets": 30090068, "current_liabilities": 14627467, "equity": 51402132, "fixed_assets": 38582993, "liabilities": 30414287, "long_term_liabilities": 15786820, "quarter": 1 }, { "assets": 70184483, "current_assets": 21261585, "current_liabilities": 16731600, "equity": 52075720, "fixed_assets": 48922898, "liabilities": 31106962, "long_term_liabilities": 14375362, "quarter": 2 }, { "assets": 71729170, "current_assets": 32807214, "current_liabilities": 18634436, "equity": 53707374, "fixed_assets": 38921956, "liabilities": 31815413, "long_term_liabilities": 13180977, "quarter": 3 }, { "assets": 73307854, "current_assets": 31399414, "current_liabilities": 19022035, "equity": 54757507, "fixed_assets": 41908440, "liabilities": 32539999, "long_term_liabilities": 13517964, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -7697, "financing_cash_flow": -115815, "investing_cash_flow": -205054, "net_cash_flow": 15477637, "operating_cash_flow": 15659588, "quarter": 1 }, { "change_in_working_capital": -91907, "financing_cash_flow": -102658, "investing_cash_flow": -294585, "net_cash_flow": 16620844, "operating_cash_flow": 16552468, "quarter": 2 }, { "change_in_working_capital": -4810, "financing_cash_flow": 149373, "investing_cash_flow": -171790, "net_cash_flow": 15296245, "operating_cash_flow": 15944549, "quarter": 3 }, { "change_in_working_capital": -45588, "financing_cash_flow": 193591, "investing_cash_flow": -411419, "net_cash_flow": 16500328, "operating_cash_flow": 16920849, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7944854387661561, "current_ratio": 2.0570935487326687, "debt_to_equity_ratio": 0.5916931033133023, "profit_margin": 0.24089844111630504, "quarter": 1, "return_on_assets": 0.19139030368837062, "return_on_equity": 0.2556967481426646 }, { "asset_turnover_ratio": 0.7740499705611567, "current_ratio": 1.2707442802840134, "debt_to_equity_ratio": 0.5973409873161619, "profit_margin": 0.239261641558231, "quarter": 2, "return_on_assets": 0.1852004666045627, "return_on_equity": 0.24960190660830037 }, { "asset_turnover_ratio": 0.7541401217942435, "current_ratio": 1.7605691956547544, "debt_to_equity_ratio": 0.5923844461283845, "profit_margin": 0.25499420497840375, "quarter": 3, "return_on_assets": 0.1923013607992397, "return_on_equity": 0.25682910879239784 }, { "asset_turnover_ratio": 0.7347424056363728, "current_ratio": 1.6506863750382124, "debt_to_equity_ratio": 0.5942564003142071, "profit_margin": 0.2597295118120364, "quarter": 4, "return_on_assets": 0.19083428632353636, "return_on_equity": 0.2554837275553834 } ], "income_statement": [ { "depreciation": 2516230, "expenses": 37564272, "income_tax": 3852117, "marketing_expense": 5237305, "net_income": 16995475, "net_profit": 13143358, "operational_expense": 20786233, "product_revenue": 20947252, "quarter": 1, "rd_expense": 7154941, "revenue": 54559747, "salaries_expense": 15426836, "service_revenue": 33612495 }, { "depreciation": 3554269, "expenses": 36936697, "income_tax": 4391401, "marketing_expense": 6867565, "net_income": 17389600, "net_profit": 12998199, "operational_expense": 18500237, "product_revenue": 10976316, "quarter": 2, "rd_expense": 6587085, "revenue": 54326297, "salaries_expense": 13373344, "service_revenue": 43349981 }, { "depreciation": 2150932, "expenses": 36319606, "income_tax": 3980622, "marketing_expense": 3646825, "net_income": 17774239, "net_profit": 13793617, "operational_expense": 20195215, "product_revenue": 13197159, "quarter": 3, "rd_expense": 7029574, "revenue": 54093845, "salaries_expense": 14128958, "service_revenue": 40896686 }, { "depreciation": 2931197, "expenses": 35712825, "income_tax": 4159912, "marketing_expense": 6655726, "net_income": 18149564, "net_profit": 13989652, "operational_expense": 19345844, "product_revenue": 14867569, "quarter": 4, "rd_expense": 5222562, "revenue": 53862389, "salaries_expense": 11381937, "service_revenue": 38994820 } ], "market_conditions": { "gdp_growth": [ -0.022443951070225426, -0.01201374984437108, -0.01487441160752239, -0.02186168953805348 ], "inflation_rate": [ 0.035701712666424336, 0.043588240626981, 0.04423776870049378, 0.03804743227214844 ], "interest_rate": [ 0.04835038474955969, 0.040869592499443275, 0.04526823062037818, 0.04424352344804064 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 164986, "billable_hours_per_employee": 94, "client_concentration": 0.2, "client_retention_rate": 0.69, "employee_utilization_rate": 0.7, "gross_billings": 61800068, "net_revenue": 55650468, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 78937 }, { "average_project_size": 198643, "billable_hours_per_employee": 140, "client_concentration": 0.34, "client_retention_rate": 0.72, "employee_utilization_rate": 0.79, "gross_billings": 69130570, "net_revenue": 55258169, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 78380 }, { "average_project_size": 83163, "billable_hours_per_employee": 91, "client_concentration": 0.27, "client_retention_rate": 0.69, "employee_utilization_rate": 0.69, "gross_billings": 69677254, "net_revenue": 54868637, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 77828 }, { "average_project_size": 179947, "billable_hours_per_employee": 95, "client_concentration": 0.24, "client_retention_rate": 0.86, "employee_utilization_rate": 0.71, "gross_billings": 65976854, "net_revenue": 54481850, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 77279 } ], "balance_sheet": [ { "assets": 56231258, "current_assets": 22326910, "current_liabilities": 11424112, "equity": 40863451, "fixed_assets": 33904348, "liabilities": 28399479, "long_term_liabilities": 16975367, "quarter": 1 }, { "assets": 57060681, "current_assets": 27567838, "current_liabilities": 13513481, "equity": 40932868, "fixed_assets": 29492843, "liabilities": 29092004, "long_term_liabilities": 15578523, "quarter": 2 }, { "assets": 57902339, "current_assets": 22824059, "current_liabilities": 14066549, "equity": 40605101, "fixed_assets": 35078280, "liabilities": 29801417, "long_term_liabilities": 15734868, "quarter": 3 }, { "assets": 58756411, "current_assets": 25007696, "current_liabilities": 13099764, "equity": 40295252, "fixed_assets": 33748715, "liabilities": 30528129, "long_term_liabilities": 17428365, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -50703, "financing_cash_flow": -45064, "investing_cash_flow": -392805, "net_cash_flow": 15420919, "operating_cash_flow": 15401015, "quarter": 1 }, { "change_in_working_capital": -24083, "financing_cash_flow": -75087, "investing_cash_flow": -103594, "net_cash_flow": 15650514, "operating_cash_flow": 15898084, "quarter": 2 }, { "change_in_working_capital": -67048, "financing_cash_flow": 185286, "investing_cash_flow": -316091, "net_cash_flow": 15668693, "operating_cash_flow": 15743215, "quarter": 3 }, { "change_in_working_capital": -5727, "financing_cash_flow": 116705, "investing_cash_flow": -243337, "net_cash_flow": 14200058, "operating_cash_flow": 14572427, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9896714030477497, "current_ratio": 1.9543672190888886, "debt_to_equity_ratio": 0.6949848410992013, "profit_margin": 0.23417003429333244, "quarter": 1, "return_on_assets": 0.231751386390822, "return_on_equity": 0.31890776919453034 }, { "asset_turnover_ratio": 0.9684106118537211, "current_ratio": 2.0400249202999583, "debt_to_equity_ratio": 0.7107247896726904, "profit_margin": 0.23461130244833123, "quarter": 2, "return_on_assets": 0.22720007495178685, "return_on_equity": 0.31671836432277356 }, { "asset_turnover_ratio": 0.9476065725082367, "current_ratio": 1.6225770087602867, "debt_to_equity_ratio": 0.7339328376501267, "profit_margin": 0.22789301290644418, "quarter": 3, "return_on_assets": 0.2159529168588509, "return_on_equity": 0.3079460139749437 }, { "asset_turnover_ratio": 0.9272494536808928, "current_ratio": 1.9090188189649828, "debt_to_equity_ratio": 0.757611070406012, "profit_margin": 0.22148605453008663, "quarter": 4, "return_on_assets": 0.20537282306095925, "return_on_equity": 0.2994638177222468 } ], "income_statement": [ { "depreciation": 2369343, "expenses": 38322640, "income_tax": 4296156, "marketing_expense": 6712525, "net_income": 17327828, "net_profit": 13031672, "operational_expense": 25340089, "product_revenue": 15241007, "quarter": 1, "rd_expense": 5166982, "revenue": 55650468, "salaries_expense": 15592019, "service_revenue": 40409461 }, { "depreciation": 2933893, "expenses": 38227019, "income_tax": 4066959, "marketing_expense": 6872392, "net_income": 17031150, "net_profit": 12964191, "operational_expense": 25444096, "product_revenue": 20778729, "quarter": 2, "rd_expense": 4734688, "revenue": 55258169, "salaries_expense": 17836741, "service_revenue": 34479440 }, { "depreciation": 3239036, "expenses": 38131636, "income_tax": 4232822, "marketing_expense": 3823055, "net_income": 16737001, "net_profit": 12504179, "operational_expense": 24747184, "product_revenue": 14889198, "quarter": 3, "rd_expense": 5466253, "revenue": 54868637, "salaries_expense": 17413053, "service_revenue": 39979439 }, { "depreciation": 2505457, "expenses": 38036492, "income_tax": 4378388, "marketing_expense": 5983584, "net_income": 16445358, "net_profit": 12066970, "operational_expense": 20810750, "product_revenue": 17734319, "quarter": 4, "rd_expense": 4395724, "revenue": 54481850, "salaries_expense": 12635244, "service_revenue": 36747531 } ], "market_conditions": { "gdp_growth": [ -0.011062597392297435, -0.014049888959609125, -0.007011551260331854, -0.01076348346093859 ], "inflation_rate": [ 0.022693044872213915, 0.019705179688313576, 0.018533797619653118, 0.024860096329553025 ], "interest_rate": [ 0.04289083605578688, 0.04786509150998412, 0.04703394768651407, 0.04923146068774324 ], "year": 2004 }, "random_event": { "description": "Hendrix-Parker Data Privacy Regulation Impact in 2004", "impact": 0.02, "type": "Data Privacy Regulation Impact" }, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 81914, "billable_hours_per_employee": 95, "client_concentration": 0.37, "client_retention_rate": 0.72, "employee_utilization_rate": 0.71, "gross_billings": 108287040, "net_revenue": 86251067, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 122342 }, { "average_project_size": 54848, "billable_hours_per_employee": 156, "client_concentration": 0.1, "client_retention_rate": 0.79, "employee_utilization_rate": 0.74, "gross_billings": 99101869, "net_revenue": 85615103, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 121440 }, { "average_project_size": 112098, "billable_hours_per_employee": 88, "client_concentration": 0.13, "client_retention_rate": 0.64, "employee_utilization_rate": 0.62, "gross_billings": 107397822, "net_revenue": 84983828, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 120544 }, { "average_project_size": 75388, "billable_hours_per_employee": 136, "client_concentration": 0.18, "client_retention_rate": 0.72, "employee_utilization_rate": 0.74, "gross_billings": 97705570, "net_revenue": 84357208, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 119656 } ], "balance_sheet": [ { "assets": 123032460, "current_assets": 59664334, "current_liabilities": 24973901, "equity": 83404932, "fixed_assets": 63368126, "liabilities": 56073329, "long_term_liabilities": 31099428, "quarter": 1 }, { "assets": 127116766, "current_assets": 42006442, "current_liabilities": 29846610, "equity": 86734464, "fixed_assets": 85110324, "liabilities": 56640569, "long_term_liabilities": 26793959, "quarter": 2 }, { "assets": 131336658, "current_assets": 63678100, "current_liabilities": 33739565, "equity": 90419143, "fixed_assets": 67658558, "liabilities": 57213547, "long_term_liabilities": 23473982, "quarter": 3 }, { "assets": 135696638, "current_assets": 51578455, "current_liabilities": 26561630, "equity": 93099940, "fixed_assets": 84118183, "liabilities": 57792321, "long_term_liabilities": 31230691, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 33243, "financing_cash_flow": -106484, "investing_cash_flow": -151719, "net_cash_flow": 22637225, "operating_cash_flow": 22654903, "quarter": 1 }, { "change_in_working_capital": 24029, "financing_cash_flow": 129957, "investing_cash_flow": -104238, "net_cash_flow": 20458242, "operating_cash_flow": 20987008, "quarter": 2 }, { "change_in_working_capital": -73582, "financing_cash_flow": 52244, "investing_cash_flow": -228747, "net_cash_flow": 20709718, "operating_cash_flow": 20996084, "quarter": 3 }, { "change_in_working_capital": 36820, "financing_cash_flow": -92373, "investing_cash_flow": -130359, "net_cash_flow": 19956273, "operating_cash_flow": 20455426, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.70104317998681, "current_ratio": 2.3890674508559955, "debt_to_equity_ratio": 0.6723023166064088, "profit_margin": 0.19067359479738377, "quarter": 1, "return_on_assets": 0.1336704232362744, "return_on_equity": 0.19718019792882271 }, { "asset_turnover_ratio": 0.6735154275400619, "current_ratio": 1.4074108248809496, "debt_to_equity_ratio": 0.6530341733592774, "profit_margin": 0.18989952041522393, "quarter": 2, "return_on_assets": 0.12790025668211225, "return_on_equity": 0.1874487516288796 }, { "asset_turnover_ratio": 0.6470686044105066, "current_ratio": 1.8873420567218337, "debt_to_equity_ratio": 0.6327592266606641, "profit_margin": 0.191754506516228, "quarter": 3, "return_on_assets": 0.12407832092088106, "return_on_equity": 0.18022767590265704 }, { "asset_turnover_ratio": 0.6216602654518235, "current_ratio": 1.9418407304069818, "debt_to_equity_ratio": 0.6207557276621231, "profit_margin": 0.18013425716982004, "quarter": 4, "return_on_assets": 0.11198231012915737, "return_on_equity": 0.16321839734805416 } ], "income_statement": [ { "depreciation": 6209102, "expenses": 63197649, "income_tax": 6607617, "marketing_expense": 8031160, "net_income": 23053418, "net_profit": 16445801, "operational_expense": 43008095, "product_revenue": 32617631, "quarter": 1, "rd_expense": 8331569, "revenue": 86251067, "salaries_expense": 24158273, "service_revenue": 53633436 }, { "depreciation": 4728741, "expenses": 63260997, "income_tax": 6095839, "marketing_expense": 7068766, "net_income": 22354106, "net_profit": 16258267, "operational_expense": 42202419, "product_revenue": 29065928, "quarter": 2, "rd_expense": 9089522, "revenue": 85615103, "salaries_expense": 28811184, "service_revenue": 56549175 }, { "depreciation": 4700052, "expenses": 63324408, "income_tax": 5363388, "marketing_expense": 7443139, "net_income": 21659420, "net_profit": 16296032, "operational_expense": 34709020, "product_revenue": 26734624, "quarter": 3, "rd_expense": 10599509, "revenue": 84983828, "salaries_expense": 22882269, "service_revenue": 58249204 }, { "depreciation": 5259803, "expenses": 63387884, "income_tax": 5773701, "marketing_expense": 7357493, "net_income": 20969324, "net_profit": 15195623, "operational_expense": 43082557, "product_revenue": 32880164, "quarter": 4, "rd_expense": 9148850, "revenue": 84357208, "salaries_expense": 19639588, "service_revenue": 51477044 } ], "market_conditions": { "gdp_growth": [ 0.00409580264766813, -0.011999779434022135, -0.0011570002640047088, -0.003297151827918088 ], "inflation_rate": [ 0.023399931025093905, 0.024863492746607756, 0.021665558203847128, 0.021474652595379243 ], "interest_rate": [ 0.055445615059940084, 0.04766531857317999, 0.05068770692394439, 0.05262685040370892 ], "year": 2005 }, "random_event": null, "year": 2005 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Poor", "founding_year": 2001, "industry": "Advertising", "location": "Joshuaborough", "name": "Thomas Group", "num_employees": 850, "region": "Latin America", "revenue_size": "Medium", "website": "www.thomasgroup.com" }

[ { "advertising_kpis": [ { "average_project_size": 191040, "billable_hours_per_employee": 80, "client_concentration": 0.34, "client_retention_rate": 0.87, "employee_utilization_rate": 0.72, "gross_billings": 22437075, "net_revenue": 18538207, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 21810 }, { "average_project_size": 141105, "billable_hours_per_employee": 127, "client_concentration": 0.39, "client_retention_rate": 0.64, "employee_utilization_rate": 0.76, "gross_billings": 23546185, "net_revenue": 18410238, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 21659 }, { "average_project_size": 51015, "billable_hours_per_employee": 93, "client_concentration": 0.2, "client_retention_rate": 0.61, "employee_utilization_rate": 0.63, "gross_billings": 20487929, "net_revenue": 18283153, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 21510 }, { "average_project_size": 186821, "billable_hours_per_employee": 97, "client_concentration": 0.25, "client_retention_rate": 0.67, "employee_utilization_rate": 0.63, "gross_billings": 22625736, "net_revenue": 18156945, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 21361 } ], "balance_sheet": [ { "assets": 21520456, "current_assets": 6608015, "current_liabilities": 5160092, "equity": 16973329, "fixed_assets": 14912441, "liabilities": 10233127, "long_term_liabilities": 5073035, "quarter": 1 }, { "assets": 22156073, "current_assets": 10352732, "current_liabilities": 5226447, "equity": 16933665, "fixed_assets": 11803341, "liabilities": 10524972, "long_term_liabilities": 5298525, "quarter": 2 }, { "assets": 22810464, "current_assets": 8573552, "current_liabilities": 4965491, "equity": 16959750, "fixed_assets": 14236912, "liabilities": 10825140, "long_term_liabilities": 5859649, "quarter": 3 }, { "assets": 23484182, "current_assets": 9828351, "current_liabilities": 5880634, "equity": 17288440, "fixed_assets": 13655831, "liabilities": 11133869, "long_term_liabilities": 5253235, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 9720, "financing_cash_flow": -98389, "investing_cash_flow": -478393, "net_cash_flow": 6498413, "operating_cash_flow": 6817807, "quarter": 1 }, { "change_in_working_capital": 35323, "financing_cash_flow": -103560, "investing_cash_flow": -136479, "net_cash_flow": 5863576, "operating_cash_flow": 6282508, "quarter": 2 }, { "change_in_working_capital": 26946, "financing_cash_flow": -80938, "investing_cash_flow": -447986, "net_cash_flow": 5087186, "operating_cash_flow": 5597035, "quarter": 3 }, { "change_in_working_capital": -38802, "financing_cash_flow": 188858, "investing_cash_flow": -460451, "net_cash_flow": 5105499, "operating_cash_flow": 5590493, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8614225925324259, "current_ratio": 1.2806002296083092, "debt_to_equity_ratio": 0.6028945176282154, "profit_margin": 0.30671790427197193, "quarter": 1, "return_on_assets": 0.26421373227407446, "return_on_equity": 0.3349961577955627 }, { "asset_turnover_ratio": 0.8309341641905585, "current_ratio": 1.9808355465959953, "debt_to_equity_ratio": 0.6215412906774759, "profit_margin": 0.2880225665740986, "quarter": 2, "return_on_assets": 0.23932779062426812, "return_on_equity": 0.31313741000545364 }, { "asset_turnover_ratio": 0.8015248177327738, "current_ratio": 1.7266272358564339, "debt_to_equity_ratio": 0.6382841728209437, "profit_margin": 0.27207703178986686, "quarter": 3, "return_on_assets": 0.21807649331464718, "return_on_equity": 0.29330774333348075 }, { "asset_turnover_ratio": 0.7731563739371463, "current_ratio": 1.6713080596411884, "debt_to_equity_ratio": 0.6440065731783782, "profit_margin": 0.2719690454534064, "quarter": 4, "return_on_assets": 0.21027460100590262, "return_on_equity": 0.28563172848446705 } ], "income_statement": [ { "depreciation": 1131807, "expenses": 11355849, "income_tax": 1496358, "marketing_expense": 2084021, "net_income": 7182358, "net_profit": 5686000, "operational_expense": 6137244, "product_revenue": 4697386, "quarter": 1, "rd_expense": 1252536, "revenue": 18538207, "salaries_expense": 4382123, "service_revenue": 13840821 }, { "depreciation": 979944, "expenses": 11332559, "income_tax": 1775115, "marketing_expense": 1646951, "net_income": 7077679, "net_profit": 5302564, "operational_expense": 7338884, "product_revenue": 3914796, "quarter": 2, "rd_expense": 1791221, "revenue": 18410238, "salaries_expense": 4190495, "service_revenue": 14495442 }, { "depreciation": 622609, "expenses": 11309317, "income_tax": 1999410, "marketing_expense": 2244965, "net_income": 6973836, "net_profit": 4974426, "operational_expense": 6201372, "product_revenue": 4143008, "quarter": 3, "rd_expense": 1750836, "revenue": 18283153, "salaries_expense": 3516708, "service_revenue": 14140145 }, { "depreciation": 652366, "expenses": 11286123, "income_tax": 1932695, "marketing_expense": 2202834, "net_income": 6870822, "net_profit": 4938127, "operational_expense": 7773237, "product_revenue": 5427186, "quarter": 4, "rd_expense": 1657512, "revenue": 18156945, "salaries_expense": 4996617, "service_revenue": 12729759 } ], "market_conditions": { "gdp_growth": [ 0.04295451449728927, 0.035794928845133384, 0.03589810853462169, 0.03506692477163034 ], "inflation_rate": [ 0.008914538779737543, 0.007117599522124009, 0.009893343491281681, 0.010465319808366805 ], "interest_rate": [ 0.016769244914103334, 0.013957590508041132, 0.0195694340261928, 0.014498996800468046 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 124856, "billable_hours_per_employee": 94, "client_concentration": 0.14, "client_retention_rate": 0.84, "employee_utilization_rate": 0.63, "gross_billings": 6984622, "net_revenue": 5906045, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 6948 }, { "average_project_size": 160253, "billable_hours_per_employee": 147, "client_concentration": 0.16, "client_retention_rate": 0.81, "employee_utilization_rate": 0.79, "gross_billings": 7359538, "net_revenue": 5852232, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 6885 }, { "average_project_size": 166845, "billable_hours_per_employee": 122, "client_concentration": 0.14, "client_retention_rate": 0.7, "employee_utilization_rate": 0.79, "gross_billings": 7075572, "net_revenue": 5798909, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 6822 }, { "average_project_size": 59719, "billable_hours_per_employee": 124, "client_concentration": 0.13, "client_retention_rate": 0.69, "employee_utilization_rate": 0.63, "gross_billings": 6996196, "net_revenue": 5746073, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 6760 } ], "balance_sheet": [ { "assets": 6972469, "current_assets": 2181360, "current_liabilities": 1332071, "equity": 5118429, "fixed_assets": 4791109, "liabilities": 3224473, "long_term_liabilities": 1892402, "quarter": 1 }, { "assets": 7142288, "current_assets": 2254131, "current_liabilities": 1783492, "equity": 5372882, "fixed_assets": 4888157, "liabilities": 3263859, "long_term_liabilities": 1480367, "quarter": 2 }, { "assets": 7316244, "current_assets": 2809817, "current_liabilities": 1404438, "equity": 5549194, "fixed_assets": 4506427, "liabilities": 3303725, "long_term_liabilities": 1899287, "quarter": 3 }, { "assets": 7494437, "current_assets": 2294882, "current_liabilities": 1732667, "equity": 5656067, "fixed_assets": 5199555, "liabilities": 3344078, "long_term_liabilities": 1611411, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -54413, "financing_cash_flow": 118955, "investing_cash_flow": -216568, "net_cash_flow": 1418803, "operating_cash_flow": 1657877, "quarter": 1 }, { "change_in_working_capital": -76661, "financing_cash_flow": 154438, "investing_cash_flow": -420395, "net_cash_flow": 1706723, "operating_cash_flow": 1764590, "quarter": 2 }, { "change_in_working_capital": 30478, "financing_cash_flow": 127023, "investing_cash_flow": -471592, "net_cash_flow": 1376372, "operating_cash_flow": 1756144, "quarter": 3 }, { "change_in_working_capital": 59385, "financing_cash_flow": 132528, "investing_cash_flow": -319734, "net_cash_flow": 1431672, "operating_cash_flow": 1705874, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8470521704721814, "current_ratio": 1.6375703697475585, "debt_to_equity_ratio": 0.6299731812241608, "profit_margin": 0.23203903796872527, "quarter": 1, "return_on_assets": 0.19654917074568565, "return_on_equity": 0.2677448490542704 }, { "asset_turnover_ratio": 0.8193777680205558, "current_ratio": 1.2638862411493856, "debt_to_equity_ratio": 0.607468952416971, "profit_margin": 0.25536461985785935, "quarter": 2, "return_on_assets": 0.2092400922505505, "return_on_equity": 0.27814737044290194 }, { "asset_turnover_ratio": 0.7926073816018164, "current_ratio": 2.0006700188972384, "debt_to_equity_ratio": 0.5953522259268643, "profit_margin": 0.26499381176700654, "quarter": 3, "return_on_assets": 0.21003605128533165, "return_on_equity": 0.2769185939435529 }, { "asset_turnover_ratio": 0.7667117623378514, "current_ratio": 1.3244795451174403, "debt_to_equity_ratio": 0.591237338595883, "profit_margin": 0.26204122363220933, "quarter": 4, "return_on_assets": 0.20091008837621827, "return_on_equity": 0.26621113222315085 } ], "income_statement": [ { "depreciation": 287444, "expenses": 3963000, "income_tax": 572612, "marketing_expense": 767506, "net_income": 1943045, "net_profit": 1370433, "operational_expense": 2258519, "product_revenue": 1848547, "quarter": 1, "rd_expense": 559598, "revenue": 5906045, "salaries_expense": 1327628, "service_revenue": 4057498 }, { "depreciation": 270137, "expenses": 3896293, "income_tax": 461486, "marketing_expense": 528855, "net_income": 1955939, "net_profit": 1494453, "operational_expense": 2596001, "product_revenue": 1708948, "quarter": 2, "rd_expense": 414124, "revenue": 5852232, "salaries_expense": 1865939, "service_revenue": 4143284 }, { "depreciation": 219469, "expenses": 3830710, "income_tax": 431524, "marketing_expense": 736607, "net_income": 1968199, "net_profit": 1536675, "operational_expense": 1945156, "product_revenue": 1237344, "quarter": 3, "rd_expense": 593654, "revenue": 5798909, "salaries_expense": 1379007, "service_revenue": 4561565 }, { "depreciation": 200166, "expenses": 3766230, "income_tax": 474135, "marketing_expense": 663115, "net_income": 1979843, "net_profit": 1505708, "operational_expense": 2143139, "product_revenue": 1784181, "quarter": 4, "rd_expense": 475536, "revenue": 5746073, "salaries_expense": 1723899, "service_revenue": 3961892 } ], "market_conditions": { "gdp_growth": [ 0.05866325511032772, 0.05584440763178447, 0.04739739955821438, 0.04636865876329791 ], "inflation_rate": [ 0.011512595094541483, 0.008684361434405253, 0.007704464566965901, 0.010038177253366733 ], "interest_rate": [ 0.012884777865594981, 0.011581271374633804, 0.011789737483621351, 0.017460125352425096 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 118362, "billable_hours_per_employee": 95, "client_concentration": 0.36, "client_retention_rate": 0.61, "employee_utilization_rate": 0.75, "gross_billings": 21112684, "net_revenue": 18165630, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 21371 }, { "average_project_size": 73862, "billable_hours_per_employee": 119, "client_concentration": 0.32, "client_retention_rate": 0.75, "employee_utilization_rate": 0.7, "gross_billings": 22279884, "net_revenue": 17775508, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 20912 }, { "average_project_size": 126203, "billable_hours_per_employee": 158, "client_concentration": 0.37, "client_retention_rate": 0.62, "employee_utilization_rate": 0.76, "gross_billings": 20800955, "net_revenue": 17393765, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 20463 }, { "average_project_size": 121420, "billable_hours_per_employee": 103, "client_concentration": 0.12, "client_retention_rate": 0.84, "employee_utilization_rate": 0.75, "gross_billings": 19894602, "net_revenue": 17020221, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 20024 } ], "balance_sheet": [ { "assets": 24002531, "current_assets": 11792692, "current_liabilities": 4334489, "equity": 18447480, "fixed_assets": 12209839, "liabilities": 9751717, "long_term_liabilities": 5417228, "quarter": 1 }, { "assets": 24781901, "current_assets": 8124128, "current_liabilities": 4654198, "equity": 18933380, "fixed_assets": 16657773, "liabilities": 9948145, "long_term_liabilities": 5293947, "quarter": 2 }, { "assets": 25586578, "current_assets": 11714727, "current_liabilities": 5847697, "equity": 19147265, "fixed_assets": 13871851, "liabilities": 10148529, "long_term_liabilities": 4300832, "quarter": 3 }, { "assets": 26417382, "current_assets": 8821585, "current_liabilities": 4923292, "equity": 19697890, "fixed_assets": 17595797, "liabilities": 10352949, "long_term_liabilities": 5429657, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 43729, "financing_cash_flow": 8357, "investing_cash_flow": -452843, "net_cash_flow": 4346592, "operating_cash_flow": 4921730, "quarter": 1 }, { "change_in_working_capital": 80991, "financing_cash_flow": 1570, "investing_cash_flow": -100645, "net_cash_flow": 4890493, "operating_cash_flow": 5306061, "quarter": 2 }, { "change_in_working_capital": 30402, "financing_cash_flow": 35993, "investing_cash_flow": -249278, "net_cash_flow": 4016941, "operating_cash_flow": 4341060, "quarter": 3 }, { "change_in_working_capital": -99778, "financing_cash_flow": 120466, "investing_cash_flow": -359262, "net_cash_flow": 4389661, "operating_cash_flow": 4690286, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7568214368726365, "current_ratio": 2.720664881142852, "debt_to_equity_ratio": 0.5286205487145128, "profit_margin": 0.23102232072325596, "quarter": 1, "return_on_assets": 0.17484264471942562, "return_on_equity": 0.22749264398172542 }, { "asset_turnover_ratio": 0.7172778230370624, "current_ratio": 1.7455484274626907, "debt_to_equity_ratio": 0.5254288985907429, "profit_margin": 0.23063329610608035, "quarter": 2, "return_on_assets": 0.16542814855083152, "return_on_equity": 0.21652890292171814 }, { "asset_turnover_ratio": 0.6798003625181922, "current_ratio": 2.003306087849627, "debt_to_equity_ratio": 0.5300249931256501, "profit_margin": 0.21324974782630443, "quarter": 3, "return_on_assets": 0.1449672558792348, "return_on_equity": 0.1937204086327734 }, { "asset_turnover_ratio": 0.6442811403491837, "current_ratio": 1.7918061735927913, "debt_to_equity_ratio": 0.525586699895268, "profit_margin": 0.21347883790698136, "quarter": 4, "return_on_assets": 0.1375403891271285, "return_on_equity": 0.1844591984217599 } ], "income_statement": [ { "depreciation": 725064, "expenses": 12835074, "income_tax": 1133890, "marketing_expense": 1872877, "net_income": 5330556, "net_profit": 4196666, "operational_expense": 8529047, "product_revenue": 7187063, "quarter": 1, "rd_expense": 2062094, "revenue": 18165630, "salaries_expense": 4883297, "service_revenue": 10978567 }, { "depreciation": 1206437, "expenses": 12618110, "income_tax": 1057774, "marketing_expense": 2073459, "net_income": 5157398, "net_profit": 4099624, "operational_expense": 6633722, "product_revenue": 4758580, "quarter": 2, "rd_expense": 1311541, "revenue": 17775508, "salaries_expense": 5877041, "service_revenue": 13016928 }, { "depreciation": 631844, "expenses": 12404815, "income_tax": 1279734, "marketing_expense": 1963721, "net_income": 4988950, "net_profit": 3709216, "operational_expense": 7694478, "product_revenue": 6800786, "quarter": 3, "rd_expense": 2273525, "revenue": 17393765, "salaries_expense": 5165126, "service_revenue": 10592979 }, { "depreciation": 1056829, "expenses": 12195125, "income_tax": 1191639, "marketing_expense": 1387190, "net_income": 4825096, "net_profit": 3633457, "operational_expense": 6745747, "product_revenue": 6380718, "quarter": 4, "rd_expense": 1842368, "revenue": 17020221, "salaries_expense": 4519528, "service_revenue": 10639503 } ], "market_conditions": { "gdp_growth": [ 0.05977963406801637, 0.06227052607724097, 0.05321772009559349, 0.05052146019150944 ], "inflation_rate": [ 0.004990622732690254, 0.011681069373485183, 0.004373310467458979, 0.005002990022417514 ], "interest_rate": [ 0.009267731398009509, 0.010608795900919458, 0.015367924301396954, 0.01176679518323221 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 93962, "billable_hours_per_employee": 94, "client_concentration": 0.28, "client_retention_rate": 0.66, "employee_utilization_rate": 0.69, "gross_billings": 11237822, "net_revenue": 9499559, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 11176 }, { "average_project_size": 113200, "billable_hours_per_employee": 150, "client_concentration": 0.4, "client_retention_rate": 0.84, "employee_utilization_rate": 0.64, "gross_billings": 11243305, "net_revenue": 9419692, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 11082 }, { "average_project_size": 181384, "billable_hours_per_employee": 96, "client_concentration": 0.27, "client_retention_rate": 0.81, "employee_utilization_rate": 0.66, "gross_billings": 11920457, "net_revenue": 9340497, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 10989 }, { "average_project_size": 62366, "billable_hours_per_employee": 127, "client_concentration": 0.24, "client_retention_rate": 0.7, "employee_utilization_rate": 0.67, "gross_billings": 12031930, "net_revenue": 9261968, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 10896 } ], "balance_sheet": [ { "assets": 10598360, "current_assets": 3701595, "current_liabilities": 2674103, "equity": 7880295, "fixed_assets": 6896765, "liabilities": 5213879, "long_term_liabilities": 2539776, "quarter": 1 }, { "assets": 10793271, "current_assets": 4361242, "current_liabilities": 2637834, "equity": 8113471, "fixed_assets": 6432029, "liabilities": 5277506, "long_term_liabilities": 2639672, "quarter": 2 }, { "assets": 10991766, "current_assets": 4614070, "current_liabilities": 2141468, "equity": 8098065, "fixed_assets": 6377696, "liabilities": 5341909, "long_term_liabilities": 3200441, "quarter": 3 }, { "assets": 11193911, "current_assets": 5471465, "current_liabilities": 2825029, "equity": 8431451, "fixed_assets": 5722446, "liabilities": 5407098, "long_term_liabilities": 2582069, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 18624, "financing_cash_flow": -158836, "investing_cash_flow": -353255, "net_cash_flow": 2715630, "operating_cash_flow": 3003731, "quarter": 1 }, { "change_in_working_capital": -38808, "financing_cash_flow": -1491, "investing_cash_flow": -173737, "net_cash_flow": 2862230, "operating_cash_flow": 3068315, "quarter": 2 }, { "change_in_working_capital": 58454, "financing_cash_flow": 15558, "investing_cash_flow": -316508, "net_cash_flow": 2599507, "operating_cash_flow": 2818493, "quarter": 3 }, { "change_in_working_capital": 79285, "financing_cash_flow": 80543, "investing_cash_flow": -433714, "net_cash_flow": 2775180, "operating_cash_flow": 3198096, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8963234877849026, "current_ratio": 1.384238004295272, "debt_to_equity_ratio": 0.6616350022429364, "profit_margin": 0.26272945933595443, "quarter": 1, "return_on_assets": 0.2354905853358444, "return_on_equity": 0.31671580822799145 }, { "asset_turnover_ratio": 0.872737467631453, "current_ratio": 1.6533420981001836, "debt_to_equity_ratio": 0.6504621758061377, "profit_margin": 0.2757739849668121, "quarter": 2, "return_on_assets": 0.24067828927856996, "return_on_equity": 0.3201719707878416 }, { "asset_turnover_ratio": 0.8497721840148343, "current_ratio": 2.1546294411123585, "debt_to_equity_ratio": 0.6596525219296214, "profit_margin": 0.2621068236518892, "quarter": 3, "return_on_assets": 0.2227310879798569, "return_on_equity": 0.3023201221526377 }, { "asset_turnover_ratio": 0.8274112595678133, "current_ratio": 1.9367818879027436, "debt_to_equity_ratio": 0.6413010050108813, "profit_margin": 0.2855373717551173, "quarter": 4, "return_on_assets": 0.23625683641758452, "return_on_equity": 0.31366344891288583 } ], "income_statement": [ { "depreciation": 507917, "expenses": 6027610, "income_tax": 976135, "marketing_expense": 679843, "net_income": 3471949, "net_profit": 2495814, "operational_expense": 3365877, "product_revenue": 3750617, "quarter": 1, "rd_expense": 1066508, "revenue": 9499559, "salaries_expense": 1935867, "service_revenue": 5748942 }, { "depreciation": 470609, "expenses": 5967654, "income_tax": 854332, "marketing_expense": 1003578, "net_income": 3452038, "net_profit": 2597706, "operational_expense": 3042602, "product_revenue": 3470794, "quarter": 2, "rd_expense": 897755, "revenue": 9419692, "salaries_expense": 2144899, "service_revenue": 5948898 }, { "depreciation": 370285, "expenses": 5908296, "income_tax": 983993, "marketing_expense": 1162178, "net_income": 3432201, "net_profit": 2448208, "operational_expense": 3760844, "product_revenue": 2684334, "quarter": 3, "rd_expense": 1124681, "revenue": 9340497, "salaries_expense": 2563500, "service_revenue": 6656163 }, { "depreciation": 553458, "expenses": 5849527, "income_tax": 767803, "marketing_expense": 854090, "net_income": 3412441, "net_profit": 2644638, "operational_expense": 3541493, "product_revenue": 3297128, "quarter": 4, "rd_expense": 702470, "revenue": 9261968, "salaries_expense": 2903838, "service_revenue": 5964840 } ], "market_conditions": { "gdp_growth": [ 0.049036812574582575, 0.04939160735618807, 0.05133746225297071, 0.05805464364255101 ], "inflation_rate": [ 0.003324638107707757, 0.00864918092999578, 0.010736805618843043, 0.010463747134326754 ], "interest_rate": [ 0.014295905953728545, 0.015258632612741897, 0.008622006606116311, 0.013912852275834449 ], "year": 2004 }, "random_event": { "description": "Thomas Group Senior Leadership Change in 2004", "impact": -0.09, "type": "Senior Leadership Change" }, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 52469, "billable_hours_per_employee": 158, "client_concentration": 0.14, "client_retention_rate": 0.76, "employee_utilization_rate": 0.7, "gross_billings": 20719698, "net_revenue": 17881847, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 21037 }, { "average_project_size": 66218, "billable_hours_per_employee": 101, "client_concentration": 0.23, "client_retention_rate": 0.76, "employee_utilization_rate": 0.72, "gross_billings": 20131256, "net_revenue": 17570594, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 20671 }, { "average_project_size": 182062, "billable_hours_per_employee": 141, "client_concentration": 0.22, "client_retention_rate": 0.63, "employee_utilization_rate": 0.72, "gross_billings": 20400018, "net_revenue": 17264758, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 20311 }, { "average_project_size": 72271, "billable_hours_per_employee": 152, "client_concentration": 0.16, "client_retention_rate": 0.85, "employee_utilization_rate": 0.77, "gross_billings": 20238576, "net_revenue": 16964246, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 19958 } ], "balance_sheet": [ { "assets": 23694836, "current_assets": 8730877, "current_liabilities": 5473511, "equity": 19313782, "fixed_assets": 14963959, "liabilities": 9594611, "long_term_liabilities": 4121100, "quarter": 1 }, { "assets": 24199657, "current_assets": 8611922, "current_liabilities": 5351993, "equity": 19333969, "fixed_assets": 15587735, "liabilities": 9687923, "long_term_liabilities": 4335930, "quarter": 2 }, { "assets": 24715233, "current_assets": 9682581, "current_liabilities": 5305219, "equity": 19822702, "fixed_assets": 15032652, "liabilities": 9782144, "long_term_liabilities": 4476925, "quarter": 3 }, { "assets": 25241794, "current_assets": 9592708, "current_liabilities": 4110319, "equity": 20498434, "fixed_assets": 15649086, "liabilities": 9877281, "long_term_liabilities": 5766962, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -37385, "financing_cash_flow": -14636, "investing_cash_flow": -472619, "net_cash_flow": 5757786, "operating_cash_flow": 5842821, "quarter": 1 }, { "change_in_working_capital": -31814, "financing_cash_flow": -110667, "investing_cash_flow": -292640, "net_cash_flow": 5425556, "operating_cash_flow": 5555496, "quarter": 2 }, { "change_in_working_capital": -64117, "financing_cash_flow": 65523, "investing_cash_flow": -116258, "net_cash_flow": 5668999, "operating_cash_flow": 5799671, "quarter": 3 }, { "change_in_working_capital": 16301, "financing_cash_flow": -48897, "investing_cash_flow": -486972, "net_cash_flow": 5498206, "operating_cash_flow": 6014704, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7546727481042704, "current_ratio": 1.5951145434804095, "debt_to_equity_ratio": 0.49677535968874453, "profit_margin": 0.29155584431518733, "quarter": 1, "return_on_assets": 0.22002925025520328, "return_on_equity": 0.26993972490732265 }, { "asset_turnover_ratio": 0.7260678942680882, "current_ratio": 1.6091056172906055, "debt_to_equity_ratio": 0.5010829902540963, "profit_margin": 0.27444917343147307, "quarter": 2, "return_on_assets": 0.199268733437007, "return_on_equity": 0.24941774759233348 }, { "asset_turnover_ratio": 0.698547248168771, "current_ratio": 1.8251048637200462, "debt_to_equity_ratio": 0.49348186740637073, "profit_margin": 0.28321352665354477, "quarter": 3, "return_on_assets": 0.1978380296880066, "return_on_equity": 0.2466673312245727 }, { "asset_turnover_ratio": 0.6720697427449095, "current_ratio": 2.3338110740309936, "debt_to_equity_ratio": 0.48185539441695885, "profit_margin": 0.302631841108647, "quarter": 4, "return_on_assets": 0.2033897036003067, "return_on_equity": 0.25045430299699967 } ], "income_statement": [ { "depreciation": 629264, "expenses": 10986470, "income_tax": 1681820, "marketing_expense": 1789765, "net_income": 6895377, "net_profit": 5213557, "operational_expense": 7300872, "product_revenue": 6057613, "quarter": 1, "rd_expense": 1531763, "revenue": 17881847, "salaries_expense": 5045392, "service_revenue": 11824234 }, { "depreciation": 733261, "expenses": 10807711, "income_tax": 1940648, "marketing_expense": 1594970, "net_income": 6762883, "net_profit": 4822235, "operational_expense": 6146984, "product_revenue": 5039159, "quarter": 2, "rd_expense": 2006527, "revenue": 17570594, "salaries_expense": 3847311, "service_revenue": 12531435 }, { "depreciation": 910058, "expenses": 10631861, "income_tax": 1743284, "marketing_expense": 1599241, "net_income": 6632897, "net_profit": 4889613, "operational_expense": 6874574, "product_revenue": 5190266, "quarter": 3, "rd_expense": 1187596, "revenue": 17264758, "salaries_expense": 4029403, "service_revenue": 12074492 }, { "depreciation": 880783, "expenses": 10458873, "income_tax": 1371452, "marketing_expense": 1160982, "net_income": 6505373, "net_profit": 5133921, "operational_expense": 5583130, "product_revenue": 4536027, "quarter": 4, "rd_expense": 1685881, "revenue": 16964246, "salaries_expense": 3877289, "service_revenue": 12428219 } ], "market_conditions": { "gdp_growth": [ 0.05811538913694187, 0.047251360819251645, 0.06425646732630391, 0.06378524593883148 ], "inflation_rate": [ 0.007375191850911149, 0.0022821749925549164, 0.010443999579779508, 0.011502055181745515 ], "interest_rate": [ 0.012050595572262448, 0.018344497122899907, 0.01430576127303179, 0.02103325305014053 ], "year": 2005 }, "random_event": { "description": "Thomas Group Data Privacy Regulation Impact in 2005", "impact": 0.02, "type": "Data Privacy Regulation Impact" }, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 198709, "billable_hours_per_employee": 92, "client_concentration": 0.13, "client_retention_rate": 0.84, "employee_utilization_rate": 0.6, "gross_billings": 21353748, "net_revenue": 18738475, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 22045 }, { "average_project_size": 62116, "billable_hours_per_employee": 81, "client_concentration": 0.26, "client_retention_rate": 0.81, "employee_utilization_rate": 0.64, "gross_billings": 20832575, "net_revenue": 18377842, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 21621 }, { "average_project_size": 180707, "billable_hours_per_employee": 80, "client_concentration": 0.32, "client_retention_rate": 0.87, "employee_utilization_rate": 0.72, "gross_billings": 20392616, "net_revenue": 18024150, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 21205 }, { "average_project_size": 132697, "billable_hours_per_employee": 121, "client_concentration": 0.15, "client_retention_rate": 0.84, "employee_utilization_rate": 0.7, "gross_billings": 19538290, "net_revenue": 17677265, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 20797 } ], "balance_sheet": [ { "assets": 24477219, "current_assets": 9189482, "current_liabilities": 7486198, "equity": 15775710, "fixed_assets": 15287737, "liabilities": 13876607, "long_term_liabilities": 6390409, "quarter": 1 }, { "assets": 25160138, "current_assets": 8486230, "current_liabilities": 7529267, "equity": 15790024, "fixed_assets": 16673908, "liabilities": 14016902, "long_term_liabilities": 6487635, "quarter": 2 }, { "assets": 25862110, "current_assets": 8829508, "current_liabilities": 6947168, "equity": 16251450, "fixed_assets": 17032602, "liabilities": 14158617, "long_term_liabilities": 7211449, "quarter": 3 }, { "assets": 26583668, "current_assets": 12249492, "current_liabilities": 7618716, "equity": 17071176, "fixed_assets": 14334176, "liabilities": 14301764, "long_term_liabilities": 6683048, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 68860, "financing_cash_flow": -134836, "investing_cash_flow": -389548, "net_cash_flow": 6217450, "operating_cash_flow": 6188785, "quarter": 1 }, { "change_in_working_capital": -70837, "financing_cash_flow": -174038, "investing_cash_flow": -454528, "net_cash_flow": 5313048, "operating_cash_flow": 5428347, "quarter": 2 }, { "change_in_working_capital": -12793, "financing_cash_flow": 27069, "investing_cash_flow": -245942, "net_cash_flow": 5043005, "operating_cash_flow": 5340828, "quarter": 3 }, { "change_in_working_capital": 58351, "financing_cash_flow": -158345, "investing_cash_flow": -384553, "net_cash_flow": 5078362, "operating_cash_flow": 5455397, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7655475485184816, "current_ratio": 1.2275232367618383, "debt_to_equity_ratio": 0.8796185401481138, "profit_margin": 0.27617498222240605, "quarter": 1, "return_on_assets": 0.21142508060249818, "return_on_equity": 0.3280421610184264 }, { "asset_turnover_ratio": 0.7304348648644137, "current_ratio": 1.1270990921161383, "debt_to_equity_ratio": 0.887706187147024, "profit_margin": 0.25284731471736455, "quarter": 2, "return_on_assets": 0.18468849415690805, "return_on_equity": 0.2942863164742498 }, { "asset_turnover_ratio": 0.6969326942001252, "current_ratio": 1.270950695304907, "debt_to_equity_ratio": 0.871221767903787, "profit_margin": 0.25232574074228187, "quarter": 3, "return_on_assets": 0.1758540583115608, "return_on_equity": 0.27984930575425576 }, { "asset_turnover_ratio": 0.6649671143951993, "current_ratio": 1.6078158051829206, "debt_to_equity_ratio": 0.8377726291381449, "profit_margin": 0.27092833648191617, "quarter": 4, "return_on_assets": 0.18015843411827143, "return_on_equity": 0.28054728039825727 } ], "income_statement": [ { "depreciation": 1013687, "expenses": 12242542, "income_tax": 1320835, "marketing_expense": 1430657, "net_income": 6495933, "net_profit": 5175098, "operational_expense": 8182615, "product_revenue": 5161040, "quarter": 1, "rd_expense": 2318341, "revenue": 18738475, "salaries_expense": 6075115, "service_revenue": 13577435 }, { "depreciation": 781559, "expenses": 12035823, "income_tax": 1695231, "marketing_expense": 2054272, "net_income": 6342019, "net_profit": 4646788, "operational_expense": 6185387, "product_revenue": 4199318, "quarter": 2, "rd_expense": 1221985, "revenue": 18377842, "salaries_expense": 4486976, "service_revenue": 14178524 }, { "depreciation": 792871, "expenses": 11832595, "income_tax": 1643598, "marketing_expense": 1712931, "net_income": 6191555, "net_profit": 4547957, "operational_expense": 6683626, "product_revenue": 6738211, "quarter": 3, "rd_expense": 1497113, "revenue": 18024150, "salaries_expense": 5473095, "service_revenue": 11285939 }, { "depreciation": 666125, "expenses": 11632798, "income_tax": 1255195, "marketing_expense": 1573050, "net_income": 6044467, "net_profit": 4789272, "operational_expense": 7029856, "product_revenue": 6255121, "quarter": 4, "rd_expense": 1832783, "revenue": 17677265, "salaries_expense": 5007301, "service_revenue": 11422144 } ], "market_conditions": { "gdp_growth": [ 0.05504900840795867, 0.046402204861783196, 0.04706861265069104, 0.052721489557495 ], "inflation_rate": [ 0.006398100597485756, 0.012887163584779905, 0.009372587346642855, 0.012092068595948056 ], "interest_rate": [ 0.014658145522977187, 0.008845598114438039, 0.013719727731015752, 0.01394978558698296 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 52339, "billable_hours_per_employee": 128, "client_concentration": 0.28, "client_retention_rate": 0.7, "employee_utilization_rate": 0.78, "gross_billings": 12842458, "net_revenue": 10086915, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 11867 }, { "average_project_size": 100215, "billable_hours_per_employee": 126, "client_concentration": 0.15, "client_retention_rate": 0.82, "employee_utilization_rate": 0.63, "gross_billings": 12882435, "net_revenue": 9910522, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 11659 }, { "average_project_size": 176438, "billable_hours_per_employee": 88, "client_concentration": 0.36, "client_retention_rate": 0.76, "employee_utilization_rate": 0.73, "gross_billings": 12014186, "net_revenue": 9737214, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 11456 }, { "average_project_size": 130139, "billable_hours_per_employee": 97, "client_concentration": 0.23, "client_retention_rate": 0.87, "employee_utilization_rate": 0.71, "gross_billings": 10615825, "net_revenue": 9566936, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 11255 } ], "balance_sheet": [ { "assets": 12186960, "current_assets": 4755271, "current_liabilities": 2840997, "equity": 8858989, "fixed_assets": 7431689, "liabilities": 5460285, "long_term_liabilities": 2619288, "quarter": 1 }, { "assets": 12504439, "current_assets": 4590683, "current_liabilities": 3247312, "equity": 8909178, "fixed_assets": 7913756, "liabilities": 5592672, "long_term_liabilities": 2345360, "quarter": 2 }, { "assets": 12830189, "current_assets": 3943640, "current_liabilities": 2643132, "equity": 8942727, "fixed_assets": 8886549, "liabilities": 5728270, "long_term_liabilities": 3085138, "quarter": 3 }, { "assets": 13164425, "current_assets": 5166874, "current_liabilities": 3093951, "equity": 9206726, "fixed_assets": 7997551, "liabilities": 5867155, "long_term_liabilities": 2773204, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 61971, "financing_cash_flow": -126485, "investing_cash_flow": -211496, "net_cash_flow": 2095718, "operating_cash_flow": 2594771, "quarter": 1 }, { "change_in_working_capital": 26919, "financing_cash_flow": -48221, "investing_cash_flow": -368602, "net_cash_flow": 2043869, "operating_cash_flow": 2435158, "quarter": 2 }, { "change_in_working_capital": -8423, "financing_cash_flow": 97054, "investing_cash_flow": -311266, "net_cash_flow": 1879786, "operating_cash_flow": 2221960, "quarter": 3 }, { "change_in_working_capital": 93729, "financing_cash_flow": 34186, "investing_cash_flow": -167140, "net_cash_flow": 2577536, "operating_cash_flow": 2565380, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8276809803265129, "current_ratio": 1.673803597821469, "debt_to_equity_ratio": 0.6163553200032194, "profit_margin": 0.21139406845403177, "quarter": 1, "return_on_assets": 0.174966849813243, "return_on_equity": 0.24069495966187565 }, { "asset_turnover_ratio": 0.792560305984139, "current_ratio": 1.4136870741092942, "debt_to_equity_ratio": 0.6277427614534136, "profit_margin": 0.20154447969541867, "quarter": 2, "return_on_assets": 0.15973615449681508, "return_on_equity": 0.2241970022374679 }, { "asset_turnover_ratio": 0.7589298957326349, "current_ratio": 1.4920329366826932, "debt_to_equity_ratio": 0.6405506955540519, "profit_margin": 0.18904873611692216, "quarter": 3, "return_on_assets": 0.14347473758960214, "return_on_equity": 0.20584414575106677 }, { "asset_turnover_ratio": 0.7267264616570795, "current_ratio": 1.6699921879822919, "debt_to_equity_ratio": 0.637268340558848, "profit_margin": 0.19958908473935646, "quarter": 4, "return_on_assets": 0.14504666933800756, "return_on_equity": 0.2073979392891675 } ], "income_statement": [ { "depreciation": 462457, "expenses": 7355279, "income_tax": 599322, "marketing_expense": 789593, "net_income": 2731636, "net_profit": 2132314, "operational_expense": 4368733, "product_revenue": 2479863, "quarter": 1, "rd_expense": 1149689, "revenue": 10086915, "salaries_expense": 2387787, "service_revenue": 7607052 }, { "depreciation": 437747, "expenses": 7234965, "income_tax": 678146, "marketing_expense": 876041, "net_income": 2675557, "net_profit": 1997411, "operational_expense": 3964717, "product_revenue": 2523070, "quarter": 2, "rd_expense": 1326533, "revenue": 9910522, "salaries_expense": 3322559, "service_revenue": 7387452 }, { "depreciation": 381152, "expenses": 7116620, "income_tax": 779786, "marketing_expense": 801819, "net_income": 2620594, "net_profit": 1840808, "operational_expense": 3678359, "product_revenue": 2015296, "quarter": 3, "rd_expense": 848500, "revenue": 9737214, "salaries_expense": 2249264, "service_revenue": 7721918 }, { "depreciation": 655924, "expenses": 7000211, "income_tax": 657269, "marketing_expense": 1127562, "net_income": 2566725, "net_profit": 1909456, "operational_expense": 3541682, "product_revenue": 2583632, "quarter": 4, "rd_expense": 830790, "revenue": 9566936, "salaries_expense": 2205157, "service_revenue": 6983304 } ], "market_conditions": { "gdp_growth": [ 0.05107866731251011, 0.05618389249153868, 0.04396107714340271, 0.056100756590497985 ], "inflation_rate": [ 0.006313012392059248, 0.010863250659645786, 0.010002930096400912, 0.013196423211278261 ], "interest_rate": [ 0.011204306307108624, 0.00525983655055101, 0.010073270070708087, 0.008795820401139146 ], "year": 2007 }, "random_event": { "description": "Thomas Group New Ad Campaign Launch in 2007", "impact": 0.09, "type": "New Ad Campaign Launch" }, "year": 2007 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Poor", "founding_year": 1997, "industry": "Advertising", "location": "Jacksonberg", "name": "Williams and Sons", "num_employees": 289, "region": "Asia-Pacific", "revenue_size": "Large", "website": "www.williamsandsons.com" }

[ { "advertising_kpis": [ { "average_project_size": 118875, "billable_hours_per_employee": 127, "client_concentration": 0.22, "client_retention_rate": 0.88, "employee_utilization_rate": 0.79, "gross_billings": 71400492, "net_revenue": 57449767, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 198788 }, { "average_project_size": 70903, "billable_hours_per_employee": 82, "client_concentration": 0.27, "client_retention_rate": 0.88, "employee_utilization_rate": 0.69, "gross_billings": 66292864, "net_revenue": 57190965, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 197893 }, { "average_project_size": 94547, "billable_hours_per_employee": 139, "client_concentration": 0.11, "client_retention_rate": 0.68, "employee_utilization_rate": 0.61, "gross_billings": 63590895, "net_revenue": 56933329, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 197001 }, { "average_project_size": 85115, "billable_hours_per_employee": 122, "client_concentration": 0.22, "client_retention_rate": 0.71, "employee_utilization_rate": 0.61, "gross_billings": 68155534, "net_revenue": 56676853, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 196114 } ], "balance_sheet": [ { "assets": 85778536, "current_assets": 42629123, "current_liabilities": 22513646, "equity": 52030575, "fixed_assets": 43149413, "liabilities": 43472556, "long_term_liabilities": 20958910, "quarter": 1 }, { "assets": 88229820, "current_assets": 31481816, "current_liabilities": 25248095, "equity": 53987510, "fixed_assets": 56748004, "liabilities": 44210420, "long_term_liabilities": 18962325, "quarter": 2 }, { "assets": 90751155, "current_assets": 30910155, "current_liabilities": 20350433, "equity": 56461244, "fixed_assets": 59841000, "liabilities": 44960808, "long_term_liabilities": 24610375, "quarter": 3 }, { "assets": 93344541, "current_assets": 44429589, "current_liabilities": 21809422, "equity": 57441324, "fixed_assets": 48914952, "liabilities": 45723932, "long_term_liabilities": 23914510, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -94445, "financing_cash_flow": 124624, "investing_cash_flow": -200045, "net_cash_flow": 12568475, "operating_cash_flow": 12888796, "quarter": 1 }, { "change_in_working_capital": -42055, "financing_cash_flow": -172118, "investing_cash_flow": -396984, "net_cash_flow": 11854107, "operating_cash_flow": 12240474, "quarter": 2 }, { "change_in_working_capital": 46053, "financing_cash_flow": -188868, "investing_cash_flow": -349331, "net_cash_flow": 12521781, "operating_cash_flow": 12888944, "quarter": 3 }, { "change_in_working_capital": -44155, "financing_cash_flow": -130671, "investing_cash_flow": -234839, "net_cash_flow": 12833581, "operating_cash_flow": 13349533, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.669745249557535, "current_ratio": 1.8934793147231683, "debt_to_equity_ratio": 0.8355194229546762, "profit_margin": 0.1692712696293442, "quarter": 1, "return_on_assets": 0.11336862872082591, "return_on_equity": 0.18690154779185122 }, { "asset_turnover_ratio": 0.6482044846062249, "current_ratio": 1.2468986670083426, "debt_to_equity_ratio": 0.8189008902244241, "profit_margin": 0.17429518805986224, "quarter": 2, "return_on_assets": 0.11297892254568807, "return_on_equity": 0.18463733556150302 }, { "asset_turnover_ratio": 0.6273565223494951, "current_ratio": 1.5188942171402446, "debt_to_equity_ratio": 0.7963127415329354, "profit_margin": 0.1874279475208625, "quarter": 3, "return_on_assets": 0.11758414534779199, "return_on_equity": 0.18899507421409276 }, { "asset_turnover_ratio": 0.607179085062939, "current_ratio": 2.037174070913021, "debt_to_equity_ratio": 0.796011108657593, "profit_margin": 0.17327558747836616, "quarter": 4, "return_on_assets": 0.10520931266885762, "return_on_equity": 0.1709695096860929 } ], "income_statement": [ { "depreciation": 3164201, "expenses": 43592609, "income_tax": 4132563, "marketing_expense": 6587872, "net_income": 13857158, "net_profit": 9724595, "operational_expense": 22799371, "product_revenue": 15550206, "quarter": 1, "rd_expense": 6675124, "revenue": 57449767, "salaries_expense": 13936224, "service_revenue": 41899561 }, { "depreciation": 2272364, "expenses": 43529868, "income_tax": 3692987, "marketing_expense": 4810574, "net_income": 13661097, "net_profit": 9968110, "operational_expense": 22211770, "product_revenue": 19009865, "quarter": 2, "rd_expense": 7310710, "revenue": 57190965, "salaries_expense": 15913770, "service_revenue": 38181100 }, { "depreciation": 2218047, "expenses": 43467218, "income_tax": 2795214, "marketing_expense": 5433228, "net_income": 13466111, "net_profit": 10670897, "operational_expense": 24643060, "product_revenue": 21930456, "quarter": 3, "rd_expense": 4525719, "revenue": 56933329, "salaries_expense": 14361802, "service_revenue": 35002873 }, { "depreciation": 3528818, "expenses": 43404658, "income_tax": 3451480, "marketing_expense": 5814617, "net_income": 13272195, "net_profit": 9820715, "operational_expense": 28802827, "product_revenue": 15469715, "quarter": 4, "rd_expense": 7339080, "revenue": 56676853, "salaries_expense": 17726910, "service_revenue": 41207138 } ], "market_conditions": { "gdp_growth": [ 0.011012772018776833, 0.010888163711784653, 0.013689836543461002, 0.003832218199777953 ], "inflation_rate": [ 0.03448969391546466, 0.027740973134351393, 0.02891384901997699, 0.02923283171689809 ], "interest_rate": [ 0.04441837677088173, 0.04498807717114832, 0.04011116997560098, 0.03859663228439965 ], "year": 1997 }, "random_event": { "description": "Williams and Sons Senior Leadership Change in 1997", "impact": -0.08, "type": "Senior Leadership Change" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 72943, "billable_hours_per_employee": 141, "client_concentration": 0.32, "client_retention_rate": 0.66, "employee_utilization_rate": 0.76, "gross_billings": 84791015, "net_revenue": 72343661, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 250324 }, { "average_project_size": 133858, "billable_hours_per_employee": 82, "client_concentration": 0.16, "client_retention_rate": 0.63, "employee_utilization_rate": 0.75, "gross_billings": 88631145, "net_revenue": 72217408, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 249887 }, { "average_project_size": 185149, "billable_hours_per_employee": 152, "client_concentration": 0.31, "client_retention_rate": 0.76, "employee_utilization_rate": 0.67, "gross_billings": 80682411, "net_revenue": 72091376, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 249451 }, { "average_project_size": 127174, "billable_hours_per_employee": 135, "client_concentration": 0.34, "client_retention_rate": 0.67, "employee_utilization_rate": 0.72, "gross_billings": 79660603, "net_revenue": 71965564, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 249016 } ], "balance_sheet": [ { "assets": 78615756, "current_assets": 34898556, "current_liabilities": 19398692, "equity": 55166093, "fixed_assets": 43717200, "liabilities": 37347539, "long_term_liabilities": 17948847, "quarter": 1 }, { "assets": 79779057, "current_assets": 37795005, "current_liabilities": 22125625, "equity": 57172137, "fixed_assets": 41984052, "liabilities": 37765099, "long_term_liabilities": 15639474, "quarter": 2 }, { "assets": 80959571, "current_assets": 29766193, "current_liabilities": 20698487, "equity": 56347976, "fixed_assets": 51193378, "liabilities": 38187328, "long_term_liabilities": 17488841, "quarter": 3 }, { "assets": 82157554, "current_assets": 30910126, "current_liabilities": 17986395, "equity": 57202678, "fixed_assets": 51247428, "liabilities": 38614278, "long_term_liabilities": 20627883, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -40070, "financing_cash_flow": 84034, "investing_cash_flow": -148885, "net_cash_flow": 17167625, "operating_cash_flow": 17575338, "quarter": 1 }, { "change_in_working_capital": 17116, "financing_cash_flow": -190119, "investing_cash_flow": -315387, "net_cash_flow": 18611447, "operating_cash_flow": 19151696, "quarter": 2 }, { "change_in_working_capital": 3973, "financing_cash_flow": -1832, "investing_cash_flow": -363689, "net_cash_flow": 16006036, "operating_cash_flow": 16396498, "quarter": 3 }, { "change_in_working_capital": 90563, "financing_cash_flow": -53279, "investing_cash_flow": -464582, "net_cash_flow": 15918192, "operating_cash_flow": 16471621, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9202183465614705, "current_ratio": 1.7990159336516092, "debt_to_equity_ratio": 0.6770017046521674, "profit_margin": 0.19210910545431203, "quarter": 1, "return_on_assets": 0.17678232338057018, "return_on_equity": 0.25192786445833676 }, { "asset_turnover_ratio": 0.9052176187041168, "current_ratio": 1.7082005593062344, "debt_to_equity_ratio": 0.6605507679378856, "profit_margin": 0.20989646983730018, "quarter": 2, "return_on_assets": 0.19000198260052134, "return_on_equity": 0.2651322793828749 }, { "asset_turnover_ratio": 0.8904614378453166, "current_ratio": 1.4380854504003118, "debt_to_equity_ratio": 0.6777054068454916, "profit_margin": 0.18831285728267969, "quarter": 3, "return_on_assets": 0.16768533766069488, "return_on_equity": 0.24092671935545654 }, { "asset_turnover_ratio": 0.8759457955625115, "current_ratio": 1.7185281430770314, "debt_to_equity_ratio": 0.6750431859151769, "profit_margin": 0.18980469603489802, "quarter": 4, "return_on_assets": 0.16625862546978942, "return_on_equity": 0.23878955457295198 } ], "income_statement": [ { "depreciation": 3677462, "expenses": 52924660, "income_tax": 5521125, "marketing_expense": 8534151, "net_income": 19419001, "net_profit": 13897876, "operational_expense": 34117543, "product_revenue": 19383887, "quarter": 1, "rd_expense": 6830765, "revenue": 72343661, "salaries_expense": 18120655, "service_revenue": 52959774 }, { "depreciation": 3993517, "expenses": 53064015, "income_tax": 3995214, "marketing_expense": 9278730, "net_income": 19153393, "net_profit": 15158179, "operational_expense": 26828562, "product_revenue": 16215934, "quarter": 2, "rd_expense": 5548521, "revenue": 72217408, "salaries_expense": 21971240, "service_revenue": 56001474 }, { "depreciation": 2820765, "expenses": 53203738, "income_tax": 5311905, "marketing_expense": 9406218, "net_income": 18887638, "net_profit": 13575733, "operational_expense": 35693053, "product_revenue": 21946168, "quarter": 3, "rd_expense": 5342731, "revenue": 72091376, "salaries_expense": 22694297, "service_revenue": 50145208 }, { "depreciation": 2812219, "expenses": 53343829, "income_tax": 4962333, "marketing_expense": 7156365, "net_income": 18621735, "net_profit": 13659402, "operational_expense": 36472560, "product_revenue": 26197860, "quarter": 4, "rd_expense": 7754833, "revenue": 71965564, "salaries_expense": 26658923, "service_revenue": 45767704 } ], "market_conditions": { "gdp_growth": [ -0.005664128574624264, -0.011433917338795173, -0.018142451878947606, -0.014955482003265002 ], "inflation_rate": [ 0.030454769827619646, 0.03597828520290887, 0.030527347462373573, 0.034791605445330956 ], "interest_rate": [ 0.050641164694139464, 0.04888564673777228, 0.044619870589823224, 0.052631947067876404 ], "year": 1998 }, "random_event": { "description": "Williams and Sons Senior Leadership Change in 1998", "impact": 0.04, "type": "Senior Leadership Change" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 55272, "billable_hours_per_employee": 126, "client_concentration": 0.13, "client_retention_rate": 0.68, "employee_utilization_rate": 0.61, "gross_billings": 107023047, "net_revenue": 83301780, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 288241 }, { "average_project_size": 112794, "billable_hours_per_employee": 147, "client_concentration": 0.26, "client_retention_rate": 0.84, "employee_utilization_rate": 0.8, "gross_billings": 100536905, "net_revenue": 84415767, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 292096 }, { "average_project_size": 159744, "billable_hours_per_employee": 123, "client_concentration": 0.18, "client_retention_rate": 0.73, "employee_utilization_rate": 0.79, "gross_billings": 95428724, "net_revenue": 85544651, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 296002 }, { "average_project_size": 61780, "billable_hours_per_employee": 137, "client_concentration": 0.17, "client_retention_rate": 0.69, "employee_utilization_rate": 0.75, "gross_billings": 106500225, "net_revenue": 86688632, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 299961 } ], "balance_sheet": [ { "assets": 101370400, "current_assets": 36607859, "current_liabilities": 27508942, "equity": 70739860, "fixed_assets": 64762541, "liabilities": 54545258, "long_term_liabilities": 27036316, "quarter": 1 }, { "assets": 102653609, "current_assets": 31276721, "current_liabilities": 26515094, "equity": 72238058, "fixed_assets": 71376888, "liabilities": 55205212, "long_term_liabilities": 28690118, "quarter": 2 }, { "assets": 103953061, "current_assets": 39585138, "current_liabilities": 32850473, "equity": 70738698, "fixed_assets": 64367923, "liabilities": 55873150, "long_term_liabilities": 23022677, "quarter": 3 }, { "assets": 105268963, "current_assets": 46223720, "current_liabilities": 28056063, "equity": 71706129, "fixed_assets": 59045243, "liabilities": 56549170, "long_term_liabilities": 28493107, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 81479, "financing_cash_flow": 44326, "investing_cash_flow": -406883, "net_cash_flow": 28164734, "operating_cash_flow": 28711748, "quarter": 1 }, { "change_in_working_capital": 1988, "financing_cash_flow": 172712, "investing_cash_flow": -406023, "net_cash_flow": 27566549, "operating_cash_flow": 27762302, "quarter": 2 }, { "change_in_working_capital": 10066, "financing_cash_flow": 16126, "investing_cash_flow": -405081, "net_cash_flow": 26704584, "operating_cash_flow": 27065687, "quarter": 3 }, { "change_in_working_capital": 85746, "financing_cash_flow": 60849, "investing_cash_flow": -372233, "net_cash_flow": 27448843, "operating_cash_flow": 27783143, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8217564496144831, "current_ratio": 1.3307621572650814, "debt_to_equity_ratio": 0.7710682209436095, "profit_margin": 0.28708531798480175, "quarter": 1, "return_on_assets": 0.23591421164363563, "return_on_equity": 0.3380656676448045 }, { "asset_turnover_ratio": 0.822336085621695, "current_ratio": 1.1795817506813289, "debt_to_equity_ratio": 0.7642122937468778, "profit_margin": 0.2936615028327587, "quarter": 2, "return_on_assets": 0.2414884507372751, "return_on_equity": 0.34316621579168144 }, { "asset_turnover_ratio": 0.8229161332728817, "current_ratio": 1.2050096812913471, "debt_to_equity_ratio": 0.7898526772432255, "profit_margin": 0.26487672502164983, "quarter": 3, "return_on_assets": 0.2179713303488004, "return_on_equity": 0.320316709815609 }, { "asset_turnover_ratio": 0.8234965893983396, "current_ratio": 1.6475483391949897, "debt_to_equity_ratio": 0.7886239403608023, "profit_margin": 0.2651597501273293, "quarter": 4, "return_on_assets": 0.2183581498755716, "return_on_equity": 0.32056305814528074 } ], "income_statement": [ { "depreciation": 4797030, "expenses": 52616850, "income_tax": 6770212, "marketing_expense": 5729381, "net_income": 30684930, "net_profit": 23914718, "operational_expense": 34083120, "product_revenue": 30892629, "quarter": 1, "rd_expense": 6338815, "revenue": 83301780, "salaries_expense": 21378175, "service_revenue": 52409151 }, { "depreciation": 2972641, "expenses": 53170719, "income_tax": 6455387, "marketing_expense": 6547574, "net_income": 31245048, "net_profit": 24789661, "operational_expense": 31844102, "product_revenue": 31590218, "quarter": 2, "rd_expense": 6503791, "revenue": 84415767, "salaries_expense": 23145306, "service_revenue": 52825549 }, { "depreciation": 4406900, "expenses": 53730418, "income_tax": 9155446, "marketing_expense": 7544171, "net_income": 31814233, "net_profit": 22658787, "operational_expense": 35167244, "product_revenue": 20228127, "quarter": 3, "rd_expense": 8327116, "revenue": 85544651, "salaries_expense": 19357465, "service_revenue": 65316524 }, { "depreciation": 4796807, "expenses": 54296009, "income_tax": 9406287, "marketing_expense": 9445186, "net_income": 32392623, "net_profit": 22986336, "operational_expense": 31336647, "product_revenue": 25303884, "quarter": 4, "rd_expense": 10631504, "revenue": 86688632, "salaries_expense": 23853098, "service_revenue": 61384748 } ], "market_conditions": { "gdp_growth": [ -0.014344275840108306, -0.013568207564368943, -0.021979156808672108, -0.00826966771179395 ], "inflation_rate": [ 0.01718861668137906, 0.025567459462118816, 0.01758617903934888, 0.021878595931249318 ], "interest_rate": [ 0.03847473718906097, 0.038929995794103056, 0.040567344969032665, 0.03768604998383283 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 179534, "billable_hours_per_employee": 81, "client_concentration": 0.29, "client_retention_rate": 0.66, "employee_utilization_rate": 0.77, "gross_billings": 50091500, "net_revenue": 38708533, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 133940 }, { "average_project_size": 196263, "billable_hours_per_employee": 81, "client_concentration": 0.2, "client_retention_rate": 0.64, "employee_utilization_rate": 0.68, "gross_billings": 49870539, "net_revenue": 38674962, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 133823 }, { "average_project_size": 184636, "billable_hours_per_employee": 153, "client_concentration": 0.31, "client_retention_rate": 0.66, "employee_utilization_rate": 0.72, "gross_billings": 48315480, "net_revenue": 38641420, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 133707 }, { "average_project_size": 98827, "billable_hours_per_employee": 83, "client_concentration": 0.26, "client_retention_rate": 0.65, "employee_utilization_rate": 0.74, "gross_billings": 44663976, "net_revenue": 38607907, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 133591 } ], "balance_sheet": [ { "assets": 56106637, "current_assets": 19492344, "current_liabilities": 16226016, "equity": 31489162, "fixed_assets": 36614293, "liabilities": 33513078, "long_term_liabilities": 17287062, "quarter": 1 }, { "assets": 57640956, "current_assets": 22841914, "current_liabilities": 14781539, "equity": 32390877, "fixed_assets": 34799042, "liabilities": 34017043, "long_term_liabilities": 19235504, "quarter": 2 }, { "assets": 59217234, "current_assets": 20414488, "current_liabilities": 19585747, "equity": 34059661, "fixed_assets": 38802746, "liabilities": 34528587, "long_term_liabilities": 14942840, "quarter": 3 }, { "assets": 60836617, "current_assets": 23556360, "current_liabilities": 20757472, "equity": 35411527, "fixed_assets": 37280257, "liabilities": 35047824, "long_term_liabilities": 14290352, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 86823, "financing_cash_flow": -182357, "investing_cash_flow": -389083, "net_cash_flow": 10211946, "operating_cash_flow": 10789571, "quarter": 1 }, { "change_in_working_capital": 68687, "financing_cash_flow": 112584, "investing_cash_flow": -495439, "net_cash_flow": 10732738, "operating_cash_flow": 11098914, "quarter": 2 }, { "change_in_working_capital": -86845, "financing_cash_flow": -107723, "investing_cash_flow": -290691, "net_cash_flow": 10711743, "operating_cash_flow": 10978556, "quarter": 3 }, { "change_in_working_capital": -45252, "financing_cash_flow": -182780, "investing_cash_flow": -349873, "net_cash_flow": 11592737, "operating_cash_flow": 11948983, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6899100546696463, "current_ratio": 1.201301909230214, "debt_to_equity_ratio": 1.0642734157231621, "profit_margin": 0.22980987163734673, "quarter": 1, "return_on_assets": 0.15854814110494628, "return_on_equity": 0.2824972922429628 }, { "asset_turnover_ratio": 0.6709632296868914, "current_ratio": 1.54530012064373, "debt_to_equity_ratio": 1.0502044449120658, "profit_margin": 0.2266831962239549, "quarter": 2, "return_on_assets": 0.15209608945417213, "return_on_equity": 0.27066151990883114 }, { "asset_turnover_ratio": 0.6525367260483662, "current_ratio": 1.042313474180995, "debt_to_equity_ratio": 1.0137677823628368, "profit_margin": 0.2425121540564503, "quarter": 3, "return_on_assets": 0.1582480870349331, "return_on_equity": 0.27513526925590953 }, { "asset_turnover_ratio": 0.6346162706581794, "current_ratio": 1.134837614137213, "debt_to_equity_ratio": 0.9897292483320473, "profit_margin": 0.24924257095832728, "quarter": 4, "return_on_assets": 0.15817339087083032, "return_on_equity": 0.271740159637849 } ], "income_statement": [ { "depreciation": 1893968, "expenses": 26173953, "income_tax": 3638977, "marketing_expense": 4859087, "net_income": 12534580, "net_profit": 8895603, "operational_expense": 18319173, "product_revenue": 7936369, "quarter": 1, "rd_expense": 2829579, "revenue": 38708533, "salaries_expense": 9223257, "service_revenue": 30772164 }, { "depreciation": 2331950, "expenses": 26234631, "income_tax": 3673367, "marketing_expense": 3511432, "net_income": 12440331, "net_profit": 8766964, "operational_expense": 17362249, "product_revenue": 14796419, "quarter": 2, "rd_expense": 3853949, "revenue": 38674962, "salaries_expense": 7872233, "service_revenue": 23878543 }, { "depreciation": 1607542, "expenses": 26295449, "income_tax": 2974957, "marketing_expense": 2952920, "net_income": 12345971, "net_profit": 9371014, "operational_expense": 15980604, "product_revenue": 10137261, "quarter": 3, "rd_expense": 3966679, "revenue": 38641420, "salaries_expense": 10209257, "service_revenue": 28504159 }, { "depreciation": 2326249, "expenses": 26356409, "income_tax": 2628764, "marketing_expense": 5200742, "net_income": 12251498, "net_profit": 9622734, "operational_expense": 14254057, "product_revenue": 7785576, "quarter": 4, "rd_expense": 4654509, "revenue": 38607907, "salaries_expense": 8708499, "service_revenue": 30822331 } ], "market_conditions": { "gdp_growth": [ -0.013003558312197211, -0.015411737796601986, -0.010659963272912661, -0.020587529474366394 ], "inflation_rate": [ 0.02116857085453193, 0.02358767351380606, 0.024927798544978515, 0.02224698120845673 ], "interest_rate": [ 0.054669278027965215, 0.05924012887370014, 0.05504510980553896, 0.05991014601454145 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 128520, "billable_hours_per_employee": 124, "client_concentration": 0.25, "client_retention_rate": 0.67, "employee_utilization_rate": 0.63, "gross_billings": 32149780, "net_revenue": 28926831, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 100093 }, { "average_project_size": 137064, "billable_hours_per_employee": 100, "client_concentration": 0.23, "client_retention_rate": 0.68, "employee_utilization_rate": 0.79, "gross_billings": 33768065, "net_revenue": 28240523, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 97718 }, { "average_project_size": 79648, "billable_hours_per_employee": 116, "client_concentration": 0.31, "client_retention_rate": 0.74, "employee_utilization_rate": 0.66, "gross_billings": 33061995, "net_revenue": 27570498, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 95400 }, { "average_project_size": 57102, "billable_hours_per_employee": 90, "client_concentration": 0.34, "client_retention_rate": 0.62, "employee_utilization_rate": 0.74, "gross_billings": 33832661, "net_revenue": 26916370, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 93136 } ], "balance_sheet": [ { "assets": 34490768, "current_assets": 15989363, "current_liabilities": 9855827, "equity": 23812918, "fixed_assets": 18501405, "liabilities": 18888959, "long_term_liabilities": 9033132, "quarter": 1 }, { "assets": 35507537, "current_assets": 15499277, "current_liabilities": 11308979, "equity": 24200859, "fixed_assets": 20008260, "liabilities": 19334376, "long_term_liabilities": 8025397, "quarter": 2 }, { "assets": 36554280, "current_assets": 18007440, "current_liabilities": 8363851, "equity": 24033696, "fixed_assets": 18546840, "liabilities": 19790296, "long_term_liabilities": 11426445, "quarter": 3 }, { "assets": 37631880, "current_assets": 17845567, "current_liabilities": 10232658, "equity": 24373831, "fixed_assets": 19786313, "liabilities": 20256967, "long_term_liabilities": 10024309, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 2297, "financing_cash_flow": 50772, "investing_cash_flow": -411377, "net_cash_flow": 9093470, "operating_cash_flow": 9259758, "quarter": 1 }, { "change_in_working_capital": -55810, "financing_cash_flow": 172784, "investing_cash_flow": -260124, "net_cash_flow": 9595579, "operating_cash_flow": 9792456, "quarter": 2 }, { "change_in_working_capital": 45178, "financing_cash_flow": 135066, "investing_cash_flow": -154759, "net_cash_flow": 8890895, "operating_cash_flow": 9019942, "quarter": 3 }, { "change_in_working_capital": -66742, "financing_cash_flow": -72508, "investing_cash_flow": -274282, "net_cash_flow": 7875409, "operating_cash_flow": 8246016, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8386832963533895, "current_ratio": 1.6223258586012113, "debt_to_equity_ratio": 0.7932231992736044, "profit_margin": 0.2838578826695534, "quarter": 1, "return_on_assets": 0.2380668647331947, "return_on_equity": 0.3448174222075598 }, { "asset_turnover_ratio": 0.7953388318654713, "current_ratio": 1.3705284093285521, "debt_to_equity_ratio": 0.7989127989217242, "profit_margin": 0.2842616618679477, "quarter": 2, "return_on_assets": 0.2260843380941911, "return_on_equity": 0.33171128347138423 }, { "asset_turnover_ratio": 0.7542344699444223, "current_ratio": 2.153008225517169, "debt_to_equity_ratio": 0.8234395575278975, "profit_margin": 0.2636772103282284, "quarter": 3, "return_on_assets": 0.19887444096833531, "return_on_equity": 0.3024799847680523 }, { "asset_turnover_ratio": 0.7152544597825036, "current_ratio": 1.7439815735070985, "debt_to_equity_ratio": 0.8310949148699686, "profit_margin": 0.26002458726789685, "quarter": 4, "return_on_assets": 0.185983745696468, "return_on_equity": 0.2871488688011335 } ], "income_statement": [ { "depreciation": 1048649, "expenses": 18184930, "income_tax": 2530792, "marketing_expense": 1950682, "net_income": 10741901, "net_profit": 8211109, "operational_expense": 11381007, "product_revenue": 6168216, "quarter": 1, "rd_expense": 2906562, "revenue": 28926831, "salaries_expense": 5965945, "service_revenue": 22758615 }, { "depreciation": 1764758, "expenses": 17941653, "income_tax": 2271172, "marketing_expense": 2986527, "net_income": 10298870, "net_profit": 8027698, "operational_expense": 10081915, "product_revenue": 5924800, "quarter": 2, "rd_expense": 3103001, "revenue": 28240523, "salaries_expense": 6892707, "service_revenue": 22315723 }, { "depreciation": 1750230, "expenses": 17701632, "income_tax": 2599154, "marketing_expense": 2681695, "net_income": 9868866, "net_profit": 7269712, "operational_expense": 11400282, "product_revenue": 10136956, "quarter": 3, "rd_expense": 2094867, "revenue": 27570498, "salaries_expense": 7703599, "service_revenue": 17433542 }, { "depreciation": 1247098, "expenses": 17464821, "income_tax": 2452631, "marketing_expense": 2529726, "net_income": 9451549, "net_profit": 6998918, "operational_expense": 11189109, "product_revenue": 7758617, "quarter": 4, "rd_expense": 1903614, "revenue": 26916370, "salaries_expense": 8154112, "service_revenue": 19157753 } ], "market_conditions": { "gdp_growth": [ -0.02032621277955164, -0.012959305621515524, -0.012434183473764859, -0.0014665160011942922 ], "inflation_rate": [ 0.042923528301026484, 0.03435677110949509, 0.039968836430909115, 0.03771437535505575 ], "interest_rate": [ 0.04881789356117849, 0.05110800741730951, 0.05403971446473498, 0.05141916751095489 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 194599, "billable_hours_per_employee": 116, "client_concentration": 0.37, "client_retention_rate": 0.61, "employee_utilization_rate": 0.66, "gross_billings": 91951340, "net_revenue": 73557028, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 254523 }, { "average_project_size": 150184, "billable_hours_per_employee": 100, "client_concentration": 0.27, "client_retention_rate": 0.88, "employee_utilization_rate": 0.73, "gross_billings": 89924168, "net_revenue": 73661305, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 254883 }, { "average_project_size": 140240, "billable_hours_per_employee": 104, "client_concentration": 0.32, "client_retention_rate": 0.69, "employee_utilization_rate": 0.73, "gross_billings": 88057909, "net_revenue": 73765730, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 255245 }, { "average_project_size": 68835, "billable_hours_per_employee": 137, "client_concentration": 0.22, "client_retention_rate": 0.7, "employee_utilization_rate": 0.63, "gross_billings": 87737028, "net_revenue": 73870303, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 255607 } ], "balance_sheet": [ { "assets": 101772389, "current_assets": 42620808, "current_liabilities": 21543060, "equity": 75614921, "fixed_assets": 59151581, "liabilities": 40810614, "long_term_liabilities": 19267554, "quarter": 1 }, { "assets": 103973148, "current_assets": 39727662, "current_liabilities": 17228790, "equity": 76473395, "fixed_assets": 64245486, "liabilities": 41259228, "long_term_liabilities": 24030438, "quarter": 2 }, { "assets": 106221497, "current_assets": 39690001, "current_liabilities": 17860711, "equity": 77921951, "fixed_assets": 66531496, "liabilities": 41712775, "long_term_liabilities": 23852064, "quarter": 3 }, { "assets": 108518464, "current_assets": 38795456, "current_liabilities": 20384859, "equity": 81243826, "fixed_assets": 69723008, "liabilities": 42171306, "long_term_liabilities": 21786447, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 5104, "financing_cash_flow": -73414, "investing_cash_flow": -417922, "net_cash_flow": 17658950, "operating_cash_flow": 18336956, "quarter": 1 }, { "change_in_working_capital": -39451, "financing_cash_flow": 160817, "investing_cash_flow": -184450, "net_cash_flow": 16981336, "operating_cash_flow": 16902767, "quarter": 2 }, { "change_in_working_capital": -62715, "financing_cash_flow": 54484, "investing_cash_flow": -396008, "net_cash_flow": 17710425, "operating_cash_flow": 18101225, "quarter": 3 }, { "change_in_working_capital": -10005, "financing_cash_flow": -170277, "investing_cash_flow": -443297, "net_cash_flow": 19460318, "operating_cash_flow": 19986629, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7227601584551582, "current_ratio": 1.9784008399920903, "debt_to_equity_ratio": 0.5397164139072499, "profit_margin": 0.19920796691242065, "quarter": 1, "return_on_assets": 0.14397958173115108, "return_on_equity": 0.19378643535182694 }, { "asset_turnover_ratio": 0.7084646989817025, "current_ratio": 2.305888109379707, "debt_to_equity_ratio": 0.539523948165241, "profit_margin": 0.18679379899663737, "quarter": 2, "return_on_assets": 0.13233681257780133, "return_on_equity": 0.17992499221461267 }, { "asset_turnover_ratio": 0.6944519902595611, "current_ratio": 2.222196025678933, "debt_to_equity_ratio": 0.5353148177719523, "profit_margin": 0.18183550816890173, "quarter": 3, "return_on_assets": 0.1262760305477525, "return_on_equity": 0.17213671921535947 }, { "asset_turnover_ratio": 0.6807164447148828, "current_ratio": 1.9031505687628254, "debt_to_equity_ratio": 0.5190709014614846, "profit_margin": 0.20165976576541184, "quarter": 4, "return_on_assets": 0.1372731187938672, "return_on_equity": 0.18335753907010732 } ], "income_statement": [ { "depreciation": 3683810, "expenses": 54351440, "income_tax": 4552442, "marketing_expense": 10342352, "net_income": 19205588, "net_profit": 14653146, "operational_expense": 33817363, "product_revenue": 27679669, "quarter": 1, "rd_expense": 6254081, "revenue": 73557028, "salaries_expense": 16393381, "service_revenue": 45877359 }, { "depreciation": 3143292, "expenses": 54642579, "income_tax": 5259251, "marketing_expense": 9334864, "net_income": 19018726, "net_profit": 13759475, "operational_expense": 37516122, "product_revenue": 20894942, "quarter": 2, "rd_expense": 7056654, "revenue": 73661305, "salaries_expense": 23227880, "service_revenue": 52766363 }, { "depreciation": 4687996, "expenses": 54935279, "income_tax": 5417222, "marketing_expense": 9113968, "net_income": 18830451, "net_profit": 13413229, "operational_expense": 30227175, "product_revenue": 26209791, "quarter": 3, "rd_expense": 5850313, "revenue": 73765730, "salaries_expense": 20857515, "service_revenue": 47555939 }, { "depreciation": 5089961, "expenses": 55229546, "income_tax": 3744089, "marketing_expense": 8334003, "net_income": 18640757, "net_profit": 14896668, "operational_expense": 27853358, "product_revenue": 18439299, "quarter": 4, "rd_expense": 10337873, "revenue": 73870303, "salaries_expense": 18449762, "service_revenue": 55431004 } ], "market_conditions": { "gdp_growth": [ -0.005288205846264727, -0.00663568600840935, -0.02131429591699595, -0.009505092489382402 ], "inflation_rate": [ 0.034185510576189224, 0.032858321334322746, 0.035974176335949404, 0.03874231499103182 ], "interest_rate": [ 0.038693845982939096, 0.040601939550153725, 0.04124663387754274, 0.04429104514344324 ], "year": 2002 }, "random_event": null, "year": 2002 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Distressed", "founding_year": 1997, "industry": "Advertising", "location": "Port Stephanieview", "name": "Ford Inc", "num_employees": 355, "region": "Asia-Pacific", "revenue_size": "Small", "website": "www.fordinc.com" }

[ { "advertising_kpis": [ { "average_project_size": 84223, "billable_hours_per_employee": 96, "client_concentration": 0.19, "client_retention_rate": 0.88, "employee_utilization_rate": 0.6, "gross_billings": 716316, "net_revenue": 556343, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 1567 }, { "average_project_size": 99545, "billable_hours_per_employee": 148, "client_concentration": 0.21, "client_retention_rate": 0.8, "employee_utilization_rate": 0.64, "gross_billings": 688212, "net_revenue": 559584, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 1576 }, { "average_project_size": 144233, "billable_hours_per_employee": 159, "client_concentration": 0.35, "client_retention_rate": 0.76, "employee_utilization_rate": 0.72, "gross_billings": 669444, "net_revenue": 562845, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 1585 }, { "average_project_size": 137111, "billable_hours_per_employee": 128, "client_concentration": 0.22, "client_retention_rate": 0.7, "employee_utilization_rate": 0.63, "gross_billings": 712796, "net_revenue": 566124, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 1595 } ], "balance_sheet": [ { "assets": 802452, "current_assets": 259233, "current_liabilities": 162529, "equity": 615333, "fixed_assets": 543219, "liabilities": 348822, "long_term_liabilities": 186293, "quarter": 1 }, { "assets": 823881, "current_assets": 286599, "current_liabilities": 170998, "equity": 637498, "fixed_assets": 537282, "liabilities": 355720, "long_term_liabilities": 184722, "quarter": 2 }, { "assets": 845882, "current_assets": 296556, "current_liabilities": 203200, "equity": 656876, "fixed_assets": 549326, "liabilities": 362755, "long_term_liabilities": 159555, "quarter": 3 }, { "assets": 868471, "current_assets": 340057, "current_liabilities": 156057, "equity": 659318, "fixed_assets": 528414, "liabilities": 369929, "long_term_liabilities": 213872, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 14877, "financing_cash_flow": 194937, "investing_cash_flow": -309779, "net_cash_flow": -49548, "operating_cash_flow": 184104, "quarter": 1 }, { "change_in_working_capital": -3403, "financing_cash_flow": 192007, "investing_cash_flow": -464891, "net_cash_flow": -7434, "operating_cash_flow": 192241, "quarter": 2 }, { "change_in_working_capital": -72450, "financing_cash_flow": -1993, "investing_cash_flow": -426145, "net_cash_flow": -65625, "operating_cash_flow": 206393, "quarter": 3 }, { "change_in_working_capital": 27024, "financing_cash_flow": -96109, "investing_cash_flow": -163630, "net_cash_flow": -43901, "operating_cash_flow": 192420, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6933037739328957, "current_ratio": 1.5949953546751656, "debt_to_equity_ratio": 0.5668832973365641, "profit_margin": 0.2906534278313918, "quarter": 1, "return_on_assets": 0.20151111842203645, "return_on_equity": 0.2627894164623058 }, { "asset_turnover_ratio": 0.6792048851715236, "current_ratio": 1.676037146633294, "debt_to_equity_ratio": 0.5579939074318665, "profit_margin": 0.302612297706868, "quarter": 2, "return_on_assets": 0.20553575091548415, "return_on_equity": 0.2656275000078432 }, { "asset_turnover_ratio": 0.6653942275636554, "current_ratio": 1.4594291338582677, "debt_to_equity_ratio": 0.5522427368331314, "profit_margin": 0.3086977764748732, "quarter": 3, "return_on_assets": 0.2054057185281162, "return_on_equity": 0.26450806544918676 }, { "asset_turnover_ratio": 0.6518628716445339, "current_ratio": 2.1790563704287536, "debt_to_equity_ratio": 0.5610782657230653, "profit_margin": 0.2839943192657439, "quarter": 4, "return_on_assets": 0.18512535248730239, "return_on_equity": 0.24385198037972572 } ], "income_statement": [ { "depreciation": 22401, "expenses": 336918, "income_tax": 57722, "marketing_expense": 41168, "net_income": 219425, "net_profit": 161703, "operational_expense": 217846, "product_revenue": 171046, "quarter": 1, "rd_expense": 64174, "revenue": 556343, "salaries_expense": 142696, "service_revenue": 385297 }, { "depreciation": 22904, "expenses": 337553, "income_tax": 52694, "marketing_expense": 64650, "net_income": 222031, "net_profit": 169337, "operational_expense": 189567, "product_revenue": 201556, "quarter": 2, "rd_expense": 66958, "revenue": 559584, "salaries_expense": 128117, "service_revenue": 358028 }, { "depreciation": 32644, "expenses": 338190, "income_tax": 50906, "marketing_expense": 40992, "net_income": 224655, "net_profit": 173749, "operational_expense": 184072, "product_revenue": 135967, "quarter": 3, "rd_expense": 34179, "revenue": 562845, "salaries_expense": 162287, "service_revenue": 426878 }, { "depreciation": 31644, "expenses": 338828, "income_tax": 66520, "marketing_expense": 58679, "net_income": 227296, "net_profit": 160776, "operational_expense": 234727, "product_revenue": 160202, "quarter": 4, "rd_expense": 39027, "revenue": 566124, "salaries_expense": 102707, "service_revenue": 405922 } ], "market_conditions": { "gdp_growth": [ 0.040249764040451094, 0.029092118804938717, 0.02916533490634577, 0.04349755379476582 ], "inflation_rate": [ 0.009560480942657155, 0.007677348161596499, 0.008468550736582306, 0.011827390589162337 ], "interest_rate": [ 0.011316541563931602, 0.012604528671832163, 0.015170561466975173, 0.011702933541453148 ], "year": 1997 }, "random_event": { "description": "Ford Inc Introduction of New Service in 1997", "impact": -0.02, "type": "Introduction of New Service" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 85062, "billable_hours_per_employee": 120, "client_concentration": 0.34, "client_retention_rate": 0.62, "employee_utilization_rate": 0.63, "gross_billings": 5516804, "net_revenue": 4721796, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 13301 }, { "average_project_size": 78656, "billable_hours_per_employee": 143, "client_concentration": 0.4, "client_retention_rate": 0.83, "employee_utilization_rate": 0.63, "gross_billings": 5878444, "net_revenue": 4693776, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 13222 }, { "average_project_size": 73740, "billable_hours_per_employee": 147, "client_concentration": 0.3, "client_retention_rate": 0.84, "employee_utilization_rate": 0.61, "gross_billings": 5228219, "net_revenue": 4665924, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 13143 }, { "average_project_size": 102650, "billable_hours_per_employee": 146, "client_concentration": 0.22, "client_retention_rate": 0.85, "employee_utilization_rate": 0.6, "gross_billings": 5668462, "net_revenue": 4638236, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 13065 } ], "balance_sheet": [ { "assets": 6439397, "current_assets": 2499356, "current_liabilities": 1470001, "equity": 3852997, "fixed_assets": 3940041, "liabilities": 3347468, "long_term_liabilities": 1877467, "quarter": 1 }, { "assets": 6581662, "current_assets": 2655142, "current_liabilities": 1507041, "equity": 3939300, "fixed_assets": 3926520, "liabilities": 3418539, "long_term_liabilities": 1911498, "quarter": 2 }, { "assets": 6727070, "current_assets": 2037211, "current_liabilities": 1870495, "equity": 3978262, "fixed_assets": 4689859, "liabilities": 3491119, "long_term_liabilities": 1620624, "quarter": 3 }, { "assets": 6875691, "current_assets": 2974039, "current_liabilities": 2027104, "equity": 4039991, "fixed_assets": 3901652, "liabilities": 3565239, "long_term_liabilities": 1538135, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 74182, "financing_cash_flow": -176328, "investing_cash_flow": -176943, "net_cash_flow": 827149, "operating_cash_flow": 1096164, "quarter": 1 }, { "change_in_working_capital": -803, "financing_cash_flow": -62145, "investing_cash_flow": -378591, "net_cash_flow": 401981, "operating_cash_flow": 972759, "quarter": 2 }, { "change_in_working_capital": 52671, "financing_cash_flow": 184203, "investing_cash_flow": -157339, "net_cash_flow": 885799, "operating_cash_flow": 1104025, "quarter": 3 }, { "change_in_working_capital": -44312, "financing_cash_flow": 28121, "investing_cash_flow": -215737, "net_cash_flow": 826044, "operating_cash_flow": 978409, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7332667950120174, "current_ratio": 1.700241020244204, "debt_to_equity_ratio": 0.8687959009570991, "profit_margin": 0.16118188926416982, "quarter": 1, "return_on_assets": 0.11818932735471971, "return_on_equity": 0.1975262373679502 }, { "asset_turnover_ratio": 0.7131596851980548, "current_ratio": 1.7618246617046252, "debt_to_equity_ratio": 0.8678036707029168, "profit_margin": 0.16536302541919343, "quarter": 2, "return_on_assets": 0.11793024315134992, "return_on_equity": 0.19703424466275735 }, { "asset_turnover_ratio": 0.6936041991535691, "current_ratio": 1.0891293481137345, "debt_to_equity_ratio": 0.8775487888932403, "profit_margin": 0.1590919612063977, "quarter": 3, "return_on_assets": 0.11034685234433415, "return_on_equity": 0.18659178304495783 }, { "asset_turnover_ratio": 0.6745847071952478, "current_ratio": 1.4671368612562552, "debt_to_equity_ratio": 0.8824868669261887, "profit_margin": 0.15728802932839123, "quarter": 4, "return_on_assets": 0.10610409920981033, "return_on_equity": 0.18057936267679806 } ], "income_statement": [ { "depreciation": 335096, "expenses": 3754540, "income_tax": 206188, "marketing_expense": 748437, "net_income": 967256, "net_profit": 761068, "operational_expense": 2625045, "product_revenue": 1244960, "quarter": 1, "rd_expense": 544477, "revenue": 4721796, "salaries_expense": 1358610, "service_revenue": 3476836 }, { "depreciation": 196582, "expenses": 3713445, "income_tax": 204154, "marketing_expense": 507488, "net_income": 980331, "net_profit": 776177, "operational_expense": 1908420, "product_revenue": 1710528, "quarter": 2, "rd_expense": 660607, "revenue": 4693776, "salaries_expense": 1715709, "service_revenue": 2983248 }, { "depreciation": 361714, "expenses": 3672799, "income_tax": 250814, "marketing_expense": 533931, "net_income": 993125, "net_profit": 742311, "operational_expense": 1989840, "product_revenue": 1030796, "quarter": 3, "rd_expense": 448306, "revenue": 4665924, "salaries_expense": 1386399, "service_revenue": 3635128 }, { "depreciation": 248870, "expenses": 3632599, "income_tax": 276098, "marketing_expense": 661834, "net_income": 1005637, "net_profit": 729539, "operational_expense": 2283157, "product_revenue": 1661805, "quarter": 4, "rd_expense": 697196, "revenue": 4638236, "salaries_expense": 1350685, "service_revenue": 2976431 } ], "market_conditions": { "gdp_growth": [ 0.046266834869457735, 0.056559435604174806, 0.052181530315597406, 0.05228501687299475 ], "inflation_rate": [ 0.0025526971279174384, 0.011461994222209702, 0.009454378094367378, 0.002302107135089604 ], "interest_rate": [ 0.015013107426192026, 0.014812896638151623, 0.01807942097193787, 0.01664809628901993 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 65642, "billable_hours_per_employee": 113, "client_concentration": 0.2, "client_retention_rate": 0.63, "employee_utilization_rate": 0.71, "gross_billings": 4424556, "net_revenue": 3758682, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 10588 }, { "average_project_size": 194237, "billable_hours_per_employee": 132, "client_concentration": 0.38, "client_retention_rate": 0.86, "employee_utilization_rate": 0.68, "gross_billings": 4861060, "net_revenue": 3754393, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 10576 }, { "average_project_size": 52325, "billable_hours_per_employee": 111, "client_concentration": 0.15, "client_retention_rate": 0.73, "employee_utilization_rate": 0.75, "gross_billings": 4804519, "net_revenue": 3750108, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 10564 }, { "average_project_size": 91091, "billable_hours_per_employee": 113, "client_concentration": 0.18, "client_retention_rate": 0.64, "employee_utilization_rate": 0.64, "gross_billings": 4499672, "net_revenue": 3745829, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 10552 } ], "balance_sheet": [ { "assets": 5108466, "current_assets": 1966862, "current_liabilities": 1427453, "equity": 3459929, "fixed_assets": 3141604, "liabilities": 2382300, "long_term_liabilities": 954847, "quarter": 1 }, { "assets": 5173437, "current_assets": 2297931, "current_liabilities": 1426803, "equity": 3442061, "fixed_assets": 2875506, "liabilities": 2434751, "long_term_liabilities": 1007948, "quarter": 2 }, { "assets": 5239235, "current_assets": 2043701, "current_liabilities": 1328762, "equity": 3495032, "fixed_assets": 3195534, "liabilities": 2488356, "long_term_liabilities": 1159594, "quarter": 3 }, { "assets": 5305869, "current_assets": 1615887, "current_liabilities": 1226088, "equity": 3542519, "fixed_assets": 3689982, "liabilities": 2543142, "long_term_liabilities": 1317054, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -71212, "financing_cash_flow": 94545, "investing_cash_flow": -208968, "net_cash_flow": 902185, "operating_cash_flow": 876327, "quarter": 1 }, { "change_in_working_capital": 6869, "financing_cash_flow": -191440, "investing_cash_flow": -175457, "net_cash_flow": 788553, "operating_cash_flow": 952617, "quarter": 2 }, { "change_in_working_capital": 99856, "financing_cash_flow": 170865, "investing_cash_flow": -155199, "net_cash_flow": 586251, "operating_cash_flow": 917656, "quarter": 3 }, { "change_in_working_capital": 29008, "financing_cash_flow": -115821, "investing_cash_flow": -136415, "net_cash_flow": 795356, "operating_cash_flow": 1039513, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7357750839488801, "current_ratio": 1.3778821439304831, "debt_to_equity_ratio": 0.688540140563578, "profit_margin": 0.19521816423948607, "quarter": 1, "return_on_assets": 0.14363666118165413, "return_on_equity": 0.21207458303335125 }, { "asset_turnover_ratio": 0.7257057542210333, "current_ratio": 1.61054539414341, "debt_to_equity_ratio": 0.7073526587704285, "profit_margin": 0.18734719567184363, "quarter": 2, "return_on_assets": 0.1359589379362308, "return_on_equity": 0.20434704672578435 }, { "asset_turnover_ratio": 0.7157739631835563, "current_ratio": 1.5380489508279136, "debt_to_equity_ratio": 0.7119694469177965, "profit_margin": 0.19843508506955, "quarter": 3, "return_on_assets": 0.14203466727489797, "return_on_equity": 0.21291736384674018 }, { "asset_turnover_ratio": 0.7059784174844874, "current_ratio": 1.3179208996417875, "debt_to_equity_ratio": 0.7178908567604013, "profit_margin": 0.20817608064863613, "quarter": 4, "return_on_assets": 0.14696781997444716, "return_on_equity": 0.22012359002167667 } ], "income_statement": [ { "depreciation": 142564, "expenses": 2788996, "income_tax": 235923, "marketing_expense": 328603, "net_income": 969686, "net_profit": 733763, "operational_expense": 1816925, "product_revenue": 1406177, "quarter": 1, "rd_expense": 473564, "revenue": 3758682, "salaries_expense": 1306947, "service_revenue": 2352505 }, { "depreciation": 249242, "expenses": 2768173, "income_tax": 282845, "marketing_expense": 337352, "net_income": 986220, "net_profit": 703375, "operational_expense": 1389352, "product_revenue": 883000, "quarter": 2, "rd_expense": 399606, "revenue": 3754393, "salaries_expense": 1181808, "service_revenue": 2871393 }, { "depreciation": 173503, "expenses": 2747506, "income_tax": 258449, "marketing_expense": 414127, "net_income": 1002602, "net_profit": 744153, "operational_expense": 1762444, "product_revenue": 898151, "quarter": 3, "rd_expense": 381446, "revenue": 3750108, "salaries_expense": 1327358, "service_revenue": 2851957 }, { "depreciation": 259721, "expenses": 2726993, "income_tax": 239044, "marketing_expense": 462985, "net_income": 1018836, "net_profit": 779792, "operational_expense": 1829609, "product_revenue": 1361261, "quarter": 4, "rd_expense": 330093, "revenue": 3745829, "salaries_expense": 824002, "service_revenue": 2384568 } ], "market_conditions": { "gdp_growth": [ 0.048239372330279834, 0.04629314335560519, 0.0401125086727379, 0.03594118314088668 ], "inflation_rate": [ 0.014116832506409448, 0.0067291311941803655, 0.01034909338912332, 0.01034194470422849 ], "interest_rate": [ 0.01630859369889575, 0.013898233523520345, 0.011719755396240298, 0.014922181326859168 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 130248, "billable_hours_per_employee": 84, "client_concentration": 0.3, "client_retention_rate": 0.64, "employee_utilization_rate": 0.62, "gross_billings": 3063338, "net_revenue": 2760492, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 7776 }, { "average_project_size": 171766, "billable_hours_per_employee": 145, "client_concentration": 0.33, "client_retention_rate": 0.73, "employee_utilization_rate": 0.78, "gross_billings": 3185790, "net_revenue": 2678334, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 7545 }, { "average_project_size": 147886, "billable_hours_per_employee": 130, "client_concentration": 0.39, "client_retention_rate": 0.68, "employee_utilization_rate": 0.72, "gross_billings": 2971158, "net_revenue": 2598621, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 7320 }, { "average_project_size": 143944, "billable_hours_per_employee": 144, "client_concentration": 0.21, "client_retention_rate": 0.84, "employee_utilization_rate": 0.7, "gross_billings": 2777137, "net_revenue": 2521281, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 7102 } ], "balance_sheet": [ { "assets": 3645380, "current_assets": 1753468, "current_liabilities": 698349, "equity": 2633604, "fixed_assets": 1891912, "liabilities": 1638309, "long_term_liabilities": 939960, "quarter": 1 }, { "assets": 3735416, "current_assets": 1491369, "current_liabilities": 734713, "equity": 2603189, "fixed_assets": 2244047, "liabilities": 1674973, "long_term_liabilities": 940260, "quarter": 2 }, { "assets": 3827676, "current_assets": 1381689, "current_liabilities": 759974, "equity": 2671355, "fixed_assets": 2445987, "liabilities": 1712458, "long_term_liabilities": 952484, "quarter": 3 }, { "assets": 3922215, "current_assets": 1795850, "current_liabilities": 982706, "equity": 2664440, "fixed_assets": 2126365, "liabilities": 1750781, "long_term_liabilities": 768075, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -32037, "financing_cash_flow": 121659, "investing_cash_flow": -151029, "net_cash_flow": 316756, "operating_cash_flow": 771484, "quarter": 1 }, { "change_in_working_capital": -2192, "financing_cash_flow": -44073, "investing_cash_flow": -315265, "net_cash_flow": 522184, "operating_cash_flow": 700624, "quarter": 2 }, { "change_in_working_capital": 28908, "financing_cash_flow": -172426, "investing_cash_flow": -318487, "net_cash_flow": 121590, "operating_cash_flow": 729406, "quarter": 3 }, { "change_in_working_capital": -61476, "financing_cash_flow": 129128, "investing_cash_flow": -492546, "net_cash_flow": 537989, "operating_cash_flow": 677434, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7572576795834728, "current_ratio": 2.510876366974106, "debt_to_equity_ratio": 0.6220787179849362, "profit_margin": 0.22696425130013057, "quarter": 1, "return_on_assets": 0.17187042228793706, "return_on_equity": 0.23789947159861544 }, { "asset_turnover_ratio": 0.7170109032032844, "current_ratio": 2.02986608376332, "debt_to_equity_ratio": 0.6434311915116421, "profit_margin": 0.20264313562087477, "quarter": 2, "return_on_assets": 0.1452973376994691, "return_on_equity": 0.20849273717736208 }, { "asset_turnover_ratio": 0.678903073300875, "current_ratio": 1.8180740393750312, "debt_to_equity_ratio": 0.6410447132634937, "profit_margin": 0.21401235501444804, "quarter": 3, "return_on_assets": 0.1452936455436667, "return_on_equity": 0.20818535911550506 }, { "asset_turnover_ratio": 0.6428207020777801, "current_ratio": 1.827453989290795, "debt_to_equity_ratio": 0.6570915464412784, "profit_margin": 0.19553790315319872, "quarter": 4, "return_on_assets": 0.12569581218775616, "return_on_equity": 0.18503175151251294 } ], "income_statement": [ { "depreciation": 144951, "expenses": 1965909, "income_tax": 168050, "marketing_expense": 202509, "net_income": 794583, "net_profit": 626533, "operational_expense": 1313837, "product_revenue": 905002, "quarter": 1, "rd_expense": 352474, "revenue": 2760492, "salaries_expense": 881463, "service_revenue": 1855490 }, { "depreciation": 157878, "expenses": 1925610, "income_tax": 209978, "marketing_expense": 230483, "net_income": 752724, "net_profit": 542746, "operational_expense": 974354, "product_revenue": 1048869, "quarter": 2, "rd_expense": 237894, "revenue": 2678334, "salaries_expense": 598639, "service_revenue": 1629465 }, { "depreciation": 173269, "expenses": 1886137, "income_tax": 156347, "marketing_expense": 265691, "net_income": 712484, "net_profit": 556137, "operational_expense": 995609, "product_revenue": 710429, "quarter": 3, "rd_expense": 281161, "revenue": 2598621, "salaries_expense": 940639, "service_revenue": 1888192 }, { "depreciation": 184428, "expenses": 1847474, "income_tax": 180801, "marketing_expense": 342592, "net_income": 673807, "net_profit": 493006, "operational_expense": 1121509, "product_revenue": 758811, "quarter": 4, "rd_expense": 267738, "revenue": 2521281, "salaries_expense": 910156, "service_revenue": 1762470 } ], "market_conditions": { "gdp_growth": [ 0.03952366888721708, 0.045121892861843205, 0.040972050866358384, 0.04056778502631093 ], "inflation_rate": [ 0.008024626547739954, 0.009380406156253324, 0.010330228082998716, 0.013735814707209554 ], "interest_rate": [ 0.0147668560376087, 0.016246629562198474, 0.015257049644042623, 0.012614019436866311 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 74809, "billable_hours_per_employee": 101, "client_concentration": 0.13, "client_retention_rate": 0.76, "employee_utilization_rate": 0.7, "gross_billings": 5563275, "net_revenue": 4653702, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 13109 }, { "average_project_size": 139074, "billable_hours_per_employee": 145, "client_concentration": 0.31, "client_retention_rate": 0.72, "employee_utilization_rate": 0.79, "gross_billings": 5597058, "net_revenue": 4599320, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 12956 }, { "average_project_size": 160560, "billable_hours_per_employee": 119, "client_concentration": 0.21, "client_retention_rate": 0.64, "employee_utilization_rate": 0.7, "gross_billings": 5687851, "net_revenue": 4545574, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 12804 }, { "average_project_size": 158723, "billable_hours_per_employee": 153, "client_concentration": 0.33, "client_retention_rate": 0.76, "employee_utilization_rate": 0.76, "gross_billings": 5026930, "net_revenue": 4492456, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 12655 } ], "balance_sheet": [ { "assets": 5917842, "current_assets": 2456511, "current_liabilities": 1705741, "equity": 3876982, "fixed_assets": 3461331, "liabilities": 2963845, "long_term_liabilities": 1258104, "quarter": 1 }, { "assets": 6049982, "current_assets": 2903566, "current_liabilities": 1547387, "equity": 3891589, "fixed_assets": 3146416, "liabilities": 2994512, "long_term_liabilities": 1447125, "quarter": 2 }, { "assets": 6185072, "current_assets": 2208202, "current_liabilities": 1708983, "equity": 3987187, "fixed_assets": 3976870, "liabilities": 3025496, "long_term_liabilities": 1316513, "quarter": 3 }, { "assets": 6323179, "current_assets": 2941732, "current_liabilities": 1372708, "equity": 4177684, "fixed_assets": 3381447, "liabilities": 3056800, "long_term_liabilities": 1684092, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -46485, "financing_cash_flow": 80975, "investing_cash_flow": -432745, "net_cash_flow": 994029, "operating_cash_flow": 1233176, "quarter": 1 }, { "change_in_working_capital": 23772, "financing_cash_flow": -114645, "investing_cash_flow": -351432, "net_cash_flow": 768398, "operating_cash_flow": 1048797, "quarter": 2 }, { "change_in_working_capital": 27008, "financing_cash_flow": -158361, "investing_cash_flow": -289818, "net_cash_flow": 709019, "operating_cash_flow": 1146033, "quarter": 3 }, { "change_in_working_capital": -98962, "financing_cash_flow": -32479, "investing_cash_flow": -493685, "net_cash_flow": 822491, "operating_cash_flow": 1127684, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7863849693857997, "current_ratio": 1.4401430228856549, "debt_to_equity_ratio": 0.7644722106009262, "profit_margin": 0.19833349879300394, "quarter": 1, "return_on_assets": 0.15596648237651495, "return_on_equity": 0.2380679095234386 }, { "asset_turnover_ratio": 0.760220443631072, "current_ratio": 1.8764316877419804, "debt_to_equity_ratio": 0.7694831083138532, "profit_margin": 0.18179187358131202, "quarter": 2, "return_on_assets": 0.13820189878250877, "return_on_equity": 0.21485285316614883 }, { "asset_turnover_ratio": 0.7349266103935411, "current_ratio": 1.2921146670271149, "debt_to_equity_ratio": 0.758804640966175, "profit_margin": 0.18206963520998667, "quarter": 3, "return_on_assets": 0.13380781986046403, "return_on_equity": 0.20756764104618117 }, { "asset_turnover_ratio": 0.7104742725138732, "current_ratio": 2.14301366350309, "debt_to_equity_ratio": 0.7316972753324569, "profit_margin": 0.20285229282156575, "quarter": 4, "return_on_assets": 0.14412133517017311, "return_on_equity": 0.2181364124237257 } ], "income_statement": [ { "depreciation": 310191, "expenses": 3477906, "income_tax": 252811, "marketing_expense": 517749, "net_income": 1175796, "net_profit": 922985, "operational_expense": 1877025, "product_revenue": 1313244, "quarter": 1, "rd_expense": 631885, "revenue": 4653702, "salaries_expense": 1349536, "service_revenue": 3340458 }, { "depreciation": 212678, "expenses": 3425993, "income_tax": 337208, "marketing_expense": 583814, "net_income": 1173327, "net_profit": 836119, "operational_expense": 2278225, "product_revenue": 1083571, "quarter": 2, "rd_expense": 487635, "revenue": 4599320, "salaries_expense": 1609503, "service_revenue": 3515749 }, { "depreciation": 318422, "expenses": 3374855, "income_tax": 343108, "marketing_expense": 424498, "net_income": 1170719, "net_profit": 827611, "operational_expense": 2188910, "product_revenue": 1214709, "quarter": 3, "rd_expense": 579886, "revenue": 4545574, "salaries_expense": 1393805, "service_revenue": 3330865 }, { "depreciation": 216379, "expenses": 3324481, "income_tax": 256670, "marketing_expense": 416206, "net_income": 1167975, "net_profit": 911305, "operational_expense": 1981380, "product_revenue": 1762237, "quarter": 4, "rd_expense": 556726, "revenue": 4492456, "salaries_expense": 1169667, "service_revenue": 2730219 } ], "market_conditions": { "gdp_growth": [ 0.05631227362286287, 0.05843044962435599, 0.04682308641215729, 0.04655735562957024 ], "inflation_rate": [ 0.0054838828863506914, 0.009390184687506749, 0.0019597830778830807, 0.002459975563453023 ], "interest_rate": [ 0.01699801333047237, 0.018775289648361598, 0.018176309969629573, 0.010784296802007506 ], "year": 2001 }, "random_event": { "description": "Ford Inc Expansion to New Market in 2001", "impact": 0.05, "type": "Expansion to New Market" }, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 70669, "billable_hours_per_employee": 87, "client_concentration": 0.19, "client_retention_rate": 0.73, "employee_utilization_rate": 0.7, "gross_billings": 3674540, "net_revenue": 3255420, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 9170 }, { "average_project_size": 119999, "billable_hours_per_employee": 125, "client_concentration": 0.11, "client_retention_rate": 0.64, "employee_utilization_rate": 0.67, "gross_billings": 3878665, "net_revenue": 3245098, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 9141 }, { "average_project_size": 134022, "billable_hours_per_employee": 81, "client_concentration": 0.38, "client_retention_rate": 0.61, "employee_utilization_rate": 0.63, "gross_billings": 3777685, "net_revenue": 3234808, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 9112 }, { "average_project_size": 56878, "billable_hours_per_employee": 90, "client_concentration": 0.16, "client_retention_rate": 0.72, "employee_utilization_rate": 0.72, "gross_billings": 4128245, "net_revenue": 3224552, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 9083 } ], "balance_sheet": [ { "assets": 3518777, "current_assets": 1406690, "current_liabilities": 803202, "equity": 2483250, "fixed_assets": 2112087, "liabilities": 1889276, "long_term_liabilities": 1086074, "quarter": 1 }, { "assets": 3639839, "current_assets": 1741618, "current_liabilities": 961181, "equity": 2619153, "fixed_assets": 1898221, "liabilities": 1910979, "long_term_liabilities": 949798, "quarter": 2 }, { "assets": 3765067, "current_assets": 1152816, "current_liabilities": 1098286, "equity": 2735463, "fixed_assets": 2612251, "liabilities": 1932932, "long_term_liabilities": 834646, "quarter": 3 }, { "assets": 3894603, "current_assets": 1848059, "current_liabilities": 1094126, "equity": 2899775, "fixed_assets": 2046544, "liabilities": 1955137, "long_term_liabilities": 861011, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 51950, "financing_cash_flow": -176079, "investing_cash_flow": -137157, "net_cash_flow": 610085, "operating_cash_flow": 980094, "quarter": 1 }, { "change_in_working_capital": 21042, "financing_cash_flow": -150097, "investing_cash_flow": -353163, "net_cash_flow": 849217, "operating_cash_flow": 1074966, "quarter": 2 }, { "change_in_working_capital": 61579, "financing_cash_flow": -6189, "investing_cash_flow": -271009, "net_cash_flow": 723357, "operating_cash_flow": 1033065, "quarter": 3 }, { "change_in_working_capital": -28878, "financing_cash_flow": -141777, "investing_cash_flow": -477097, "net_cash_flow": 669461, "operating_cash_flow": 1129077, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.925156666648668, "current_ratio": 1.7513527107751226, "debt_to_equity_ratio": 0.760807812342696, "profit_margin": 0.2622546399542916, "quarter": 1, "return_on_assets": 0.242626628513259, "return_on_equity": 0.3438030806402899 }, { "asset_turnover_ratio": 0.891549873497152, "current_ratio": 1.8119563328863137, "debt_to_equity_ratio": 0.7296171701309545, "profit_margin": 0.27435011207673854, "quarter": 2, "return_on_assets": 0.2445968077159457, "return_on_equity": 0.33991637754648163 }, { "asset_turnover_ratio": 0.8591634624297523, "current_ratio": 1.049650091142016, "debt_to_equity_ratio": 0.7066196837610306, "profit_margin": 0.27925243167446107, "quarter": 3, "return_on_assets": 0.23992348608935776, "return_on_equity": 0.33022855728628026 }, { "asset_turnover_ratio": 0.8279539660396708, "current_ratio": 1.6890732877200616, "debt_to_equity_ratio": 0.6742374839427197, "profit_margin": 0.2978116029761654, "quarter": 4, "return_on_assets": 0.24657429781674794, "return_on_equity": 0.33116672845306966 } ], "income_statement": [ { "depreciation": 126345, "expenses": 2053443, "income_tax": 348228, "marketing_expense": 373832, "net_income": 1201977, "net_profit": 853749, "operational_expense": 1403651, "product_revenue": 651101, "quarter": 1, "rd_expense": 328087, "revenue": 3255420, "salaries_expense": 627466, "service_revenue": 2604319 }, { "depreciation": 184673, "expenses": 2030415, "income_tax": 324390, "marketing_expense": 308660, "net_income": 1214683, "net_profit": 890293, "operational_expense": 1178085, "product_revenue": 1275197, "quarter": 2, "rd_expense": 405308, "revenue": 3245098, "salaries_expense": 887550, "service_revenue": 1969901 }, { "depreciation": 129737, "expenses": 2007646, "income_tax": 323834, "marketing_expense": 397055, "net_income": 1227162, "net_profit": 903328, "operational_expense": 1299576, "product_revenue": 877002, "quarter": 3, "rd_expense": 389612, "revenue": 3234808, "salaries_expense": 803906, "service_revenue": 2357806 }, { "depreciation": 168768, "expenses": 1985132, "income_tax": 279111, "marketing_expense": 281360, "net_income": 1239420, "net_profit": 960309, "operational_expense": 1158614, "product_revenue": 708054, "quarter": 4, "rd_expense": 251052, "revenue": 3224552, "salaries_expense": 740824, "service_revenue": 2516498 } ], "market_conditions": { "gdp_growth": [ 0.045869637357027565, 0.05685348033184187, 0.04906317827335412, 0.05135950160806883 ], "inflation_rate": [ 0.008700849997133038, 0.007794626199674247, 0.009084616411955196, 0.009756947939914589 ], "interest_rate": [ 0.017290521167380574, 0.010656525854838108, 0.01699921463743057, 0.0134147846057038 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 198804, "billable_hours_per_employee": 127, "client_concentration": 0.38, "client_retention_rate": 0.87, "employee_utilization_rate": 0.69, "gross_billings": 4952575, "net_revenue": 4012597, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 11303 }, { "average_project_size": 58198, "billable_hours_per_employee": 81, "client_concentration": 0.14, "client_retention_rate": 0.71, "employee_utilization_rate": 0.71, "gross_billings": 5137022, "net_revenue": 3983528, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 11221 }, { "average_project_size": 169299, "billable_hours_per_employee": 117, "client_concentration": 0.33, "client_retention_rate": 0.78, "employee_utilization_rate": 0.64, "gross_billings": 4831441, "net_revenue": 3954670, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 11140 }, { "average_project_size": 100943, "billable_hours_per_employee": 110, "client_concentration": 0.24, "client_retention_rate": 0.64, "employee_utilization_rate": 0.63, "gross_billings": 4958008, "net_revenue": 3926020, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 11059 } ], "balance_sheet": [ { "assets": 5036622, "current_assets": 2015630, "current_liabilities": 1197565, "equity": 3276758, "fixed_assets": 3020992, "liabilities": 2922205, "long_term_liabilities": 1724640, "quarter": 1 }, { "assets": 5151384, "current_assets": 2073835, "current_liabilities": 1688852, "equity": 3303193, "fixed_assets": 3077549, "liabilities": 2970243, "long_term_liabilities": 1281391, "quarter": 2 }, { "assets": 5268760, "current_assets": 1928902, "current_liabilities": 1409861, "equity": 3375434, "fixed_assets": 3339858, "liabilities": 3019070, "long_term_liabilities": 1609209, "quarter": 3 }, { "assets": 5388812, "current_assets": 1875965, "current_liabilities": 1302550, "equity": 3367908, "fixed_assets": 3512847, "liabilities": 3068701, "long_term_liabilities": 1766151, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 69433, "financing_cash_flow": -139520, "investing_cash_flow": -400522, "net_cash_flow": 1226614, "operating_cash_flow": 1292741, "quarter": 1 }, { "change_in_working_capital": 19714, "financing_cash_flow": 103895, "investing_cash_flow": -286438, "net_cash_flow": 1025973, "operating_cash_flow": 1325153, "quarter": 2 }, { "change_in_working_capital": -49259, "financing_cash_flow": 184441, "investing_cash_flow": -138379, "net_cash_flow": 1239384, "operating_cash_flow": 1314448, "quarter": 3 }, { "change_in_working_capital": 21204, "financing_cash_flow": 84783, "investing_cash_flow": -199509, "net_cash_flow": 642194, "operating_cash_flow": 1258371, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7966841664909536, "current_ratio": 1.6831069712291191, "debt_to_equity_ratio": 0.891797624359199, "profit_margin": 0.2896729973132114, "quarter": 1, "return_on_assets": 0.23077789041941205, "return_on_equity": 0.35472286937271535 }, { "asset_turnover_ratio": 0.7732927694770959, "current_ratio": 1.2279554395530219, "debt_to_equity_ratio": 0.8992035887700174, "profit_margin": 0.28167292912212494, "quarter": 2, "return_on_assets": 0.2178156394475737, "return_on_equity": 0.3396870845875491 }, { "asset_turnover_ratio": 0.7505883737349964, "current_ratio": 1.3681504772456292, "debt_to_equity_ratio": 0.8944242429269836, "profit_margin": 0.2846619313368751, "quarter": 3, "return_on_assets": 0.21366393610640833, "return_on_equity": 0.33351089074767865 }, { "asset_turnover_ratio": 0.72855018879857, "current_ratio": 1.4402249433802925, "debt_to_equity_ratio": 0.9111593903396411, "profit_margin": 0.26688529350334433, "quarter": 4, "return_on_assets": 0.1944393309694233, "return_on_equity": 0.311112120639875 } ], "income_statement": [ { "depreciation": 130400, "expenses": 2512939, "income_tax": 337317, "marketing_expense": 346325, "net_income": 1499658, "net_profit": 1162341, "operational_expense": 1379401, "product_revenue": 1114608, "quarter": 1, "rd_expense": 406089, "revenue": 4012597, "salaries_expense": 1169248, "service_revenue": 2897989 }, { "depreciation": 203101, "expenses": 2502503, "income_tax": 358973, "marketing_expense": 342271, "net_income": 1481025, "net_profit": 1122052, "operational_expense": 1594046, "product_revenue": 873994, "quarter": 2, "rd_expense": 422282, "revenue": 3983528, "salaries_expense": 1145496, "service_revenue": 3109534 }, { "depreciation": 188704, "expenses": 2492110, "income_tax": 336816, "marketing_expense": 338228, "net_income": 1462560, "net_profit": 1125744, "operational_expense": 1532093, "product_revenue": 1236771, "quarter": 3, "rd_expense": 326364, "revenue": 3954670, "salaries_expense": 785020, "service_revenue": 2717899 }, { "depreciation": 210574, "expenses": 2481760, "income_tax": 396463, "marketing_expense": 450684, "net_income": 1444260, "net_profit": 1047797, "operational_expense": 1354476, "product_revenue": 1291009, "quarter": 4, "rd_expense": 397138, "revenue": 3926020, "salaries_expense": 897752, "service_revenue": 2635011 } ], "market_conditions": { "gdp_growth": [ 0.05912988340771801, 0.052646444486555546, 0.05662717616379616, 0.05146429884293126 ], "inflation_rate": [ 0.006968416217173998, 0.009664507889869237, 0.006863883862223097, 0.003888360787827377 ], "interest_rate": [ 0.01581543447746665, 0.01576559761904429, 0.013109850361834239, 0.018156335050666463 ], "year": 2003 }, "random_event": { "description": "Ford Inc Data Privacy Regulation Impact in 2003", "impact": -0.08, "type": "Data Privacy Regulation Impact" }, "year": 2003 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Average", "founding_year": 1993, "industry": "Advertising", "location": "West Phyllisview", "name": "Dorsey, Cook and Johnson", "num_employees": 535, "region": "Latin America", "revenue_size": "Small", "website": "www.dorsey,cookandjohnson.com" }

[ { "advertising_kpis": [ { "average_project_size": 85811, "billable_hours_per_employee": 95, "client_concentration": 0.29, "client_retention_rate": 0.84, "employee_utilization_rate": 0.67, "gross_billings": 2688464, "net_revenue": 2128471, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 3978 }, { "average_project_size": 185724, "billable_hours_per_employee": 81, "client_concentration": 0.21, "client_retention_rate": 0.72, "employee_utilization_rate": 0.66, "gross_billings": 2655079, "net_revenue": 2080008, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 3888 }, { "average_project_size": 140202, "billable_hours_per_employee": 110, "client_concentration": 0.25, "client_retention_rate": 0.72, "employee_utilization_rate": 0.69, "gross_billings": 2367252, "net_revenue": 2032650, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 3799 }, { "average_project_size": 129947, "billable_hours_per_employee": 135, "client_concentration": 0.39, "client_retention_rate": 0.84, "employee_utilization_rate": 0.67, "gross_billings": 2263617, "net_revenue": 1986369, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 3713 } ], "balance_sheet": [ { "assets": 2384700, "current_assets": 1032916, "current_liabilities": 478629, "equity": 1783417, "fixed_assets": 1351784, "liabilities": 1073074, "long_term_liabilities": 594445, "quarter": 1 }, { "assets": 2468189, "current_assets": 853933, "current_liabilities": 451001, "equity": 1823303, "fixed_assets": 1614256, "liabilities": 1094105, "long_term_liabilities": 643104, "quarter": 2 }, { "assets": 2554602, "current_assets": 780159, "current_liabilities": 575548, "equity": 1859961, "fixed_assets": 1774443, "liabilities": 1115549, "long_term_liabilities": 540001, "quarter": 3 }, { "assets": 2644039, "current_assets": 974580, "current_liabilities": 537620, "equity": 1870641, "fixed_assets": 1669459, "liabilities": 1137413, "long_term_liabilities": 599793, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -85990, "financing_cash_flow": 29408, "investing_cash_flow": -177549, "net_cash_flow": 51653, "operating_cash_flow": 562096, "quarter": 1 }, { "change_in_working_capital": 21456, "financing_cash_flow": -78588, "investing_cash_flow": -367615, "net_cash_flow": 603530, "operating_cash_flow": 592511, "quarter": 2 }, { "change_in_working_capital": 91268, "financing_cash_flow": 72384, "investing_cash_flow": -132421, "net_cash_flow": 312573, "operating_cash_flow": 517334, "quarter": 3 }, { "change_in_working_capital": -4641, "financing_cash_flow": -35024, "investing_cash_flow": -485905, "net_cash_flow": 376368, "operating_cash_flow": 492660, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8925529416698117, "current_ratio": 2.1580723274185223, "debt_to_equity_ratio": 0.6016955092387254, "profit_margin": 0.2216572365796856, "quarter": 1, "return_on_assets": 0.1978408185515998, "return_on_equity": 0.26454328965127055 }, { "asset_turnover_ratio": 0.8427263876469752, "current_ratio": 1.8934170877669894, "debt_to_equity_ratio": 0.6000675696798612, "profit_margin": 0.21596984242368297, "quarter": 2, "return_on_assets": 0.1820034851463968, "return_on_equity": 0.2463764936491631 }, { "asset_turnover_ratio": 0.7956816756582826, "current_ratio": 1.3555064043311766, "debt_to_equity_ratio": 0.5997701027064546, "profit_margin": 0.20707352470912355, "quarter": 3, "return_on_assets": 0.16476460912502222, "return_on_equity": 0.22629936864267583 }, { "asset_turnover_ratio": 0.7512631243336426, "current_ratio": 1.812767382165842, "debt_to_equity_ratio": 0.6080338237000045, "profit_margin": 0.18325648457059085, "quarter": 4, "return_on_assets": 0.13767383915290204, "return_on_equity": 0.19459372482480605 } ], "income_statement": [ { "depreciation": 90305, "expenses": 1522234, "income_tax": 134446, "marketing_expense": 209948, "net_income": 606237, "net_profit": 471791, "operational_expense": 890939, "product_revenue": 808972, "quarter": 1, "rd_expense": 264249, "revenue": 2128471, "salaries_expense": 462374, "service_revenue": 1319499 }, { "depreciation": 143292, "expenses": 1506637, "income_tax": 124152, "marketing_expense": 242435, "net_income": 573371, "net_profit": 449219, "operational_expense": 822179, "product_revenue": 643729, "quarter": 2, "rd_expense": 244957, "revenue": 2080008, "salaries_expense": 482639, "service_revenue": 1436279 }, { "depreciation": 96426, "expenses": 1491200, "income_tax": 120542, "marketing_expense": 180896, "net_income": 541450, "net_profit": 420908, "operational_expense": 873912, "product_revenue": 645583, "quarter": 3, "rd_expense": 159802, "revenue": 2032650, "salaries_expense": 462614, "service_revenue": 1387067 }, { "depreciation": 128645, "expenses": 1475921, "income_tax": 146433, "marketing_expense": 198643, "net_income": 510448, "net_profit": 364015, "operational_expense": 955420, "product_revenue": 752033, "quarter": 4, "rd_expense": 260228, "revenue": 1986369, "salaries_expense": 480269, "service_revenue": 1234336 } ], "market_conditions": { "gdp_growth": [ -0.00031586227866811645, -0.005691157234464188, -0.018053980585315738, -0.009377735055188909 ], "inflation_rate": [ 0.024993713200607594, 0.025258554272766603, 0.01849325429551542, 0.01961728840306738 ], "interest_rate": [ 0.04225935978034591, 0.04449396156040186, 0.03683017050480192, 0.036386707792339004 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 98185, "billable_hours_per_employee": 122, "client_concentration": 0.11, "client_retention_rate": 0.66, "employee_utilization_rate": 0.79, "gross_billings": 2887826, "net_revenue": 2234334, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 4176 }, { "average_project_size": 147311, "billable_hours_per_employee": 106, "client_concentration": 0.19, "client_retention_rate": 0.78, "employee_utilization_rate": 0.72, "gross_billings": 2617384, "net_revenue": 2216933, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 4144 }, { "average_project_size": 177124, "billable_hours_per_employee": 155, "client_concentration": 0.38, "client_retention_rate": 0.61, "employee_utilization_rate": 0.79, "gross_billings": 2443645, "net_revenue": 2199669, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 4112 }, { "average_project_size": 99593, "billable_hours_per_employee": 117, "client_concentration": 0.25, "client_retention_rate": 0.62, "employee_utilization_rate": 0.78, "gross_billings": 2760894, "net_revenue": 2182538, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 4080 } ], "balance_sheet": [ { "assets": 3149976, "current_assets": 1025544, "current_liabilities": 933166, "equity": 1895447, "fixed_assets": 2124432, "liabilities": 1717874, "long_term_liabilities": 784708, "quarter": 1 }, { "assets": 3260803, "current_assets": 1405319, "current_liabilities": 818769, "equity": 2008915, "fixed_assets": 1855484, "liabilities": 1734753, "long_term_liabilities": 915984, "quarter": 2 }, { "assets": 3375530, "current_assets": 1097010, "current_liabilities": 1002562, "equity": 2070150, "fixed_assets": 2278520, "liabilities": 1751797, "long_term_liabilities": 749235, "quarter": 3 }, { "assets": 3494294, "current_assets": 1112830, "current_liabilities": 866090, "equity": 2208567, "fixed_assets": 2381464, "liabilities": 1769008, "long_term_liabilities": 902918, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 33872, "financing_cash_flow": -144926, "investing_cash_flow": -195184, "net_cash_flow": 77196, "operating_cash_flow": 610881, "quarter": 1 }, { "change_in_working_capital": 26380, "financing_cash_flow": -11159, "investing_cash_flow": -399803, "net_cash_flow": 152966, "operating_cash_flow": 637714, "quarter": 2 }, { "change_in_working_capital": 51872, "financing_cash_flow": -148910, "investing_cash_flow": -371748, "net_cash_flow": 312699, "operating_cash_flow": 568615, "quarter": 3 }, { "change_in_working_capital": -49873, "financing_cash_flow": 76589, "investing_cash_flow": -209569, "net_cash_flow": 86322, "operating_cash_flow": 599803, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.709317785278364, "current_ratio": 1.0989941768131286, "debt_to_equity_ratio": 0.906316029939112, "profit_margin": 0.20737499406982127, "quarter": 1, "return_on_assets": 0.14709477151571948, "return_on_equity": 0.24445157263695583 }, { "asset_turnover_ratio": 0.6798733318142801, "current_ratio": 1.7163803221665697, "debt_to_equity_ratio": 0.8635273269401642, "profit_margin": 0.2178076649136442, "quarter": 2, "return_on_assets": 0.14808162283952755, "return_on_equity": 0.24036109043936651 }, { "asset_turnover_ratio": 0.6516514443657737, "current_ratio": 1.0942066425817056, "debt_to_equity_ratio": 0.8462174238581746, "profit_margin": 0.2029473525334948, "quarter": 3, "return_on_assets": 0.13225093540866176, "return_on_equity": 0.21564476004154287 }, { "asset_turnover_ratio": 0.6246005630894252, "current_ratio": 1.2848895611310602, "debt_to_equity_ratio": 0.8009754741422832, "profit_margin": 0.22143073797569618, "quarter": 4, "return_on_assets": 0.1383057636249268, "return_on_equity": 0.21882107266838632 } ], "income_statement": [ { "depreciation": 147536, "expenses": 1587247, "income_tax": 183742, "marketing_expense": 268647, "net_income": 647087, "net_profit": 463345, "operational_expense": 902857, "product_revenue": 843492, "quarter": 1, "rd_expense": 296485, "revenue": 2234334, "salaries_expense": 590298, "service_revenue": 1390842 }, { "depreciation": 154849, "expenses": 1574631, "income_tax": 159437, "marketing_expense": 311004, "net_income": 642302, "net_profit": 482865, "operational_expense": 846313, "product_revenue": 796121, "quarter": 2, "rd_expense": 187053, "revenue": 2216933, "salaries_expense": 545950, "service_revenue": 1420812 }, { "depreciation": 122198, "expenses": 1562116, "income_tax": 191136, "marketing_expense": 205814, "net_income": 637553, "net_profit": 446417, "operational_expense": 798248, "product_revenue": 671482, "quarter": 3, "rd_expense": 166389, "revenue": 2199669, "salaries_expense": 605103, "service_revenue": 1528187 }, { "depreciation": 116522, "expenses": 1549700, "income_tax": 149557, "marketing_expense": 202339, "net_income": 632838, "net_profit": 483281, "operational_expense": 998219, "product_revenue": 671888, "quarter": 4, "rd_expense": 293185, "revenue": 2182538, "salaries_expense": 594859, "service_revenue": 1510650 } ], "market_conditions": { "gdp_growth": [ -0.021363879680189088, -0.01887594166567889, -0.015519307293699706, -0.02730495980491862 ], "inflation_rate": [ 0.03254808936311629, 0.03922332012564702, 0.0320947855698424, 0.03794032572590176 ], "interest_rate": [ 0.04270709893291109, 0.046387700842049996, 0.04322820413837533, 0.04605099067743792 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 179953, "billable_hours_per_employee": 151, "client_concentration": 0.3, "client_retention_rate": 0.88, "employee_utilization_rate": 0.8, "gross_billings": 1121259, "net_revenue": 869968, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 1626 }, { "average_project_size": 189737, "billable_hours_per_employee": 121, "client_concentration": 0.13, "client_retention_rate": 0.82, "employee_utilization_rate": 0.75, "gross_billings": 975815, "net_revenue": 865347, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 1617 }, { "average_project_size": 178315, "billable_hours_per_employee": 157, "client_concentration": 0.19, "client_retention_rate": 0.71, "employee_utilization_rate": 0.67, "gross_billings": 1105157, "net_revenue": 860750, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 1609 }, { "average_project_size": 146958, "billable_hours_per_employee": 149, "client_concentration": 0.21, "client_retention_rate": 0.82, "employee_utilization_rate": 0.61, "gross_billings": 982420, "net_revenue": 856178, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 1600 } ], "balance_sheet": [ { "assets": 1158007, "current_assets": 546801, "current_liabilities": 284197, "equity": 622705, "fixed_assets": 611206, "liabilities": 660162, "long_term_liabilities": 375965, "quarter": 1 }, { "assets": 1185483, "current_assets": 409564, "current_liabilities": 361188, "equity": 657172, "fixed_assets": 775919, "liabilities": 668103, "long_term_liabilities": 306915, "quarter": 2 }, { "assets": 1213610, "current_assets": 462085, "current_liabilities": 332223, "equity": 675714, "fixed_assets": 751525, "liabilities": 676140, "long_term_liabilities": 343917, "quarter": 3 }, { "assets": 1242405, "current_assets": 504038, "current_liabilities": 352487, "equity": 704012, "fixed_assets": 738367, "liabilities": 684274, "long_term_liabilities": 331787, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 3338, "financing_cash_flow": -170757, "investing_cash_flow": -116504, "net_cash_flow": -283805, "operating_cash_flow": 174339, "quarter": 1 }, { "change_in_working_capital": 80511, "financing_cash_flow": -176726, "investing_cash_flow": -111910, "net_cash_flow": -38919, "operating_cash_flow": 194300, "quarter": 2 }, { "change_in_working_capital": -44087, "financing_cash_flow": 7657, "investing_cash_flow": -104009, "net_cash_flow": 278273, "operating_cash_flow": 184751, "quarter": 3 }, { "change_in_working_capital": -1146, "financing_cash_flow": -99508, "investing_cash_flow": -360153, "net_cash_flow": 246392, "operating_cash_flow": 203151, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7512631616216482, "current_ratio": 1.9240210135926838, "debt_to_equity_ratio": 1.0601520784320022, "profit_margin": 0.14352252036856528, "quarter": 1, "return_on_assets": 0.10782318241599576, "return_on_equity": 0.20051228109618519 }, { "asset_turnover_ratio": 0.7299531077206506, "current_ratio": 1.1339357896718607, "debt_to_equity_ratio": 1.0166333927799724, "profit_margin": 0.16154444402072232, "quarter": 2, "return_on_assets": 0.11791986894793093, "return_on_equity": 0.21271752296202517 }, { "asset_turnover_ratio": 0.7092476166148928, "current_ratio": 1.3908880480881818, "debt_to_equity_ratio": 1.0006304442412026, "profit_margin": 0.16060877142027302, "quarter": 3, "return_on_assets": 0.11391138833727474, "return_on_equity": 0.20458951568267048 }, { "asset_turnover_ratio": 0.6891295511528044, "current_ratio": 1.429947771123474, "debt_to_equity_ratio": 0.9719635460759192, "profit_margin": 0.17038629817631382, "quarter": 4, "return_on_assets": 0.11741823318483104, "return_on_equity": 0.2072137974920882 } ], "income_statement": [ { "depreciation": 49479, "expenses": 694297, "income_tax": 50811, "marketing_expense": 104075, "net_income": 175671, "net_profit": 124860, "operational_expense": 396772, "product_revenue": 203676, "quarter": 1, "rd_expense": 117970, "revenue": 869968, "salaries_expense": 305870, "service_revenue": 666292 }, { "depreciation": 54508, "expenses": 685188, "income_tax": 40367, "marketing_expense": 76312, "net_income": 180159, "net_profit": 139792, "operational_expense": 416123, "product_revenue": 311257, "quarter": 2, "rd_expense": 93746, "revenue": 865347, "salaries_expense": 248032, "service_revenue": 554090 }, { "depreciation": 46507, "expenses": 676198, "income_tax": 46308, "marketing_expense": 107963, "net_income": 184552, "net_profit": 138244, "operational_expense": 411699, "product_revenue": 343997, "quarter": 3, "rd_expense": 102391, "revenue": 860750, "salaries_expense": 280198, "service_revenue": 516753 }, { "depreciation": 57270, "expenses": 667327, "income_tax": 42970, "marketing_expense": 123218, "net_income": 188851, "net_profit": 145881, "operational_expense": 461712, "product_revenue": 246642, "quarter": 4, "rd_expense": 106760, "revenue": 856178, "salaries_expense": 220272, "service_revenue": 609536 } ], "market_conditions": { "gdp_growth": [ -0.027107582869186107, -0.016047680502782262, -0.028746707721885437, -0.021565581517056183 ], "inflation_rate": [ 0.035134074770629756, 0.033985925683179624, 0.037951470161582714, 0.035158466940159665 ], "interest_rate": [ 0.04812407833276357, 0.04694161254185353, 0.04437686020184109, 0.04513502333562308 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 124970, "billable_hours_per_employee": 94, "client_concentration": 0.24, "client_retention_rate": 0.77, "employee_utilization_rate": 0.61, "gross_billings": 5140636, "net_revenue": 4381131, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 8189 }, { "average_project_size": 116077, "billable_hours_per_employee": 142, "client_concentration": 0.23, "client_retention_rate": 0.69, "employee_utilization_rate": 0.77, "gross_billings": 4769808, "net_revenue": 4310995, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 8058 }, { "average_project_size": 112777, "billable_hours_per_employee": 159, "client_concentration": 0.33, "client_retention_rate": 0.78, "employee_utilization_rate": 0.75, "gross_billings": 4743683, "net_revenue": 4241982, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 7929 }, { "average_project_size": 59759, "billable_hours_per_employee": 117, "client_concentration": 0.34, "client_retention_rate": 0.62, "employee_utilization_rate": 0.67, "gross_billings": 5366228, "net_revenue": 4174074, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 7802 } ], "balance_sheet": [ { "assets": 6245956, "current_assets": 1969355, "current_liabilities": 1389417, "equity": 4330820, "fixed_assets": 4276601, "liabilities": 3059015, "long_term_liabilities": 1669598, "quarter": 1 }, { "assets": 6467867, "current_assets": 1957889, "current_liabilities": 1610543, "equity": 4522512, "fixed_assets": 4509978, "liabilities": 3126855, "long_term_liabilities": 1516312, "quarter": 2 }, { "assets": 6697662, "current_assets": 2086229, "current_liabilities": 1593532, "equity": 4595170, "fixed_assets": 4611433, "liabilities": 3196200, "long_term_liabilities": 1602668, "quarter": 3 }, { "assets": 6935622, "current_assets": 2380335, "current_liabilities": 1696647, "equity": 4794290, "fixed_assets": 4555287, "liabilities": 3267082, "long_term_liabilities": 1570435, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 66143, "financing_cash_flow": -189016, "investing_cash_flow": -436953, "net_cash_flow": 947121, "operating_cash_flow": 1372610, "quarter": 1 }, { "change_in_working_capital": 33683, "financing_cash_flow": -11562, "investing_cash_flow": -157349, "net_cash_flow": 1055140, "operating_cash_flow": 1432841, "quarter": 2 }, { "change_in_working_capital": 75280, "financing_cash_flow": -127301, "investing_cash_flow": -422506, "net_cash_flow": 1277125, "operating_cash_flow": 1298395, "quarter": 3 }, { "change_in_working_capital": -5527, "financing_cash_flow": -165373, "investing_cash_flow": -142716, "net_cash_flow": 928334, "operating_cash_flow": 1316244, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7014348163835928, "current_ratio": 1.4173966490981469, "debt_to_equity_ratio": 0.7063362134653484, "profit_margin": 0.26109217003554563, "quarter": 1, "return_on_assets": 0.18313913834807674, "return_on_equity": 0.264125269579433 }, { "asset_turnover_ratio": 0.6665249919331984, "current_ratio": 1.2156701187115153, "debt_to_equity_ratio": 0.6913978337702587, "profit_margin": 0.274066659785038, "quarter": 2, "return_on_assets": 0.1826722782023811, "return_on_equity": 0.2612486158135125 }, { "asset_turnover_ratio": 0.633352653508045, "current_ratio": 1.30918550741372, "debt_to_equity_ratio": 0.6955564211987805, "profit_margin": 0.25782947688132574, "quarter": 3, "return_on_assets": 0.16329698333537881, "return_on_equity": 0.23801252184358795 }, { "asset_turnover_ratio": 0.6018312416680148, "current_ratio": 1.4029641993885587, "debt_to_equity_ratio": 0.6814527281411846, "profit_margin": 0.26970053717303527, "quarter": 4, "return_on_assets": 0.1623142091653784, "return_on_equity": 0.23481057674859052 } ], "income_statement": [ { "depreciation": 228731, "expenses": 2831890, "income_tax": 405362, "marketing_expense": 535441, "net_income": 1549241, "net_profit": 1143879, "operational_expense": 1626285, "product_revenue": 1724467, "quarter": 1, "rd_expense": 390075, "revenue": 4381131, "salaries_expense": 1246868, "service_revenue": 2656664 }, { "depreciation": 251341, "expenses": 2794577, "income_tax": 334918, "marketing_expense": 385059, "net_income": 1516418, "net_profit": 1181500, "operational_expense": 1825281, "product_revenue": 1646086, "quarter": 2, "rd_expense": 486833, "revenue": 4310995, "salaries_expense": 912347, "service_revenue": 2664909 }, { "depreciation": 204687, "expenses": 2757755, "income_tax": 390519, "marketing_expense": 412045, "net_income": 1484227, "net_profit": 1093708, "operational_expense": 1545367, "product_revenue": 1211660, "quarter": 3, "rd_expense": 382289, "revenue": 4241982, "salaries_expense": 1247234, "service_revenue": 3030322 }, { "depreciation": 190494, "expenses": 2721419, "income_tax": 326905, "marketing_expense": 353975, "net_income": 1452655, "net_profit": 1125750, "operational_expense": 1519623, "product_revenue": 1141503, "quarter": 4, "rd_expense": 478159, "revenue": 4174074, "salaries_expense": 1357049, "service_revenue": 3032571 } ], "market_conditions": { "gdp_growth": [ -0.026676375367738994, -0.02009711019557507, -0.023045959191701625, -0.022032434405584386 ], "inflation_rate": [ 0.031045707878783677, 0.031156591871853927, 0.033830264916729864, 0.03278667143588225 ], "interest_rate": [ 0.05002920663142367, 0.04477795357932846, 0.05016659604381723, 0.043184858867437254 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 51608, "billable_hours_per_employee": 147, "client_concentration": 0.15, "client_retention_rate": 0.67, "employee_utilization_rate": 0.74, "gross_billings": 1661319, "net_revenue": 1469955, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 2748 }, { "average_project_size": 122472, "billable_hours_per_employee": 105, "client_concentration": 0.31, "client_retention_rate": 0.81, "employee_utilization_rate": 0.7, "gross_billings": 1827471, "net_revenue": 1468317, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 2745 }, { "average_project_size": 183292, "billable_hours_per_employee": 128, "client_concentration": 0.18, "client_retention_rate": 0.6, "employee_utilization_rate": 0.71, "gross_billings": 1660107, "net_revenue": 1466682, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 2741 }, { "average_project_size": 80740, "billable_hours_per_employee": 134, "client_concentration": 0.36, "client_retention_rate": 0.61, "employee_utilization_rate": 0.71, "gross_billings": 1856525, "net_revenue": 1465049, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 2738 } ], "balance_sheet": [ { "assets": 1687437, "current_assets": 766192, "current_liabilities": 429520, "equity": 1077025, "fixed_assets": 921245, "liabilities": 934256, "long_term_liabilities": 504736, "quarter": 1 }, { "assets": 1720044, "current_assets": 517642, "current_liabilities": 390415, "equity": 1079191, "fixed_assets": 1202402, "liabilities": 952104, "long_term_liabilities": 561689, "quarter": 2 }, { "assets": 1753280, "current_assets": 561174, "current_liabilities": 459176, "equity": 1115582, "fixed_assets": 1192106, "liabilities": 970293, "long_term_liabilities": 511117, "quarter": 3 }, { "assets": 1787158, "current_assets": 748022, "current_liabilities": 401932, "equity": 1138909, "fixed_assets": 1039136, "liabilities": 988829, "long_term_liabilities": 586897, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 37512, "financing_cash_flow": 30318, "investing_cash_flow": -415568, "net_cash_flow": 188278, "operating_cash_flow": 421988, "quarter": 1 }, { "change_in_working_capital": 23998, "financing_cash_flow": 76417, "investing_cash_flow": -177327, "net_cash_flow": 127886, "operating_cash_flow": 402912, "quarter": 2 }, { "change_in_working_capital": -81385, "financing_cash_flow": -142974, "investing_cash_flow": -298787, "net_cash_flow": 235385, "operating_cash_flow": 420301, "quarter": 3 }, { "change_in_working_capital": -8107, "financing_cash_flow": 108594, "investing_cash_flow": -239123, "net_cash_flow": 253534, "operating_cash_flow": 434265, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8711169661445138, "current_ratio": 1.783833116036506, "debt_to_equity_ratio": 0.8674413314454168, "profit_margin": 0.22030878496280498, "quarter": 1, "return_on_assets": 0.19191472037178278, "return_on_equity": 0.3006838281376941 }, { "asset_turnover_ratio": 0.8536508368390576, "current_ratio": 1.32587631110485, "debt_to_equity_ratio": 0.8822386398700508, "profit_margin": 0.2119780674064252, "quarter": 2, "return_on_assets": 0.180955254633021, "return_on_equity": 0.288411411881678 }, { "asset_turnover_ratio": 0.836536092352619, "current_ratio": 1.2221326898618394, "debt_to_equity_ratio": 0.8697639438427655, "profit_margin": 0.22676694743645862, "quarter": 3, "return_on_assets": 0.18969873608322688, "return_on_equity": 0.29813586092281874 }, { "asset_turnover_ratio": 0.8197646766542186, "current_ratio": 1.8610660509737966, "debt_to_equity_ratio": 0.8682247659821812, "profit_margin": 0.23247004025121343, "quarter": 4, "return_on_assets": 0.19057072737832917, "return_on_equity": 0.29904057303963705 } ], "income_statement": [ { "depreciation": 98144, "expenses": 1028995, "income_tax": 117116, "marketing_expense": 150472, "net_income": 440960, "net_profit": 323844, "operational_expense": 625913, "product_revenue": 409225, "quarter": 1, "rd_expense": 142544, "revenue": 1469955, "salaries_expense": 414165, "service_revenue": 1060730 }, { "depreciation": 91661, "expenses": 1026254, "income_tax": 130812, "marketing_expense": 133467, "net_income": 442063, "net_profit": 311251, "operational_expense": 626874, "product_revenue": 430757, "quarter": 2, "rd_expense": 194416, "revenue": 1468317, "salaries_expense": 466767, "service_revenue": 1037560 }, { "depreciation": 87706, "expenses": 1023520, "income_tax": 110567, "marketing_expense": 115125, "net_income": 443162, "net_profit": 332595, "operational_expense": 591036, "product_revenue": 507171, "quarter": 3, "rd_expense": 134893, "revenue": 1466682, "salaries_expense": 421088, "service_revenue": 959511 }, { "depreciation": 93685, "expenses": 1020794, "income_tax": 103675, "marketing_expense": 192578, "net_income": 444255, "net_profit": 340580, "operational_expense": 695346, "product_revenue": 403367, "quarter": 4, "rd_expense": 118914, "revenue": 1465049, "salaries_expense": 373306, "service_revenue": 1061682 } ], "market_conditions": { "gdp_growth": [ -0.023626788829062842, -0.024396766595781254, -0.02121238609251127, -0.020329459952220883 ], "inflation_rate": [ 0.025558184137435592, 0.023691498850583404, 0.022925815952242502, 0.021745950072336002 ], "interest_rate": [ 0.05011746230735662, 0.04639886838158443, 0.04452624372512406, 0.041838931164883034 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 93198, "billable_hours_per_employee": 88, "client_concentration": 0.18, "client_retention_rate": 0.65, "employee_utilization_rate": 0.75, "gross_billings": 5475815, "net_revenue": 4893739, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 9147 }, { "average_project_size": 73293, "billable_hours_per_employee": 90, "client_concentration": 0.12, "client_retention_rate": 0.79, "employee_utilization_rate": 0.76, "gross_billings": 5631498, "net_revenue": 4844776, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 9056 }, { "average_project_size": 115426, "billable_hours_per_employee": 134, "client_concentration": 0.2, "client_retention_rate": 0.62, "employee_utilization_rate": 0.66, "gross_billings": 5400737, "net_revenue": 4796304, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 8965 }, { "average_project_size": 181330, "billable_hours_per_employee": 156, "client_concentration": 0.24, "client_retention_rate": 0.64, "employee_utilization_rate": 0.67, "gross_billings": 5321633, "net_revenue": 4748317, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 8875 } ], "balance_sheet": [ { "assets": 5861097, "current_assets": 1953714, "current_liabilities": 1060085, "equity": 4469136, "fixed_assets": 3907383, "liabilities": 2616276, "long_term_liabilities": 1556191, "quarter": 1 }, { "assets": 5945575, "current_assets": 1835975, "current_liabilities": 1286076, "equity": 4442461, "fixed_assets": 4109600, "liabilities": 2654545, "long_term_liabilities": 1368469, "quarter": 2 }, { "assets": 6031270, "current_assets": 3002242, "current_liabilities": 1415923, "equity": 4506607, "fixed_assets": 3029028, "liabilities": 2693374, "long_term_liabilities": 1277451, "quarter": 3 }, { "assets": 6118201, "current_assets": 2409336, "current_liabilities": 1368269, "equity": 4600568, "fixed_assets": 3708865, "liabilities": 2732772, "long_term_liabilities": 1364503, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -99440, "financing_cash_flow": 98097, "investing_cash_flow": -103875, "net_cash_flow": 933389, "operating_cash_flow": 1465895, "quarter": 1 }, { "change_in_working_capital": 87194, "financing_cash_flow": 62078, "investing_cash_flow": -116625, "net_cash_flow": 716969, "operating_cash_flow": 1325604, "quarter": 2 }, { "change_in_working_capital": 65351, "financing_cash_flow": -163638, "investing_cash_flow": -197652, "net_cash_flow": 793683, "operating_cash_flow": 1448418, "quarter": 3 }, { "change_in_working_capital": -81511, "financing_cash_flow": -39366, "investing_cash_flow": -461724, "net_cash_flow": 1252199, "operating_cash_flow": 1453234, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8349527400757912, "current_ratio": 1.842978629072197, "debt_to_equity_ratio": 0.5854097973299537, "profit_margin": 0.2501798726903907, "quarter": 1, "return_on_assets": 0.20888837021465437, "return_on_equity": 0.27394892435584867 }, { "asset_turnover_ratio": 0.8148540721460918, "current_ratio": 1.4275789300165775, "debt_to_equity_ratio": 0.5975392918474692, "profit_margin": 0.23766444516733076, "quarter": 2, "return_on_assets": 0.193661840948941, "return_on_equity": 0.25918764396581084 }, { "asset_turnover_ratio": 0.7952394769260869, "current_ratio": 2.120342702251464, "debt_to_equity_ratio": 0.5976500724380892, "profit_margin": 0.24366908352764963, "quarter": 3, "return_on_assets": 0.19377527452758705, "return_on_equity": 0.25933279737949194 }, { "asset_turnover_ratio": 0.7760969278387552, "current_ratio": 1.7608642744957315, "debt_to_equity_ratio": 0.5940075225493896, "profit_margin": 0.2559094095865967, "quarter": 4, "return_on_assets": 0.1986105065851874, "return_on_equity": 0.2641280381031212 } ], "income_statement": [ { "depreciation": 241580, "expenses": 3262260, "income_tax": 407164, "marketing_expense": 635409, "net_income": 1631479, "net_profit": 1224315, "operational_expense": 2088943, "product_revenue": 1354175, "quarter": 1, "rd_expense": 328513, "revenue": 4893739, "salaries_expense": 1049714, "service_revenue": 3539564 }, { "depreciation": 174173, "expenses": 3200255, "income_tax": 493090, "marketing_expense": 600176, "net_income": 1644521, "net_profit": 1151431, "operational_expense": 2011280, "product_revenue": 1548758, "quarter": 2, "rd_expense": 638073, "revenue": 4844776, "salaries_expense": 1197972, "service_revenue": 3296018 }, { "depreciation": 279707, "expenses": 3139429, "income_tax": 488164, "marketing_expense": 527628, "net_income": 1656875, "net_profit": 1168711, "operational_expense": 1641844, "product_revenue": 1506577, "quarter": 3, "rd_expense": 411008, "revenue": 4796304, "salaries_expense": 1372599, "service_revenue": 3289727 }, { "depreciation": 238095, "expenses": 3079759, "income_tax": 453419, "marketing_expense": 384795, "net_income": 1668558, "net_profit": 1215139, "operational_expense": 1905290, "product_revenue": 1175616, "quarter": 4, "rd_expense": 429271, "revenue": 4748317, "salaries_expense": 1200989, "service_revenue": 3572701 } ], "market_conditions": { "gdp_growth": [ -0.013853813452526514, -0.01889245837367119, -0.00742428869334995, -0.005441467219849351 ], "inflation_rate": [ 0.0411216004677507, 0.037159407032678685, 0.035707207390501566, 0.04220535884988089 ], "interest_rate": [ 0.05801133662305258, 0.05850019464285593, 0.05446675412922477, 0.057284466825834 ], "year": 1998 }, "random_event": { "description": "Dorsey, Cook and Johnson Data Privacy Regulation Impact in 1998", "impact": -0.05, "type": "Data Privacy Regulation Impact" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 170596, "billable_hours_per_employee": 113, "client_concentration": 0.36, "client_retention_rate": 0.64, "employee_utilization_rate": 0.67, "gross_billings": 1811135, "net_revenue": 1409267, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 2634 }, { "average_project_size": 151909, "billable_hours_per_employee": 155, "client_concentration": 0.17, "client_retention_rate": 0.64, "employee_utilization_rate": 0.66, "gross_billings": 1572088, "net_revenue": 1407110, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 2630 }, { "average_project_size": 150168, "billable_hours_per_employee": 123, "client_concentration": 0.23, "client_retention_rate": 0.66, "employee_utilization_rate": 0.76, "gross_billings": 1605267, "net_revenue": 1404957, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 2626 }, { "average_project_size": 199238, "billable_hours_per_employee": 101, "client_concentration": 0.19, "client_retention_rate": 0.81, "employee_utilization_rate": 0.6, "gross_billings": 1692368, "net_revenue": 1402807, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 2622 } ], "balance_sheet": [ { "assets": 1946217, "current_assets": 918240, "current_liabilities": 642819, "equity": 1161670, "fixed_assets": 1027977, "liabilities": 1150979, "long_term_liabilities": 508160, "quarter": 1 }, { "assets": 1979625, "current_assets": 682588, "current_liabilities": 708298, "equity": 1156248, "fixed_assets": 1297037, "liabilities": 1180631, "long_term_liabilities": 472333, "quarter": 2 }, { "assets": 2013606, "current_assets": 999926, "current_liabilities": 617881, "equity": 1167922, "fixed_assets": 1013680, "liabilities": 1211047, "long_term_liabilities": 593166, "quarter": 3 }, { "assets": 2048170, "current_assets": 775318, "current_liabilities": 574239, "equity": 1157269, "fixed_assets": 1272852, "liabilities": 1242247, "long_term_liabilities": 668008, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 35879, "financing_cash_flow": -198974, "investing_cash_flow": -453139, "net_cash_flow": 240625, "operating_cash_flow": 447956, "quarter": 1 }, { "change_in_working_capital": 99573, "financing_cash_flow": 92673, "investing_cash_flow": -175276, "net_cash_flow": 3378, "operating_cash_flow": 408054, "quarter": 2 }, { "change_in_working_capital": -23759, "financing_cash_flow": 4597, "investing_cash_flow": -155135, "net_cash_flow": -68951, "operating_cash_flow": 415277, "quarter": 3 }, { "change_in_working_capital": 83065, "financing_cash_flow": -93974, "investing_cash_flow": -489087, "net_cash_flow": 84236, "operating_cash_flow": 431373, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7241057908753238, "current_ratio": 1.4284580885132518, "debt_to_equity_ratio": 0.9907968700233285, "profit_margin": 0.26001602251383166, "quarter": 1, "return_on_assets": 0.18827910762263406, "return_on_equity": 0.31543553677033925 }, { "asset_turnover_ratio": 0.7107962366609838, "current_ratio": 0.9637017187680892, "debt_to_equity_ratio": 1.0210880364766037, "profit_margin": 0.2538920198136606, "quarter": 2, "return_on_assets": 0.1804654922018059, "return_on_equity": 0.30897696687907783 }, { "asset_turnover_ratio": 0.6977318303580741, "current_ratio": 1.6183148535073906, "debt_to_equity_ratio": 1.0369245548932207, "profit_margin": 0.2600527987689303, "quarter": 3, "return_on_assets": 0.18144711527478563, "return_on_equity": 0.31283167882786694 }, { "asset_turnover_ratio": 0.6849075027951781, "current_ratio": 1.3501660458450226, "debt_to_equity_ratio": 1.0734297730259776, "profit_margin": 0.2504592577596205, "quarter": 4, "return_on_assets": 0.17154142478407555, "return_on_equity": 0.30359924961266566 } ], "income_statement": [ { "depreciation": 81524, "expenses": 917024, "income_tax": 125811, "marketing_expense": 179071, "net_income": 492243, "net_profit": 366432, "operational_expense": 466044, "product_revenue": 517848, "quarter": 1, "rd_expense": 109836, "revenue": 1409267, "salaries_expense": 418408, "service_revenue": 891419 }, { "depreciation": 50800, "expenses": 913736, "income_tax": 136120, "marketing_expense": 178474, "net_income": 493374, "net_profit": 357254, "operational_expense": 621192, "product_revenue": 400372, "quarter": 2, "rd_expense": 128712, "revenue": 1407110, "salaries_expense": 415751, "service_revenue": 1006738 }, { "depreciation": 49914, "expenses": 910461, "income_tax": 129133, "marketing_expense": 137953, "net_income": 494496, "net_profit": 365363, "operational_expense": 634908, "product_revenue": 451233, "quarter": 3, "rd_expense": 152695, "revenue": 1404957, "salaries_expense": 447788, "service_revenue": 953724 }, { "depreciation": 80027, "expenses": 907197, "income_tax": 144264, "marketing_expense": 154961, "net_income": 495610, "net_profit": 351346, "operational_expense": 495796, "product_revenue": 489145, "quarter": 4, "rd_expense": 90854, "revenue": 1402807, "salaries_expense": 288932, "service_revenue": 913662 } ], "market_conditions": { "gdp_growth": [ -0.01805971037672339, -0.012801206996841709, -0.009819774882732248, -0.010392245880213775 ], "inflation_rate": [ 0.027122911730647608, 0.021600972916904142, 0.023432995420987528, 0.02541414633983853 ], "interest_rate": [ 0.05150124985359311, 0.04985185727598584, 0.05904569683601711, 0.0514473114052223 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 122937, "billable_hours_per_employee": 103, "client_concentration": 0.18, "client_retention_rate": 0.75, "employee_utilization_rate": 0.64, "gross_billings": 4479942, "net_revenue": 4038465, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 7549 }, { "average_project_size": 111785, "billable_hours_per_employee": 119, "client_concentration": 0.39, "client_retention_rate": 0.84, "employee_utilization_rate": 0.77, "gross_billings": 4992430, "net_revenue": 4026993, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 7527 }, { "average_project_size": 166141, "billable_hours_per_employee": 112, "client_concentration": 0.26, "client_retention_rate": 0.78, "employee_utilization_rate": 0.66, "gross_billings": 5162334, "net_revenue": 4015554, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 7506 }, { "average_project_size": 163805, "billable_hours_per_employee": 96, "client_concentration": 0.37, "client_retention_rate": 0.82, "employee_utilization_rate": 0.7, "gross_billings": 5150248, "net_revenue": 4004147, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 7484 } ], "balance_sheet": [ { "assets": 5667913, "current_assets": 2112956, "current_liabilities": 1386639, "equity": 3966067, "fixed_assets": 3554957, "liabilities": 2872620, "long_term_liabilities": 1485981, "quarter": 1 }, { "assets": 5847267, "current_assets": 2180130, "current_liabilities": 1593068, "equity": 4159071, "fixed_assets": 3667137, "liabilities": 2916477, "long_term_liabilities": 1323409, "quarter": 2 }, { "assets": 6032296, "current_assets": 2095340, "current_liabilities": 1324143, "equity": 4277790, "fixed_assets": 3936956, "liabilities": 2961003, "long_term_liabilities": 1636860, "quarter": 3 }, { "assets": 6223180, "current_assets": 2304319, "current_liabilities": 1476107, "equity": 4411775, "fixed_assets": 3918861, "liabilities": 3006209, "long_term_liabilities": 1530102, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -31601, "financing_cash_flow": -188603, "investing_cash_flow": -168565, "net_cash_flow": 1036550, "operating_cash_flow": 1362461, "quarter": 1 }, { "change_in_working_capital": -32908, "financing_cash_flow": -19607, "investing_cash_flow": -354734, "net_cash_flow": 1351415, "operating_cash_flow": 1382831, "quarter": 2 }, { "change_in_working_capital": -88497, "financing_cash_flow": 30524, "investing_cash_flow": -177529, "net_cash_flow": 1269190, "operating_cash_flow": 1445500, "quarter": 3 }, { "change_in_working_capital": -38960, "financing_cash_flow": -182750, "investing_cash_flow": -490950, "net_cash_flow": 1001562, "operating_cash_flow": 1404876, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7125135830419416, "current_ratio": 1.5237967488293636, "debt_to_equity_ratio": 0.7242994129952923, "profit_margin": 0.2899056943665477, "quarter": 1, "return_on_assets": 0.2065617450373709, "return_on_equity": 0.29519773619558115 }, { "asset_turnover_ratio": 0.6886966167270966, "current_ratio": 1.3685103209655833, "debt_to_equity_ratio": 0.7012327993438919, "profit_margin": 0.3050119530875768, "quarter": 2, "return_on_assets": 0.21006070015273803, "return_on_equity": 0.29532580713337186 }, { "asset_turnover_ratio": 0.6656758885837167, "current_ratio": 1.5824121714950727, "debt_to_equity_ratio": 0.6921805418218285, "profit_margin": 0.30045592712736524, "quarter": 3, "return_on_assets": 0.2000062662707533, "return_on_equity": 0.28203745391896284 }, { "asset_turnover_ratio": 0.6434245835730286, "current_ratio": 1.5610785667976643, "debt_to_equity_ratio": 0.6814057833865055, "profit_margin": 0.29839164246467476, "quarter": 4, "return_on_assets": 0.1919925182945054, "return_on_equity": 0.2708216080829145 } ], "income_statement": [ { "depreciation": 191687, "expenses": 2466813, "income_tax": 400878, "marketing_expense": 405092, "net_income": 1571652, "net_profit": 1170774, "operational_expense": 1590856, "product_revenue": 1553620, "quarter": 1, "rd_expense": 310775, "revenue": 4038465, "salaries_expense": 776746, "service_revenue": 2484845 }, { "depreciation": 154550, "expenses": 2451448, "income_tax": 347264, "marketing_expense": 254841, "net_income": 1575545, "net_profit": 1228281, "operational_expense": 1331746, "product_revenue": 1320216, "quarter": 2, "rd_expense": 375678, "revenue": 4026993, "salaries_expense": 1183431, "service_revenue": 2706777 }, { "depreciation": 239003, "expenses": 2436180, "income_tax": 372877, "marketing_expense": 308904, "net_income": 1579374, "net_profit": 1206497, "operational_expense": 1245177, "product_revenue": 1024419, "quarter": 3, "rd_expense": 324253, "revenue": 4015554, "salaries_expense": 826383, "service_revenue": 2991135 }, { "depreciation": 210072, "expenses": 2421006, "income_tax": 388337, "marketing_expense": 471434, "net_income": 1583141, "net_profit": 1194804, "operational_expense": 1574055, "product_revenue": 1092442, "quarter": 4, "rd_expense": 306880, "revenue": 4004147, "salaries_expense": 877314, "service_revenue": 2911705 } ], "market_conditions": { "gdp_growth": [ -0.0174306458146377, -0.006051514387156879, -0.019056768361376306, -0.018147849253577087 ], "inflation_rate": [ 0.033833568285198304, 0.03343088841314642, 0.028369935795683077, 0.031250029671994736 ], "interest_rate": [ 0.04277250985257284, 0.044238873688562164, 0.04885749403553033, 0.04908126256589071 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 143050, "billable_hours_per_employee": 89, "client_concentration": 0.1, "client_retention_rate": 0.76, "employee_utilization_rate": 0.62, "gross_billings": 2957698, "net_revenue": 2298867, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 4297 }, { "average_project_size": 138766, "billable_hours_per_employee": 85, "client_concentration": 0.14, "client_retention_rate": 0.88, "employee_utilization_rate": 0.63, "gross_billings": 2903022, "net_revenue": 2267651, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 4239 }, { "average_project_size": 72261, "billable_hours_per_employee": 106, "client_concentration": 0.37, "client_retention_rate": 0.6, "employee_utilization_rate": 0.77, "gross_billings": 2555108, "net_revenue": 2236860, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 4181 }, { "average_project_size": 70096, "billable_hours_per_employee": 157, "client_concentration": 0.2, "client_retention_rate": 0.81, "employee_utilization_rate": 0.66, "gross_billings": 2810414, "net_revenue": 2206487, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 4124 } ], "balance_sheet": [ { "assets": 2827944, "current_assets": 873322, "current_liabilities": 666737, "equity": 1684765, "fixed_assets": 1954622, "liabilities": 1578389, "long_term_liabilities": 911652, "quarter": 1 }, { "assets": 2894739, "current_assets": 964040, "current_liabilities": 666666, "equity": 1734634, "fixed_assets": 1930699, "liabilities": 1612804, "long_term_liabilities": 946138, "quarter": 2 }, { "assets": 2963112, "current_assets": 1281996, "current_liabilities": 754723, "equity": 1750017, "fixed_assets": 1681116, "liabilities": 1647970, "long_term_liabilities": 893247, "quarter": 3 }, { "assets": 3033100, "current_assets": 1153833, "current_liabilities": 904925, "equity": 1776948, "fixed_assets": 1879267, "liabilities": 1683902, "long_term_liabilities": 778977, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 34608, "financing_cash_flow": -153919, "investing_cash_flow": -257716, "net_cash_flow": 320509, "operating_cash_flow": 522056, "quarter": 1 }, { "change_in_working_capital": -55369, "financing_cash_flow": 9710, "investing_cash_flow": -317611, "net_cash_flow": 406998, "operating_cash_flow": 539902, "quarter": 2 }, { "change_in_working_capital": 74541, "financing_cash_flow": 196575, "investing_cash_flow": -139825, "net_cash_flow": 355178, "operating_cash_flow": 537787, "quarter": 3 }, { "change_in_working_capital": -40002, "financing_cash_flow": -10850, "investing_cash_flow": -339970, "net_cash_flow": 15713, "operating_cash_flow": 566518, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.812911076032623, "current_ratio": 1.3098448113724002, "debt_to_equity_ratio": 0.9368600368597401, "profit_margin": 0.18931499734434398, "quarter": 1, "return_on_assets": 0.15389625820030384, "return_on_equity": 0.25832089341836995 }, { "asset_turnover_ratio": 0.783369761487996, "current_ratio": 1.446061446061446, "debt_to_equity_ratio": 0.9297661639285291, "profit_margin": 0.19963345329594367, "quarter": 2, "return_on_assets": 0.15638681069346838, "return_on_equity": 0.2609766671240158 }, { "asset_turnover_ratio": 0.7549022784153957, "current_ratio": 1.6986311534165515, "debt_to_equity_ratio": 0.9416879950309054, "profit_margin": 0.19441315057714834, "quarter": 3, "return_on_assets": 0.14676293032460466, "return_on_equity": 0.24849758602345007 }, { "asset_turnover_ratio": 0.7274692558768256, "current_ratio": 1.2750592590546177, "debt_to_equity_ratio": 0.9476371846559382, "profit_margin": 0.1938601949614931, "quarter": 4, "return_on_assets": 0.14102733177277374, "return_on_equity": 0.24072173186834955 } ], "income_statement": [ { "depreciation": 86846, "expenses": 1694721, "income_tax": 168936, "marketing_expense": 322849, "net_income": 604146, "net_profit": 435210, "operational_expense": 1167455, "product_revenue": 557395, "quarter": 1, "rd_expense": 311437, "revenue": 2298867, "salaries_expense": 594502, "service_revenue": 1741472 }, { "depreciation": 87203, "expenses": 1663183, "income_tax": 151769, "marketing_expense": 288476, "net_income": 604468, "net_profit": 452699, "operational_expense": 910854, "product_revenue": 540930, "quarter": 2, "rd_expense": 324339, "revenue": 2267651, "salaries_expense": 578289, "service_revenue": 1726721 }, { "depreciation": 102912, "expenses": 1632232, "income_tax": 169753, "marketing_expense": 182321, "net_income": 604628, "net_profit": 434875, "operational_expense": 1041738, "product_revenue": 477544, "quarter": 3, "rd_expense": 193848, "revenue": 2236860, "salaries_expense": 502459, "service_revenue": 1759316 }, { "depreciation": 138768, "expenses": 1601857, "income_tax": 176880, "marketing_expense": 291333, "net_income": 604630, "net_profit": 427750, "operational_expense": 1078799, "product_revenue": 562413, "quarter": 4, "rd_expense": 163393, "revenue": 2206487, "salaries_expense": 796557, "service_revenue": 1644074 } ], "market_conditions": { "gdp_growth": [ -0.023106454250496837, -0.011268677649619927, -0.014083021598937201, -0.018869606350446246 ], "inflation_rate": [ 0.03173895849381395, 0.03145966177317914, 0.030414066169216734, 0.032560911070386986 ], "interest_rate": [ 0.05416203604886689, 0.04960016252510718, 0.04855143810383648, 0.04734488428760526 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 157499, "billable_hours_per_employee": 105, "client_concentration": 0.2, "client_retention_rate": 0.66, "employee_utilization_rate": 0.66, "gross_billings": 3089858, "net_revenue": 2512410, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 4696 }, { "average_project_size": 125742, "billable_hours_per_employee": 160, "client_concentration": 0.1, "client_retention_rate": 0.71, "employee_utilization_rate": 0.77, "gross_billings": 3209014, "net_revenue": 2512542, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 4696 }, { "average_project_size": 163248, "billable_hours_per_employee": 134, "client_concentration": 0.39, "client_retention_rate": 0.85, "employee_utilization_rate": 0.63, "gross_billings": 3223101, "net_revenue": 2512674, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 4697 }, { "average_project_size": 52639, "billable_hours_per_employee": 102, "client_concentration": 0.37, "client_retention_rate": 0.8, "employee_utilization_rate": 0.73, "gross_billings": 3239027, "net_revenue": 2512806, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 4697 } ], "balance_sheet": [ { "assets": 3463207, "current_assets": 1666630, "current_liabilities": 756165, "equity": 2331105, "fixed_assets": 1796577, "liabilities": 1527984, "long_term_liabilities": 771819, "quarter": 1 }, { "assets": 3515269, "current_assets": 1342145, "current_liabilities": 834005, "equity": 2361816, "fixed_assets": 2173124, "liabilities": 1553496, "long_term_liabilities": 719491, "quarter": 2 }, { "assets": 3568114, "current_assets": 1756007, "current_liabilities": 791372, "equity": 2368487, "fixed_assets": 1812107, "liabilities": 1579434, "long_term_liabilities": 788062, "quarter": 3 }, { "assets": 3621754, "current_assets": 1793343, "current_liabilities": 751621, "equity": 2386427, "fixed_assets": 1828411, "liabilities": 1605806, "long_term_liabilities": 854185, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 12471, "financing_cash_flow": -90315, "investing_cash_flow": -384610, "net_cash_flow": 191678, "operating_cash_flow": 515571, "quarter": 1 }, { "change_in_working_capital": -96908, "financing_cash_flow": -99579, "investing_cash_flow": -146389, "net_cash_flow": 85382, "operating_cash_flow": 520246, "quarter": 2 }, { "change_in_working_capital": -5012, "financing_cash_flow": 85112, "investing_cash_flow": -131123, "net_cash_flow": 211046, "operating_cash_flow": 556737, "quarter": 3 }, { "change_in_working_capital": 68303, "financing_cash_flow": -3220, "investing_cash_flow": -155009, "net_cash_flow": 438089, "operating_cash_flow": 527179, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7254576466263783, "current_ratio": 2.2040559930702956, "debt_to_equity_ratio": 0.655476265547884, "profit_margin": 0.15757061944507464, "quarter": 1, "return_on_assets": 0.11431081076008451, "return_on_equity": 0.1698258980183218 }, { "asset_turnover_ratio": 0.7147509906069778, "current_ratio": 1.609276922800223, "debt_to_equity_ratio": 0.6577548801430764, "profit_margin": 0.15921843296549867, "quarter": 2, "return_on_assets": 0.11380153268498086, "return_on_equity": 0.16937940974233387 }, { "asset_turnover_ratio": 0.704202276048355, "current_ratio": 2.2189400180951564, "debt_to_equity_ratio": 0.6668535651662855, "profit_margin": 0.15115649702269376, "quarter": 3, "return_on_assets": 0.10644474924287733, "return_on_equity": 0.1603584904624767 }, { "asset_turnover_ratio": 0.6938091322602253, "current_ratio": 2.3859671297103193, "debt_to_equity_ratio": 0.6728913140858698, "profit_margin": 0.14743637192843378, "quarter": 4, "return_on_assets": 0.10229270127126248, "return_on_equity": 0.15524422075345276 } ], "income_statement": [ { "depreciation": 119689, "expenses": 2009570, "income_tax": 106958, "marketing_expense": 397876, "net_income": 502840, "net_profit": 395882, "operational_expense": 1365490, "product_revenue": 946991, "quarter": 1, "rd_expense": 365950, "revenue": 2512410, "salaries_expense": 759220, "service_revenue": 1565419 }, { "depreciation": 120203, "expenses": 2003821, "income_tax": 108678, "marketing_expense": 283709, "net_income": 508721, "net_profit": 400043, "operational_expense": 1401218, "product_revenue": 629905, "quarter": 2, "rd_expense": 228658, "revenue": 2512542, "salaries_expense": 935081, "service_revenue": 1882637 }, { "depreciation": 176930, "expenses": 1998088, "income_tax": 134779, "marketing_expense": 345630, "net_income": 514586, "net_profit": 379807, "operational_expense": 1387407, "product_revenue": 545379, "quarter": 3, "rd_expense": 306899, "revenue": 2512674, "salaries_expense": 759960, "service_revenue": 1967295 }, { "depreciation": 156700, "expenses": 1992372, "income_tax": 149955, "marketing_expense": 361043, "net_income": 520434, "net_profit": 370479, "operational_expense": 1128782, "product_revenue": 731439, "quarter": 4, "rd_expense": 239157, "revenue": 2512806, "salaries_expense": 892729, "service_revenue": 1781367 } ], "market_conditions": { "gdp_growth": [ -0.0022969035379587985, 0.004311874446099264, 0.006916977890345696, -0.0014253978710187243 ], "inflation_rate": [ 0.03456392317966053, 0.03546990185061535, 0.036459533172551815, 0.03524003065014751 ], "interest_rate": [ 0.05476930275236537, 0.051221024816418215, 0.05683938129698566, 0.05760817285874247 ], "year": 2002 }, "random_event": null, "year": 2002 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Good", "founding_year": 2010, "industry": "Advertising", "location": "West Ellen", "name": "Day Group", "num_employees": 307, "region": "Asia-Pacific", "revenue_size": "Medium", "website": "www.daygroup.com" }

[ { "advertising_kpis": [ { "average_project_size": 182602, "billable_hours_per_employee": 144, "client_concentration": 0.22, "client_retention_rate": 0.8, "employee_utilization_rate": 0.68, "gross_billings": 6725546, "net_revenue": 5564495, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 18125 }, { "average_project_size": 138523, "billable_hours_per_employee": 100, "client_concentration": 0.18, "client_retention_rate": 0.75, "employee_utilization_rate": 0.7, "gross_billings": 7369262, "net_revenue": 5807163, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 18916 }, { "average_project_size": 94892, "billable_hours_per_employee": 151, "client_concentration": 0.11, "client_retention_rate": 0.78, "employee_utilization_rate": 0.64, "gross_billings": 7082429, "net_revenue": 6060414, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 19741 }, { "average_project_size": 162548, "billable_hours_per_employee": 116, "client_concentration": 0.17, "client_retention_rate": 0.78, "employee_utilization_rate": 0.7, "gross_billings": 7611512, "net_revenue": 6324710, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 20602 } ], "balance_sheet": [ { "assets": 6021117, "current_assets": 2247373, "current_liabilities": 1578266, "equity": 4499854, "fixed_assets": 3773744, "liabilities": 2799658, "long_term_liabilities": 1221392, "quarter": 1 }, { "assets": 6165737, "current_assets": 2019532, "current_liabilities": 1236267, "equity": 4760157, "fixed_assets": 4146205, "liabilities": 2826381, "long_term_liabilities": 1590114, "quarter": 2 }, { "assets": 6313830, "current_assets": 2832589, "current_liabilities": 1427323, "equity": 4871317, "fixed_assets": 3481241, "liabilities": 2853360, "long_term_liabilities": 1426037, "quarter": 3 }, { "assets": 6465479, "current_assets": 2135909, "current_liabilities": 1504363, "equity": 5118545, "fixed_assets": 4329570, "liabilities": 2880596, "long_term_liabilities": 1376233, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -88167, "financing_cash_flow": -148784, "investing_cash_flow": -409166, "net_cash_flow": 1290063, "operating_cash_flow": 1566974, "quarter": 1 }, { "change_in_working_capital": 42175, "financing_cash_flow": -179561, "investing_cash_flow": -374209, "net_cash_flow": 1120855, "operating_cash_flow": 1630594, "quarter": 2 }, { "change_in_working_capital": -90235, "financing_cash_flow": 7577, "investing_cash_flow": -316320, "net_cash_flow": 1378567, "operating_cash_flow": 1716304, "quarter": 3 }, { "change_in_working_capital": 94414, "financing_cash_flow": -51239, "investing_cash_flow": -207371, "net_cash_flow": 1299439, "operating_cash_flow": 1764265, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.924163240807312, "current_ratio": 1.4239507155321094, "debt_to_equity_ratio": 0.6221664080656839, "profit_margin": 0.22974142307612822, "quarter": 1, "return_on_assets": 0.21231857809771842, "return_on_equity": 0.28409699514695363 }, { "asset_turnover_ratio": 0.9418440974696132, "current_ratio": 1.6335726829236727, "debt_to_equity_ratio": 0.5937579369756082, "profit_margin": 0.24466353019538112, "quarter": 2, "return_on_assets": 0.23043490178059817, "return_on_equity": 0.2984777602923601 }, { "asset_turnover_ratio": 0.959863347603594, "current_ratio": 1.9845465952696062, "debt_to_equity_ratio": 0.5857471398391851, "profit_margin": 0.2327971323411239, "quarter": 3, "return_on_assets": 0.2234534347614681, "return_on_equity": 0.2896233195252947 }, { "asset_turnover_ratio": 0.9782275992235069, "current_ratio": 1.4198095805334219, "debt_to_equity_ratio": 0.5627763358532551, "profit_margin": 0.24248732352945826, "quarter": 4, "return_on_assets": 0.23720779233835576, "return_on_equity": 0.29962850771068733 } ], "income_statement": [ { "depreciation": 288579, "expenses": 3868028, "income_tax": 418072, "marketing_expense": 616494, "net_income": 1696467, "net_profit": 1278395, "operational_expense": 2432222, "product_revenue": 1515323, "quarter": 1, "rd_expense": 552965, "revenue": 5564495, "salaries_expense": 1705898, "service_revenue": 4049172 }, { "depreciation": 209793, "expenses": 4010573, "income_tax": 375789, "marketing_expense": 711971, "net_income": 1796590, "net_profit": 1420801, "operational_expense": 2237078, "product_revenue": 1200723, "quarter": 2, "rd_expense": 583921, "revenue": 5807163, "salaries_expense": 1478099, "service_revenue": 4606440 }, { "depreciation": 305457, "expenses": 4158371, "income_tax": 491196, "marketing_expense": 707681, "net_income": 1902043, "net_profit": 1410847, "operational_expense": 2712509, "product_revenue": 1744529, "quarter": 3, "rd_expense": 424240, "revenue": 6060414, "salaries_expense": 1603767, "service_revenue": 4315885 }, { "depreciation": 230603, "expenses": 4311615, "income_tax": 479433, "marketing_expense": 458256, "net_income": 2013095, "net_profit": 1533662, "operational_expense": 2379604, "product_revenue": 1278109, "quarter": 4, "rd_expense": 467786, "revenue": 6324710, "salaries_expense": 1620996, "service_revenue": 5046601 } ], "market_conditions": { "gdp_growth": [ 0.036755469115276, 0.04578309501902894, 0.04353258456135857, 0.05377663998097233 ], "inflation_rate": [ 0.00512827272703637, 0.003295133782014288, 0.008333552073358213, 0.012138742197989025 ], "interest_rate": [ 0.017360637747743133, 0.01563757626252554, 0.015933419866025148, 0.01094102321057653 ], "year": 2010 }, "random_event": { "description": "Day Group Economic Slowdown Impact in 2010", "impact": 0.05, "type": "Economic Slowdown Impact" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 165013, "billable_hours_per_employee": 97, "client_concentration": 0.15, "client_retention_rate": 0.82, "employee_utilization_rate": 0.76, "gross_billings": 10030465, "net_revenue": 8861575, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 28865 }, { "average_project_size": 179239, "billable_hours_per_employee": 158, "client_concentration": 0.14, "client_retention_rate": 0.63, "employee_utilization_rate": 0.6, "gross_billings": 11276727, "net_revenue": 9308682, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 30321 }, { "average_project_size": 70749, "billable_hours_per_employee": 148, "client_concentration": 0.2, "client_retention_rate": 0.7, "employee_utilization_rate": 0.72, "gross_billings": 11545861, "net_revenue": 9778348, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 31851 }, { "average_project_size": 93373, "billable_hours_per_employee": 124, "client_concentration": 0.16, "client_retention_rate": 0.69, "employee_utilization_rate": 0.78, "gross_billings": 13198423, "net_revenue": 10271711, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 33458 } ], "balance_sheet": [ { "assets": 11233035, "current_assets": 3412286, "current_liabilities": 2587741, "equity": 8575417, "fixed_assets": 7820749, "liabilities": 4727432, "long_term_liabilities": 2139691, "quarter": 1 }, { "assets": 11601059, "current_assets": 5201580, "current_liabilities": 2690119, "equity": 9099388, "fixed_assets": 6399479, "liabilities": 4828457, "long_term_liabilities": 2138338, "quarter": 2 }, { "assets": 11981141, "current_assets": 5732449, "current_liabilities": 2504125, "equity": 9710971, "fixed_assets": 6248692, "liabilities": 4931641, "long_term_liabilities": 2427516, "quarter": 3 }, { "assets": 12373675, "current_assets": 4536162, "current_liabilities": 2686604, "equity": 9941050, "fixed_assets": 7837513, "liabilities": 5037029, "long_term_liabilities": 2350425, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -56306, "financing_cash_flow": 155147, "investing_cash_flow": -140110, "net_cash_flow": 2602209, "operating_cash_flow": 2634362, "quarter": 1 }, { "change_in_working_capital": -48256, "financing_cash_flow": -88379, "investing_cash_flow": -185852, "net_cash_flow": 2419380, "operating_cash_flow": 2719800, "quarter": 2 }, { "change_in_working_capital": 31509, "financing_cash_flow": 197271, "investing_cash_flow": -116025, "net_cash_flow": 2781687, "operating_cash_flow": 3088145, "quarter": 3 }, { "change_in_working_capital": -10724, "financing_cash_flow": -34404, "investing_cash_flow": -197815, "net_cash_flow": 2976018, "operating_cash_flow": 3233317, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7888851944287542, "current_ratio": 1.3186350565995593, "debt_to_equity_ratio": 0.5512772148573066, "profit_margin": 0.23357179733850925, "quarter": 1, "return_on_assets": 0.18426133275646342, "return_on_equity": 0.241365988382839 }, { "asset_turnover_ratio": 0.8023993326816112, "current_ratio": 1.9335873245756043, "debt_to_equity_ratio": 0.530635357015219, "profit_margin": 0.24995869447468502, "quarter": 2, "return_on_assets": 0.200566689644454, "return_on_equity": 0.2557079662939969 }, { "asset_turnover_ratio": 0.8161449731707523, "current_ratio": 2.2892024160135778, "debt_to_equity_ratio": 0.5078422126891328, "profit_margin": 0.272180024683106, "quarter": 3, "return_on_assets": 0.22213835894260822, "return_on_equity": 0.27406847368816156 }, { "asset_turnover_ratio": 0.8301261347174546, "current_ratio": 1.688437149650637, "debt_to_equity_ratio": 0.5066898365866784, "profit_margin": 0.2535511367093564, "quarter": 4, "return_on_assets": 0.21047942506975495, "return_on_equity": 0.26198480039834826 } ], "income_statement": [ { "depreciation": 564548, "expenses": 5937114, "income_tax": 854647, "marketing_expense": 1180487, "net_income": 2924461, "net_profit": 2069814, "operational_expense": 3648536, "product_revenue": 3400794, "quarter": 1, "rd_expense": 1063822, "revenue": 8861575, "salaries_expense": 2924792, "service_revenue": 5460781 }, { "depreciation": 393014, "expenses": 6181779, "income_tax": 800117, "marketing_expense": 931767, "net_income": 3126903, "net_profit": 2326786, "operational_expense": 3585910, "product_revenue": 1990914, "quarter": 2, "rd_expense": 730552, "revenue": 9308682, "salaries_expense": 1906933, "service_revenue": 7317768 }, { "depreciation": 426674, "expenses": 6436528, "income_tax": 680349, "marketing_expense": 762268, "net_income": 3341820, "net_profit": 2661471, "operational_expense": 4165885, "product_revenue": 2680462, "quarter": 3, "rd_expense": 1003265, "revenue": 9778348, "salaries_expense": 3013952, "service_revenue": 7097886 }, { "depreciation": 628913, "expenses": 6701775, "income_tax": 965532, "marketing_expense": 1139950, "net_income": 3569936, "net_profit": 2604404, "operational_expense": 4537599, "product_revenue": 3126352, "quarter": 4, "rd_expense": 818269, "revenue": 10271711, "salaries_expense": 2019445, "service_revenue": 7145359 } ], "market_conditions": { "gdp_growth": [ 0.04183589318487665, 0.04766267168997749, 0.038677208181309194, 0.050912552479117856 ], "inflation_rate": [ 0.004251247327365197, 0.0041505209352694, 0.010401929900342704, 0.011102925758143648 ], "interest_rate": [ 0.005760228361247435, 0.005369214882222086, 0.0058360951341529695, 0.008689937499945921 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 163506, "billable_hours_per_employee": 92, "client_concentration": 0.25, "client_retention_rate": 0.73, "employee_utilization_rate": 0.78, "gross_billings": 10424918, "net_revenue": 8716365, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 28392 }, { "average_project_size": 81091, "billable_hours_per_employee": 147, "client_concentration": 0.27, "client_retention_rate": 0.79, "employee_utilization_rate": 0.69, "gross_billings": 11478119, "net_revenue": 8972543, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 29227 }, { "average_project_size": 55250, "billable_hours_per_employee": 108, "client_concentration": 0.19, "client_retention_rate": 0.78, "employee_utilization_rate": 0.79, "gross_billings": 11540365, "net_revenue": 9236251, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 30086 }, { "average_project_size": 107011, "billable_hours_per_employee": 134, "client_concentration": 0.17, "client_retention_rate": 0.84, "employee_utilization_rate": 0.61, "gross_billings": 10843162, "net_revenue": 9507709, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 30970 } ], "balance_sheet": [ { "assets": 11666589, "current_assets": 5167460, "current_liabilities": 3716981, "equity": 7233605, "fixed_assets": 6499129, "liabilities": 6602760, "long_term_liabilities": 2885779, "quarter": 1 }, { "assets": 11819533, "current_assets": 4135904, "current_liabilities": 2957105, "equity": 7512344, "fixed_assets": 7683629, "liabilities": 6765550, "long_term_liabilities": 3808445, "quarter": 2 }, { "assets": 11974481, "current_assets": 5338293, "current_liabilities": 3603106, "equity": 7405333, "fixed_assets": 6636188, "liabilities": 6932354, "long_term_liabilities": 3329248, "quarter": 3 }, { "assets": 12131461, "current_assets": 5756002, "current_liabilities": 3371512, "equity": 7454047, "fixed_assets": 6375459, "liabilities": 7103270, "long_term_liabilities": 3731758, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 28620, "financing_cash_flow": -7867, "investing_cash_flow": -152198, "net_cash_flow": 2174147, "operating_cash_flow": 2504819, "quarter": 1 }, { "change_in_working_capital": 44720, "financing_cash_flow": -114030, "investing_cash_flow": -401741, "net_cash_flow": 2375798, "operating_cash_flow": 2858929, "quarter": 2 }, { "change_in_working_capital": -78649, "financing_cash_flow": 199541, "investing_cash_flow": -108048, "net_cash_flow": 2447337, "operating_cash_flow": 2895110, "quarter": 3 }, { "change_in_working_capital": -63397, "financing_cash_flow": -45249, "investing_cash_flow": -241694, "net_cash_flow": 2460482, "operating_cash_flow": 2891325, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7471219736977106, "current_ratio": 1.390230404728999, "debt_to_equity_ratio": 0.9127896809405546, "profit_margin": 0.24893129188600982, "quarter": 1, "return_on_assets": 0.18598203810899655, "return_on_equity": 0.2999577665631452 }, { "asset_turnover_ratio": 0.7591283851908531, "current_ratio": 1.3986327844293658, "debt_to_equity_ratio": 0.9005910804936516, "profit_margin": 0.27398709596599313, "quarter": 2, "return_on_assets": 0.2079913817237957, "return_on_equity": 0.3272428685374365 }, { "asset_turnover_ratio": 0.7713278763396927, "current_ratio": 1.4815808915974162, "debt_to_equity_ratio": 0.9361299485114308, "profit_margin": 0.2558620375301624, "quarter": 3, "return_on_assets": 0.19735352204408693, "return_on_equity": 0.3191221785704978 }, { "asset_turnover_ratio": 0.7837233289543609, "current_ratio": 1.7072464816972326, "debt_to_equity_ratio": 0.9529414021671717, "profit_margin": 0.2551462187157811, "quarter": 4, "return_on_assets": 0.1999640439020494, "return_on_equity": 0.3254414682386628 } ], "income_statement": [ { "depreciation": 335043, "expenses": 5719537, "income_tax": 827052, "marketing_expense": 1038058, "net_income": 2996828, "net_profit": 2169776, "operational_expense": 3656194, "product_revenue": 2029556, "quarter": 1, "rd_expense": 926922, "revenue": 8716365, "salaries_expense": 1721641, "service_revenue": 6686809 }, { "depreciation": 400568, "expenses": 5859099, "income_tax": 655083, "marketing_expense": 1142193, "net_income": 3113444, "net_profit": 2458361, "operational_expense": 3326281, "product_revenue": 3103290, "quarter": 2, "rd_expense": 1050252, "revenue": 8972543, "salaries_expense": 2358409, "service_revenue": 5869253 }, { "depreciation": 531904, "expenses": 6002067, "income_tax": 870978, "marketing_expense": 891642, "net_income": 3234184, "net_profit": 2363206, "operational_expense": 3211692, "product_revenue": 3348415, "quarter": 3, "rd_expense": 1063542, "revenue": 9236251, "salaries_expense": 2148234, "service_revenue": 5887836 }, { "depreciation": 465469, "expenses": 6148524, "income_tax": 933329, "marketing_expense": 785411, "net_income": 3359185, "net_profit": 2425856, "operational_expense": 4087726, "product_revenue": 3595557, "quarter": 4, "rd_expense": 876617, "revenue": 9507709, "salaries_expense": 2657447, "service_revenue": 5912152 } ], "market_conditions": { "gdp_growth": [ 0.057493098927063356, 0.048907488596171535, 0.044807257402587536, 0.05900719027173928 ], "inflation_rate": [ 0.011965164751091741, 0.00958190706952582, 0.0038976374073202346, 0.009655058955172487 ], "interest_rate": [ 0.014986221921977804, 0.007498157038775819, 0.00953071725666663, 0.008391098042360903 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 59717, "billable_hours_per_employee": 120, "client_concentration": 0.38, "client_retention_rate": 0.82, "employee_utilization_rate": 0.75, "gross_billings": 16506506, "net_revenue": 14595872, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 47544 }, { "average_project_size": 193434, "billable_hours_per_employee": 159, "client_concentration": 0.16, "client_retention_rate": 0.9, "employee_utilization_rate": 0.66, "gross_billings": 17342090, "net_revenue": 15011782, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 48898 }, { "average_project_size": 160912, "billable_hours_per_employee": 135, "client_concentration": 0.23, "client_retention_rate": 0.74, "employee_utilization_rate": 0.7, "gross_billings": 17306363, "net_revenue": 15439543, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 50292 }, { "average_project_size": 59368, "billable_hours_per_employee": 141, "client_concentration": 0.3, "client_retention_rate": 0.81, "employee_utilization_rate": 0.78, "gross_billings": 17834000, "net_revenue": 15879493, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 51725 } ], "balance_sheet": [ { "assets": 20790765, "current_assets": 6990808, "current_liabilities": 5227038, "equity": 13459870, "fixed_assets": 13799957, "liabilities": 10533461, "long_term_liabilities": 5306423, "quarter": 1 }, { "assets": 21508306, "current_assets": 9579527, "current_liabilities": 6386534, "equity": 14012529, "fixed_assets": 11928779, "liabilities": 10710973, "long_term_liabilities": 4324439, "quarter": 2 }, { "assets": 22250611, "current_assets": 10174321, "current_liabilities": 5620426, "equity": 14886822, "fixed_assets": 12076290, "liabilities": 10891476, "long_term_liabilities": 5271050, "quarter": 3 }, { "assets": 23018534, "current_assets": 11174138, "current_liabilities": 5474106, "equity": 15426578, "fixed_assets": 11844396, "liabilities": 11075021, "long_term_liabilities": 5600915, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 83326, "financing_cash_flow": -82244, "investing_cash_flow": -107916, "net_cash_flow": 3879132, "operating_cash_flow": 3918876, "quarter": 1 }, { "change_in_working_capital": 40004, "financing_cash_flow": -148747, "investing_cash_flow": -212391, "net_cash_flow": 3944324, "operating_cash_flow": 4080977, "quarter": 2 }, { "change_in_working_capital": 56605, "financing_cash_flow": -32956, "investing_cash_flow": -404887, "net_cash_flow": 4077326, "operating_cash_flow": 4532036, "quarter": 3 }, { "change_in_working_capital": -34328, "financing_cash_flow": 97414, "investing_cash_flow": -156302, "net_cash_flow": 4068522, "operating_cash_flow": 4346117, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7020363127571304, "current_ratio": 1.3374320217300888, "debt_to_equity_ratio": 0.782582669817762, "profit_margin": 0.21941587320031308, "quarter": 1, "return_on_assets": 0.15403791058193386, "return_on_equity": 0.2379343931256394 }, { "asset_turnover_ratio": 0.6979527815905167, "current_ratio": 1.4999570972298903, "debt_to_equity_ratio": 0.764385429639432, "profit_margin": 0.21417817018659077, "quarter": 2, "return_on_assets": 0.1494862496376981, "return_on_equity": 0.229451514426839 }, { "asset_turnover_ratio": 0.693892990174517, "current_ratio": 1.8102401846408083, "debt_to_equity_ratio": 0.7316186087265637, "profit_margin": 0.22848390007398536, "quarter": 3, "return_on_assets": 0.15854337662907325, "return_on_equity": 0.23696709747721845 }, { "asset_turnover_ratio": 0.6898568344969319, "current_ratio": 2.041271762000955, "debt_to_equity_ratio": 0.7179181928746609, "profit_margin": 0.21934358987405958, "quarter": 4, "return_on_assets": 0.15131567457771203, "return_on_equity": 0.22578338501254133 } ], "income_statement": [ { "depreciation": 716310, "expenses": 10295996, "income_tax": 1097310, "marketing_expense": 1098841, "net_income": 4299876, "net_profit": 3202566, "operational_expense": 6093747, "product_revenue": 3306667, "quarter": 1, "rd_expense": 1680460, "revenue": 14595872, "salaries_expense": 3785536, "service_revenue": 11289205 }, { "depreciation": 865781, "expenses": 10572309, "income_tax": 1224277, "marketing_expense": 1605387, "net_income": 4439473, "net_profit": 3215196, "operational_expense": 5923384, "product_revenue": 5993936, "quarter": 2, "rd_expense": 1699607, "revenue": 15011782, "salaries_expense": 4278049, "service_revenue": 9017846 }, { "depreciation": 1004349, "expenses": 10856037, "income_tax": 1055819, "marketing_expense": 1243041, "net_income": 4583506, "net_profit": 3527687, "operational_expense": 6611700, "product_revenue": 3914290, "quarter": 3, "rd_expense": 1604742, "revenue": 15439543, "salaries_expense": 3976744, "service_revenue": 11525253 }, { "depreciation": 863052, "expenses": 11147380, "income_tax": 1249048, "marketing_expense": 2169170, "net_income": 4732113, "net_profit": 3483065, "operational_expense": 7085075, "product_revenue": 4041811, "quarter": 4, "rd_expense": 2040826, "revenue": 15879493, "salaries_expense": 4259808, "service_revenue": 11837682 } ], "market_conditions": { "gdp_growth": [ 0.03683275386960583, 0.044140867281896104, 0.03811488522341797, 0.04171294700476673 ], "inflation_rate": [ 0.0050381115548842415, 0.0025736560911791832, 0.006109722463518703, 0.0011008424556418527 ], "interest_rate": [ 0.021818762523111372, 0.018847776603962606, 0.022578361143120056, 0.019713600628053905 ], "year": 2013 }, "random_event": { "description": "Day Group Partnership with Major Brand in 2013", "impact": 0.1, "type": "Partnership with Major Brand" }, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 199034, "billable_hours_per_employee": 123, "client_concentration": 0.32, "client_retention_rate": 0.8, "employee_utilization_rate": 0.74, "gross_billings": 15784112, "net_revenue": 14204167, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 46268 }, { "average_project_size": 72728, "billable_hours_per_employee": 133, "client_concentration": 0.16, "client_retention_rate": 0.79, "employee_utilization_rate": 0.62, "gross_billings": 16345410, "net_revenue": 14734380, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 47995 }, { "average_project_size": 162639, "billable_hours_per_employee": 144, "client_concentration": 0.28, "client_retention_rate": 0.72, "employee_utilization_rate": 0.8, "gross_billings": 18350417, "net_revenue": 15284386, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 49786 }, { "average_project_size": 117180, "billable_hours_per_employee": 133, "client_concentration": 0.32, "client_retention_rate": 0.86, "employee_utilization_rate": 0.73, "gross_billings": 18185263, "net_revenue": 15854922, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 51645 } ], "balance_sheet": [ { "assets": 16654338, "current_assets": 7206718, "current_liabilities": 3437945, "equity": 12942172, "fixed_assets": 9447620, "liabilities": 7606048, "long_term_liabilities": 4168103, "quarter": 1 }, { "assets": 17011426, "current_assets": 6721239, "current_liabilities": 4264711, "equity": 13074715, "fixed_assets": 10290187, "liabilities": 7710283, "long_term_liabilities": 3445572, "quarter": 2 }, { "assets": 17376169, "current_assets": 6262249, "current_liabilities": 4203007, "equity": 13536515, "fixed_assets": 11113920, "liabilities": 7815946, "long_term_liabilities": 3612939, "quarter": 3 }, { "assets": 17748734, "current_assets": 5751523, "current_liabilities": 3680003, "equity": 14063421, "fixed_assets": 11997211, "liabilities": 7923056, "long_term_liabilities": 4243053, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -34490, "financing_cash_flow": 120907, "investing_cash_flow": -230642, "net_cash_flow": 4050438, "operating_cash_flow": 4624805, "quarter": 1 }, { "change_in_working_capital": 43009, "financing_cash_flow": 32078, "investing_cash_flow": -449889, "net_cash_flow": 4038817, "operating_cash_flow": 4331144, "quarter": 2 }, { "change_in_working_capital": 54166, "financing_cash_flow": -84325, "investing_cash_flow": -466343, "net_cash_flow": 4763220, "operating_cash_flow": 4880003, "quarter": 3 }, { "change_in_working_capital": 64011, "financing_cash_flow": 63337, "investing_cash_flow": -263146, "net_cash_flow": 4742466, "operating_cash_flow": 5221920, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8528809130690154, "current_ratio": 2.0962284155214816, "debt_to_equity_ratio": 0.5876948629642691, "profit_margin": 0.2741365966761726, "quarter": 1, "return_on_assets": 0.23380587087880647, "return_on_equity": 0.30086773688373175 }, { "asset_turnover_ratio": 0.8661460832266501, "current_ratio": 1.5760127708536404, "debt_to_equity_ratio": 0.5897094506457693, "profit_margin": 0.25610660238164074, "quarter": 2, "return_on_assets": 0.22182573054134322, "return_on_equity": 0.2886160042494234 }, { "asset_turnover_ratio": 0.8796177109004868, "current_ratio": 1.4899449370415039, "debt_to_equity_ratio": 0.5773972104341479, "profit_margin": 0.2601538589773904, "quarter": 3, "return_on_assets": 0.22883594191562018, "return_on_equity": 0.29374562064164966 }, { "asset_turnover_ratio": 0.8932987558436563, "current_ratio": 1.5629125845821321, "debt_to_equity_ratio": 0.5633804178940529, "profit_margin": 0.26728248805008314, "quarter": 4, "return_on_assets": 0.23876311403393616, "return_on_equity": 0.30133087816968573 } ], "income_statement": [ { "depreciation": 730923, "expenses": 9308684, "income_tax": 1001601, "marketing_expense": 1257979, "net_income": 4895483, "net_profit": 3893882, "operational_expense": 6301398, "product_revenue": 4338281, "quarter": 1, "rd_expense": 1301626, "revenue": 14204167, "salaries_expense": 3370484, "service_revenue": 9865886 }, { "depreciation": 557572, "expenses": 9667782, "income_tax": 1293026, "marketing_expense": 1782696, "net_income": 5066598, "net_profit": 3773572, "operational_expense": 5913301, "product_revenue": 5405616, "quarter": 2, "rd_expense": 1340004, "revenue": 14734380, "salaries_expense": 4591618, "service_revenue": 9328764 }, { "depreciation": 903711, "expenses": 10040734, "income_tax": 1267360, "marketing_expense": 1378474, "net_income": 5243652, "net_profit": 3976292, "operational_expense": 5170858, "product_revenue": 5930786, "quarter": 3, "rd_expense": 1550057, "revenue": 15284386, "salaries_expense": 4523661, "service_revenue": 9353600 }, { "depreciation": 984177, "expenses": 10428073, "income_tax": 1189106, "marketing_expense": 1321767, "net_income": 5426849, "net_profit": 4237743, "operational_expense": 6778096, "product_revenue": 6236861, "quarter": 4, "rd_expense": 1999638, "revenue": 15854922, "salaries_expense": 4856314, "service_revenue": 9618061 } ], "market_conditions": { "gdp_growth": [ 0.05265206879887985, 0.03832600356332462, 0.04300774969273506, 0.05180425750504534 ], "inflation_rate": [ 0.010605772601195837, 0.0028608313824198075, 0.010284609701814575, 0.004913691547036984 ], "interest_rate": [ 0.009334627736476347, 0.010534360316977617, 0.010689999974209632, 0.012622426629724754 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 81464, "billable_hours_per_employee": 81, "client_concentration": 0.33, "client_retention_rate": 0.89, "employee_utilization_rate": 0.71, "gross_billings": 14615333, "net_revenue": 11315373, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 36858 }, { "average_project_size": 92901, "billable_hours_per_employee": 124, "client_concentration": 0.13, "client_retention_rate": 0.6, "employee_utilization_rate": 0.79, "gross_billings": 14571618, "net_revenue": 11514975, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 37508 }, { "average_project_size": 114692, "billable_hours_per_employee": 156, "client_concentration": 0.17, "client_retention_rate": 0.63, "employee_utilization_rate": 0.63, "gross_billings": 14777330, "net_revenue": 11718099, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 38170 }, { "average_project_size": 134273, "billable_hours_per_employee": 97, "client_concentration": 0.15, "client_retention_rate": 0.84, "employee_utilization_rate": 0.7, "gross_billings": 14900928, "net_revenue": 11924805, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 38843 } ], "balance_sheet": [ { "assets": 11893551, "current_assets": 4138176, "current_liabilities": 3005424, "equity": 7958638, "fixed_assets": 7755375, "liabilities": 5552730, "long_term_liabilities": 2547306, "quarter": 1 }, { "assets": 12150642, "current_assets": 4793669, "current_liabilities": 2346110, "equity": 8173067, "fixed_assets": 7356973, "liabilities": 5694618, "long_term_liabilities": 3348508, "quarter": 2 }, { "assets": 12413290, "current_assets": 5618862, "current_liabilities": 2968961, "equity": 8432715, "fixed_assets": 6794428, "liabilities": 5840132, "long_term_liabilities": 2871171, "quarter": 3 }, { "assets": 12681616, "current_assets": 5836916, "current_liabilities": 3563271, "equity": 8363674, "fixed_assets": 6844700, "liabilities": 5989365, "long_term_liabilities": 2426094, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -66305, "financing_cash_flow": -46168, "investing_cash_flow": -268011, "net_cash_flow": 1823201, "operating_cash_flow": 2376151, "quarter": 1 }, { "change_in_working_capital": 58759, "financing_cash_flow": -59631, "investing_cash_flow": -443111, "net_cash_flow": 1949463, "operating_cash_flow": 2468253, "quarter": 2 }, { "change_in_working_capital": 64487, "financing_cash_flow": -150584, "investing_cash_flow": -184244, "net_cash_flow": 2017597, "operating_cash_flow": 2531554, "quarter": 3 }, { "change_in_working_capital": 87046, "financing_cash_flow": 108141, "investing_cash_flow": -357393, "net_cash_flow": 1980394, "operating_cash_flow": 2411847, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9513872686130492, "current_ratio": 1.3769025601712104, "debt_to_equity_ratio": 0.6976985258030332, "profit_margin": 0.142975136568631, "quarter": 1, "return_on_assets": 0.13602472465960755, "return_on_equity": 0.203278123719159 }, { "asset_turnover_ratio": 0.9476844927206316, "current_ratio": 2.0432413654943717, "debt_to_equity_ratio": 0.6967541071179277, "profit_margin": 0.14911391470671886, "quarter": 2, "return_on_assets": 0.14131294461642438, "return_on_equity": 0.21008551624500324 }, { "asset_turnover_ratio": 0.9439962330695569, "current_ratio": 1.8925347958427208, "debt_to_equity_ratio": 0.6925565491066638, "profit_margin": 0.158691012936484, "quarter": 3, "return_on_assets": 0.1498037184340332, "return_on_equity": 0.22051699838071132 }, { "asset_turnover_ratio": 0.9403221955309166, "current_ratio": 1.6380780468283216, "debt_to_equity_ratio": 0.7161165057365938, "profit_margin": 0.14016354984421128, "quarter": 4, "return_on_assets": 0.13179889692291583, "return_on_equity": 0.19984315505362835 } ], "income_statement": [ { "depreciation": 758334, "expenses": 9041158, "income_tax": 656398, "marketing_expense": 1664333, "net_income": 2274215, "net_profit": 1617817, "operational_expense": 4892206, "product_revenue": 2964589, "quarter": 1, "rd_expense": 963628, "revenue": 11315373, "salaries_expense": 2862548, "service_revenue": 8350784 }, { "depreciation": 751210, "expenses": 9207617, "income_tax": 590315, "marketing_expense": 1800502, "net_income": 2307358, "net_profit": 1717043, "operational_expense": 4684075, "product_revenue": 2478304, "quarter": 2, "rd_expense": 1244699, "revenue": 11514975, "salaries_expense": 3372186, "service_revenue": 9036671 }, { "depreciation": 671997, "expenses": 9377141, "income_tax": 481401, "marketing_expense": 1099768, "net_income": 2340958, "net_profit": 1859557, "operational_expense": 5992251, "product_revenue": 4216847, "quarter": 3, "rd_expense": 1674213, "revenue": 11718099, "salaries_expense": 3015228, "service_revenue": 7501252 }, { "depreciation": 740424, "expenses": 9549786, "income_tax": 703596, "marketing_expense": 1287880, "net_income": 2375019, "net_profit": 1671423, "operational_expense": 5375970, "product_revenue": 2969297, "quarter": 4, "rd_expense": 1585914, "revenue": 11924805, "salaries_expense": 3212712, "service_revenue": 8955508 } ], "market_conditions": { "gdp_growth": [ 0.05553654152027184, 0.04071188812625335, 0.05020986062846482, 0.04682318778896565 ], "inflation_rate": [ 0.011406631789213612, 0.010109320663556694, 0.009424400221150243, 0.011107541348895886 ], "interest_rate": [ 0.015708528937586914, 0.01752546811075462, 0.014173523092134335, 0.014761598971128494 ], "year": 2015 }, "random_event": { "description": "Day Group New Ad Campaign Launch in 2015", "impact": 0.04, "type": "New Ad Campaign Launch" }, "year": 2015 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Good", "founding_year": 1992, "industry": "Advertising", "location": "Grossland", "name": "Scott-Smith", "num_employees": 673, "region": "Europe", "revenue_size": "Large", "website": "www.scott-smith.com" }

[ { "advertising_kpis": [ { "average_project_size": 167329, "billable_hours_per_employee": 90, "client_concentration": 0.23, "client_retention_rate": 0.75, "employee_utilization_rate": 0.65, "gross_billings": 98369671, "net_revenue": 86836963, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 129030 }, { "average_project_size": 66209, "billable_hours_per_employee": 109, "client_concentration": 0.25, "client_retention_rate": 0.87, "employee_utilization_rate": 0.66, "gross_billings": 103352121, "net_revenue": 90256828, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 134111 }, { "average_project_size": 115366, "billable_hours_per_employee": 82, "client_concentration": 0.27, "client_retention_rate": 0.89, "employee_utilization_rate": 0.74, "gross_billings": 118639630, "net_revenue": 93811377, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 139393 }, { "average_project_size": 162837, "billable_hours_per_employee": 104, "client_concentration": 0.19, "client_retention_rate": 0.69, "employee_utilization_rate": 0.77, "gross_billings": 110337302, "net_revenue": 97505913, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 144882 } ], "balance_sheet": [ { "assets": 96450418, "current_assets": 32900543, "current_liabilities": 16630288, "equity": 73166652, "fixed_assets": 63549875, "liabilities": 41004222, "long_term_liabilities": 24373934, "quarter": 1 }, { "assets": 99543715, "current_assets": 38207047, "current_liabilities": 19601372, "equity": 77892506, "fixed_assets": 61336668, "liabilities": 41684384, "long_term_liabilities": 22083012, "quarter": 2 }, { "assets": 102736218, "current_assets": 38337494, "current_liabilities": 22510022, "equity": 80251342, "fixed_assets": 64398724, "liabilities": 42375828, "long_term_liabilities": 19865806, "quarter": 3 }, { "assets": 106031109, "current_assets": 46183270, "current_liabilities": 25179695, "equity": 84074172, "fixed_assets": 59847839, "liabilities": 43078741, "long_term_liabilities": 17899046, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -49361, "financing_cash_flow": 37252, "investing_cash_flow": -385587, "net_cash_flow": 21100465, "operating_cash_flow": 21250990, "quarter": 1 }, { "change_in_working_capital": 86149, "financing_cash_flow": -193897, "investing_cash_flow": -497998, "net_cash_flow": 26327624, "operating_cash_flow": 26504986, "quarter": 2 }, { "change_in_working_capital": -20814, "financing_cash_flow": -165585, "investing_cash_flow": -201373, "net_cash_flow": 24201694, "operating_cash_flow": 24455990, "quarter": 3 }, { "change_in_working_capital": -49980, "financing_cash_flow": 50834, "investing_cash_flow": -460147, "net_cash_flow": 26692775, "operating_cash_flow": 26671264, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9003274926190574, "current_ratio": 1.978350765783491, "debt_to_equity_ratio": 0.5604222809046941, "profit_margin": 0.20406581929863207, "quarter": 1, "return_on_assets": 0.18372606741839106, "return_on_equity": 0.2421930690500913 }, { "asset_turnover_ratio": 0.9067054409211068, "current_ratio": 1.9492026884648688, "debt_to_equity_ratio": 0.5351526885012533, "profit_margin": 0.22195744570150416, "quarter": 2, "return_on_assets": 0.20125002367050496, "return_on_equity": 0.2571900177406027 }, { "asset_turnover_ratio": 0.913128581392786, "current_ratio": 1.7031300102683151, "debt_to_equity_ratio": 0.5280388706770786, "profit_margin": 0.21203134029255322, "quarter": 3, "return_on_assets": 0.19361187697215018, "return_on_equity": 0.24785818534972287 }, { "asset_turnover_ratio": 0.9195972193405993, "current_ratio": 1.8341473159226114, "debt_to_equity_ratio": 0.5123897146438742, "profit_margin": 0.2166207499641586, "quarter": 4, "return_on_assets": 0.19920383931851549, "return_on_equity": 0.25122821310687427 } ], "income_statement": [ { "depreciation": 3530534, "expenses": 62581417, "income_tax": 6535090, "marketing_expense": 9219453, "net_income": 24255546, "net_profit": 17720456, "operational_expense": 37339344, "product_revenue": 33198945, "quarter": 1, "rd_expense": 7302616, "revenue": 86836963, "salaries_expense": 26456728, "service_revenue": 53638018 }, { "depreciation": 6471811, "expenses": 65212755, "income_tax": 5010898, "marketing_expense": 11487016, "net_income": 25044073, "net_profit": 20033175, "operational_expense": 40156120, "product_revenue": 32187410, "quarter": 2, "rd_expense": 6983720, "revenue": 90256828, "salaries_expense": 19795943, "service_revenue": 58069418 }, { "depreciation": 4565038, "expenses": 67954733, "income_tax": 5965692, "marketing_expense": 11700677, "net_income": 25856644, "net_profit": 19890952, "operational_expense": 36784695, "product_revenue": 22197202, "quarter": 3, "rd_expense": 11530234, "revenue": 93811377, "salaries_expense": 30173789, "service_revenue": 71614175 }, { "depreciation": 5549460, "expenses": 70812002, "income_tax": 5572107, "marketing_expense": 9801601, "net_income": 26693911, "net_profit": 21121804, "operational_expense": 48279006, "product_revenue": 29811684, "quarter": 4, "rd_expense": 10145233, "revenue": 97505913, "salaries_expense": 28436470, "service_revenue": 67694229 } ], "market_conditions": { "gdp_growth": [ 0.06701486691548071, 0.05543718153731146, 0.060181211564461566, 0.06874246354928829 ], "inflation_rate": [ 0.004060249733009269, 0.00527501886942995, 0.010329328029323447, 0.011676193789971371 ], "interest_rate": [ 0.014341637491064742, 0.014737674420413117, 0.015138770693606494, 0.014507010162110917 ], "year": 1992 }, "random_event": null, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 68947, "billable_hours_per_employee": 94, "client_concentration": 0.27, "client_retention_rate": 0.76, "employee_utilization_rate": 0.76, "gross_billings": 27054589, "net_revenue": 23900639, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 35514 }, { "average_project_size": 67521, "billable_hours_per_employee": 131, "client_concentration": 0.13, "client_retention_rate": 0.89, "employee_utilization_rate": 0.77, "gross_billings": 29754193, "net_revenue": 24910615, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 37014 }, { "average_project_size": 68185, "billable_hours_per_employee": 137, "client_concentration": 0.15, "client_retention_rate": 0.6, "employee_utilization_rate": 0.72, "gross_billings": 30300305, "net_revenue": 25963269, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 38578 }, { "average_project_size": 160402, "billable_hours_per_employee": 154, "client_concentration": 0.35, "client_retention_rate": 0.75, "employee_utilization_rate": 0.76, "gross_billings": 33501470, "net_revenue": 27060407, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 40209 } ], "balance_sheet": [ { "assets": 30284177, "current_assets": 9479868, "current_liabilities": 9091149, "equity": 17924605, "fixed_assets": 20804309, "liabilities": 17366291, "long_term_liabilities": 8275142, "quarter": 1 }, { "assets": 30818233, "current_assets": 13962614, "current_liabilities": 7340580, "equity": 17879295, "fixed_assets": 16855619, "liabilities": 17802232, "long_term_liabilities": 10461652, "quarter": 2 }, { "assets": 31361707, "current_assets": 13768891, "current_liabilities": 9840824, "equity": 18355381, "fixed_assets": 17592816, "liabilities": 18249118, "long_term_liabilities": 8408294, "quarter": 3 }, { "assets": 31914765, "current_assets": 10809873, "current_liabilities": 10975361, "equity": 18451511, "fixed_assets": 21104892, "liabilities": 18707221, "long_term_liabilities": 7731860, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -61232, "financing_cash_flow": -74309, "investing_cash_flow": -458388, "net_cash_flow": 6502300, "operating_cash_flow": 6714562, "quarter": 1 }, { "change_in_working_capital": -31067, "financing_cash_flow": -13269, "investing_cash_flow": -495601, "net_cash_flow": 6187141, "operating_cash_flow": 6615320, "quarter": 2 }, { "change_in_working_capital": -40877, "financing_cash_flow": 12330, "investing_cash_flow": -252775, "net_cash_flow": 6216500, "operating_cash_flow": 6505654, "quarter": 3 }, { "change_in_working_capital": 8809, "financing_cash_flow": 191474, "investing_cash_flow": -450679, "net_cash_flow": 6117831, "operating_cash_flow": 6337943, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7892121024124248, "current_ratio": 1.042757961617393, "debt_to_equity_ratio": 0.9688520890697452, "profit_margin": 0.2094805498714909, "quarter": 1, "return_on_assets": 0.16532458517859014, "return_on_equity": 0.2793210226947818 }, { "asset_turnover_ratio": 0.808307698887214, "current_ratio": 1.9021131845167547, "debt_to_equity_ratio": 0.9956898188659005, "profit_margin": 0.19522978457175785, "quarter": 2, "return_on_assets": 0.1578057379214441, "return_on_equity": 0.2720070338343878 }, { "asset_turnover_ratio": 0.8278653008268969, "current_ratio": 1.399160375188094, "debt_to_equity_ratio": 0.9942107984574114, "profit_margin": 0.20193112046098663, "quarter": 3, "return_on_assets": 0.16717176778674706, "return_on_equity": 0.28562697772386203 }, { "asset_turnover_ratio": 0.8478961696882306, "current_ratio": 0.9849218627068395, "debt_to_equity_ratio": 1.0138584856275457, "profit_margin": 0.19378744007804466, "quarter": 4, "return_on_assets": 0.16431162817586153, "return_on_equity": 0.284202578314589 } ], "income_statement": [ { "depreciation": 1707843, "expenses": 17512839, "income_tax": 1381081, "marketing_expense": 3069266, "net_income": 6387800, "net_profit": 5006719, "operational_expense": 11061941, "product_revenue": 5354751, "quarter": 1, "rd_expense": 2241563, "revenue": 23900639, "salaries_expense": 7816983, "service_revenue": 18545888 }, { "depreciation": 1752026, "expenses": 18184573, "income_tax": 1862748, "marketing_expense": 2453146, "net_income": 6726042, "net_profit": 4863294, "operational_expense": 10748700, "product_revenue": 6525058, "quarter": 2, "rd_expense": 2681309, "revenue": 24910615, "salaries_expense": 5704692, "service_revenue": 18385557 }, { "depreciation": 1262862, "expenses": 18882072, "income_tax": 1838405, "marketing_expense": 3265020, "net_income": 7081197, "net_profit": 5242792, "operational_expense": 12836160, "product_revenue": 6557887, "quarter": 3, "rd_expense": 3187429, "revenue": 25963269, "salaries_expense": 7455674, "service_revenue": 19405382 }, { "depreciation": 1093976, "expenses": 19606326, "income_tax": 2210114, "marketing_expense": 2515803, "net_income": 7454081, "net_profit": 5243967, "operational_expense": 11106886, "product_revenue": 8237233, "quarter": 4, "rd_expense": 2772313, "revenue": 27060407, "salaries_expense": 9177096, "service_revenue": 18823174 } ], "market_conditions": { "gdp_growth": [ 0.045081938125254545, 0.044643872530250824, 0.046335008959573265, 0.05805177494618359 ], "inflation_rate": [ 0.01207446992094854, 0.0034562986616078397, 0.009701799926039392, 0.011785596572957028 ], "interest_rate": [ 0.014561437510079845, 0.01618280216514008, 0.014555330036404544, 0.010142679344064896 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 170094, "billable_hours_per_employee": 135, "client_concentration": 0.25, "client_retention_rate": 0.82, "employee_utilization_rate": 0.69, "gross_billings": 125974221, "net_revenue": 98417323, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 146237 }, { "average_project_size": 96094, "billable_hours_per_employee": 122, "client_concentration": 0.2, "client_retention_rate": 0.81, "employee_utilization_rate": 0.62, "gross_billings": 116996759, "net_revenue": 100901887, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 149929 }, { "average_project_size": 92568, "billable_hours_per_employee": 87, "client_concentration": 0.26, "client_retention_rate": 0.8, "employee_utilization_rate": 0.79, "gross_billings": 130232059, "net_revenue": 103449175, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 153713 }, { "average_project_size": 166280, "billable_hours_per_employee": 140, "client_concentration": 0.3, "client_retention_rate": 0.75, "employee_utilization_rate": 0.72, "gross_billings": 128927803, "net_revenue": 106060770, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 157594 } ], "balance_sheet": [ { "assets": 104568351, "current_assets": 46925005, "current_liabilities": 26564545, "equity": 87403340, "fixed_assets": 57643346, "liabilities": 46262383, "long_term_liabilities": 19697838, "quarter": 1 }, { "assets": 106218152, "current_assets": 32940062, "current_liabilities": 23166832, "equity": 87310055, "fixed_assets": 73278090, "liabilities": 47093851, "long_term_liabilities": 23927019, "quarter": 2 }, { "assets": 107893983, "current_assets": 33753047, "current_liabilities": 28069774, "equity": 88385835, "fixed_assets": 74140936, "liabilities": 47940263, "long_term_liabilities": 19870489, "quarter": 3 }, { "assets": 109596253, "current_assets": 39800679, "current_liabilities": 27752258, "equity": 89953066, "fixed_assets": 69795574, "liabilities": 48801888, "long_term_liabilities": 21049630, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -95435, "financing_cash_flow": 143424, "investing_cash_flow": -158507, "net_cash_flow": 33875426, "operating_cash_flow": 34022570, "quarter": 1 }, { "change_in_working_capital": -16839, "financing_cash_flow": 82476, "investing_cash_flow": -287034, "net_cash_flow": 32028506, "operating_cash_flow": 32055651, "quarter": 2 }, { "change_in_working_capital": -52467, "financing_cash_flow": 71602, "investing_cash_flow": -133069, "net_cash_flow": 33324011, "operating_cash_flow": 33787754, "quarter": 3 }, { "change_in_working_capital": 43411, "financing_cash_flow": 105942, "investing_cash_flow": -119175, "net_cash_flow": 34170690, "operating_cash_flow": 34596581, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9411769628078003, "current_ratio": 1.7664524274742894, "debt_to_equity_ratio": 0.5292976561307612, "profit_margin": 0.2956529512594038, "quarter": 1, "return_on_assets": 0.27826174671148823, "return_on_equity": 0.33290915427259415 }, { "asset_turnover_ratio": 0.9499495622932698, "current_ratio": 1.4218630324595094, "debt_to_equity_ratio": 0.5393863398665824, "profit_margin": 0.2793382248639215, "quarter": 2, "return_on_assets": 0.26535722444126125, "return_on_equity": 0.32282368852018245 }, { "asset_turnover_ratio": 0.9588039307066827, "current_ratio": 1.2024694961918825, "debt_to_equity_ratio": 0.5423975798836997, "profit_margin": 0.27484138950358955, "quarter": 3, "return_on_assets": 0.26351900457692806, "return_on_equity": 0.321681805687529 }, { "asset_turnover_ratio": 0.9677408405559267, "current_ratio": 1.4341420074719686, "debt_to_equity_ratio": 0.542526121344213, "profit_margin": 0.27492447018817606, "quarter": 4, "return_on_assets": 0.2660556378692983, "return_on_equity": 0.32415460969390414 } ], "income_statement": [ { "depreciation": 4925198, "expenses": 60315910, "income_tax": 9004041, "marketing_expense": 10182307, "net_income": 38101413, "net_profit": 29097372, "operational_expense": 37664011, "product_revenue": 32947661, "quarter": 1, "rd_expense": 9967709, "revenue": 98417323, "salaries_expense": 24449496, "service_revenue": 65469662 }, { "depreciation": 3869897, "expenses": 61903709, "income_tax": 10812424, "marketing_expense": 10730235, "net_income": 38998178, "net_profit": 28185754, "operational_expense": 39779265, "product_revenue": 29593670, "quarter": 2, "rd_expense": 9257273, "revenue": 100901887, "salaries_expense": 18623678, "service_revenue": 71308217 }, { "depreciation": 5355639, "expenses": 63533307, "income_tax": 11483753, "marketing_expense": 10214282, "net_income": 39915868, "net_profit": 28432115, "operational_expense": 38417120, "product_revenue": 36724790, "quarter": 3, "rd_expense": 6914992, "revenue": 103449175, "salaries_expense": 30902269, "service_revenue": 66724385 }, { "depreciation": 5437880, "expenses": 65205804, "income_tax": 11696265, "marketing_expense": 9910832, "net_income": 40854966, "net_profit": 29158701, "operational_expense": 45581171, "product_revenue": 36474362, "quarter": 4, "rd_expense": 7412211, "revenue": 106060770, "salaries_expense": 29239682, "service_revenue": 69586408 } ], "market_conditions": { "gdp_growth": [ 0.04700838187715205, 0.05248319147871782, 0.05824886017758795, 0.04710818203511599 ], "inflation_rate": [ 0.006291934229171384, 0.005906906091975034, 0.010777919240749775, 0.01085463230681662 ], "interest_rate": [ 0.012650418873942866, 0.009749044091524122, 0.01819922206415913, 0.013070443794943855 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 71576, "billable_hours_per_employee": 127, "client_concentration": 0.36, "client_retention_rate": 0.84, "employee_utilization_rate": 0.73, "gross_billings": 59159991, "net_revenue": 48103705, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 71477 }, { "average_project_size": 58323, "billable_hours_per_employee": 90, "client_concentration": 0.34, "client_retention_rate": 0.65, "employee_utilization_rate": 0.65, "gross_billings": 61896948, "net_revenue": 49410725, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 73419 }, { "average_project_size": 85908, "billable_hours_per_employee": 116, "client_concentration": 0.26, "client_retention_rate": 0.65, "employee_utilization_rate": 0.68, "gross_billings": 58657507, "net_revenue": 50753259, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 75413 }, { "average_project_size": 161139, "billable_hours_per_employee": 99, "client_concentration": 0.24, "client_retention_rate": 0.68, "employee_utilization_rate": 0.68, "gross_billings": 65561731, "net_revenue": 52132270, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 77463 } ], "balance_sheet": [ { "assets": 69270744, "current_assets": 30376019, "current_liabilities": 11948584, "equity": 49012758, "fixed_assets": 38894725, "liabilities": 29482002, "long_term_liabilities": 17533418, "quarter": 1 }, { "assets": 71550116, "current_assets": 32649449, "current_liabilities": 12447719, "equity": 51014746, "fixed_assets": 38900667, "liabilities": 29723280, "long_term_liabilities": 17275561, "quarter": 2 }, { "assets": 73904491, "current_assets": 25878219, "current_liabilities": 12628611, "equity": 53341230, "fixed_assets": 48026272, "liabilities": 29966532, "long_term_liabilities": 17337921, "quarter": 3 }, { "assets": 76336338, "current_assets": 34685220, "current_liabilities": 17800029, "equity": 55591820, "fixed_assets": 41651118, "liabilities": 30211775, "long_term_liabilities": 12411746, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 97786, "financing_cash_flow": -107325, "investing_cash_flow": -408909, "net_cash_flow": 12665747, "operating_cash_flow": 12768828, "quarter": 1 }, { "change_in_working_capital": -40056, "financing_cash_flow": -22037, "investing_cash_flow": -297826, "net_cash_flow": 12290381, "operating_cash_flow": 12708849, "quarter": 2 }, { "change_in_working_capital": 72949, "financing_cash_flow": -86915, "investing_cash_flow": -332692, "net_cash_flow": 11650453, "operating_cash_flow": 12085188, "quarter": 3 }, { "change_in_working_capital": -63902, "financing_cash_flow": -145067, "investing_cash_flow": -163821, "net_cash_flow": 13111233, "operating_cash_flow": 13278638, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.69443032111796, "current_ratio": 2.5422275141556523, "debt_to_equity_ratio": 0.6015168948460318, "profit_margin": 0.19175271426598015, "quarter": 1, "return_on_assets": 0.133158898942965, "return_on_equity": 0.1881962243381611 }, { "asset_turnover_ratio": 0.6905750509195541, "current_ratio": 2.622926256609745, "debt_to_equity_ratio": 0.5826409485602457, "profit_margin": 0.18594971031086874, "quarter": 2, "return_on_assets": 0.1284122306664045, "return_on_equity": 0.18010302354538824 }, { "asset_turnover_ratio": 0.6867412022362754, "current_ratio": 2.04917381650286, "debt_to_equity_ratio": 0.5617892950724983, "profit_margin": 0.18527423037011279, "quarter": 3, "return_on_assets": 0.12723544770777193, "return_on_equity": 0.17628523001813043 }, { "asset_turnover_ratio": 0.6829286204428617, "current_ratio": 1.9486046904755043, "debt_to_equity_ratio": 0.5434572028762505, "profit_margin": 0.18160070528292743, "quarter": 4, "return_on_assets": 0.12402031913032034, "return_on_equity": 0.1702994613236264 } ], "income_statement": [ { "depreciation": 3544812, "expenses": 35932027, "income_tax": 2947662, "marketing_expense": 5865743, "net_income": 12171678, "net_profit": 9224016, "operational_expense": 21941160, "product_revenue": 18786309, "quarter": 1, "rd_expense": 4532425, "revenue": 48103705, "salaries_expense": 17562650, "service_revenue": 29317396 }, { "depreciation": 3520939, "expenses": 36892099, "income_tax": 3330716, "marketing_expense": 6789485, "net_income": 12518626, "net_profit": 9187910, "operational_expense": 23029147, "product_revenue": 16031961, "quarter": 2, "rd_expense": 4704090, "revenue": 49410725, "salaries_expense": 12257587, "service_revenue": 33378764 }, { "depreciation": 2681917, "expenses": 37877823, "income_tax": 3472165, "marketing_expense": 6950665, "net_income": 12875436, "net_profit": 9403271, "operational_expense": 22453700, "product_revenue": 16857217, "quarter": 3, "rd_expense": 4254765, "revenue": 50753259, "salaries_expense": 13801291, "service_revenue": 33896042 }, { "depreciation": 3811381, "expenses": 38889885, "income_tax": 3775128, "marketing_expense": 7386418, "net_income": 13242385, "net_profit": 9467257, "operational_expense": 22635143, "product_revenue": 19757119, "quarter": 4, "rd_expense": 7131846, "revenue": 52132270, "salaries_expense": 16818626, "service_revenue": 32375151 } ], "market_conditions": { "gdp_growth": [ 0.06484632461086627, 0.0496784977608521, 0.06199434623992658, 0.06455008158713901 ], "inflation_rate": [ 0.010657918920036896, 0.0064121138249211874, 0.005050483696364632, 0.00907334048675045 ], "interest_rate": [ 0.013382326254645664, 0.01273945531202936, 0.015366929131782784, 0.014753592167733365 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 126022, "billable_hours_per_employee": 92, "client_concentration": 0.23, "client_retention_rate": 0.84, "employee_utilization_rate": 0.76, "gross_billings": 114703542, "net_revenue": 88564377, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 131596 }, { "average_project_size": 181553, "billable_hours_per_employee": 124, "client_concentration": 0.34, "client_retention_rate": 0.63, "employee_utilization_rate": 0.79, "gross_billings": 114305978, "net_revenue": 90070620, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 133835 }, { "average_project_size": 84770, "billable_hours_per_employee": 92, "client_concentration": 0.29, "client_retention_rate": 0.76, "employee_utilization_rate": 0.63, "gross_billings": 111955470, "net_revenue": 91602481, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 136111 }, { "average_project_size": 178905, "billable_hours_per_employee": 97, "client_concentration": 0.18, "client_retention_rate": 0.66, "employee_utilization_rate": 0.78, "gross_billings": 112254276, "net_revenue": 93160395, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 138426 } ], "balance_sheet": [ { "assets": 110130306, "current_assets": 53005036, "current_liabilities": 30962498, "equity": 64803541, "fixed_assets": 57125270, "liabilities": 65616106, "long_term_liabilities": 34653608, "quarter": 1 }, { "assets": 112730787, "current_assets": 43421806, "current_liabilities": 39462293, "equity": 66201890, "fixed_assets": 69308981, "liabilities": 67145365, "long_term_liabilities": 27683072, "quarter": 2 }, { "assets": 115392673, "current_assets": 56525849, "current_liabilities": 38410471, "equity": 68631923, "fixed_assets": 58866824, "liabilities": 68710265, "long_term_liabilities": 30299794, "quarter": 3 }, { "assets": 118117413, "current_assets": 50729410, "current_liabilities": 33608202, "equity": 70827333, "fixed_assets": 67388003, "liabilities": 70311637, "long_term_liabilities": 36703435, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 46659, "financing_cash_flow": -45113, "investing_cash_flow": -135341, "net_cash_flow": 23735732, "operating_cash_flow": 23808160, "quarter": 1 }, { "change_in_working_capital": 2932, "financing_cash_flow": 52109, "investing_cash_flow": -388031, "net_cash_flow": 24589971, "operating_cash_flow": 24624446, "quarter": 2 }, { "change_in_working_capital": -44622, "financing_cash_flow": -119759, "investing_cash_flow": -203567, "net_cash_flow": 27318103, "operating_cash_flow": 27571683, "quarter": 3 }, { "change_in_working_capital": -80291, "financing_cash_flow": 39311, "investing_cash_flow": -194445, "net_cash_flow": 27078764, "operating_cash_flow": 27494594, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8041780706574991, "current_ratio": 1.7119108413022748, "debt_to_equity_ratio": 1.0125388981444703, "profit_margin": 0.22909144384316055, "quarter": 1, "return_on_assets": 0.18423031531393366, "return_on_equity": 0.3130900053748606 }, { "asset_turnover_ratio": 0.7989886560447769, "current_ratio": 1.100336617540192, "debt_to_equity_ratio": 1.0142514813398833, "profit_margin": 0.2288922625379952, "quarter": 2, "return_on_assets": 0.182882321224281, "return_on_equity": 0.3114181181232137 }, { "asset_turnover_ratio": 0.7938327332100193, "current_ratio": 1.4716260313496285, "debt_to_equity_ratio": 1.0011414804740353, "profit_margin": 0.23961703613682692, "quarter": 3, "return_on_assets": 0.19021584672018127, "return_on_equity": 0.3198149496699954 }, { "asset_turnover_ratio": 0.7887100862935426, "current_ratio": 1.5094354050835568, "debt_to_equity_ratio": 0.9927189691019426, "profit_margin": 0.24711742581168747, "quarter": 4, "return_on_assets": 0.1949040062365741, "return_on_equity": 0.3250377506096411 } ], "income_statement": [ { "depreciation": 3518819, "expenses": 61027854, "income_tax": 7247182, "marketing_expense": 8323843, "net_income": 27536523, "net_profit": 20289341, "operational_expense": 39107236, "product_revenue": 18842780, "quarter": 1, "rd_expense": 9475607, "revenue": 88564377, "salaries_expense": 24179547, "service_revenue": 69721597 }, { "depreciation": 4007978, "expenses": 61892754, "income_tax": 7561398, "marketing_expense": 9617476, "net_income": 28177866, "net_profit": 20616468, "operational_expense": 37953350, "product_revenue": 29643276, "quarter": 2, "rd_expense": 6620075, "revenue": 90070620, "salaries_expense": 24508313, "service_revenue": 60427344 }, { "depreciation": 5622168, "expenses": 62769912, "income_tax": 6883054, "marketing_expense": 7466143, "net_income": 28832569, "net_profit": 21949515, "operational_expense": 36467735, "product_revenue": 27995942, "quarter": 3, "rd_expense": 7943488, "revenue": 91602481, "salaries_expense": 31108426, "service_revenue": 63606539 }, { "depreciation": 4473037, "expenses": 63659501, "income_tax": 6479337, "marketing_expense": 9169441, "net_income": 29500894, "net_profit": 23021557, "operational_expense": 38706978, "product_revenue": 32734307, "quarter": 4, "rd_expense": 10956456, "revenue": 93160395, "salaries_expense": 27022779, "service_revenue": 60426088 } ], "market_conditions": { "gdp_growth": [ 0.03303170887993502, 0.027586982191904072, 0.036085822069267484, 0.03022983907010734 ], "inflation_rate": [ 0.0038432315712283336, 0.003682401981429206, 0.010877038820893904, 0.003940964440510326 ], "interest_rate": [ 0.010255493465065692, 0.016322169716325656, 0.009563398413638409, 0.014232892049328153 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 58513, "billable_hours_per_employee": 89, "client_concentration": 0.36, "client_retention_rate": 0.66, "employee_utilization_rate": 0.78, "gross_billings": 33002016, "net_revenue": 27734837, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 41211 }, { "average_project_size": 187104, "billable_hours_per_employee": 133, "client_concentration": 0.34, "client_retention_rate": 0.82, "employee_utilization_rate": 0.6, "gross_billings": 37683420, "net_revenue": 29022540, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 43124 }, { "average_project_size": 72889, "billable_hours_per_employee": 103, "client_concentration": 0.21, "client_retention_rate": 0.85, "employee_utilization_rate": 0.74, "gross_billings": 38903408, "net_revenue": 30370031, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 45126 }, { "average_project_size": 165406, "billable_hours_per_employee": 153, "client_concentration": 0.37, "client_retention_rate": 0.67, "employee_utilization_rate": 0.69, "gross_billings": 39977816, "net_revenue": 31780084, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 47222 } ], "balance_sheet": [ { "assets": 29895864, "current_assets": 11032122, "current_liabilities": 7397870, "equity": 24161948, "fixed_assets": 18863742, "liabilities": 14329973, "long_term_liabilities": 6932103, "quarter": 1 }, { "assets": 30312440, "current_assets": 11290576, "current_liabilities": 8668676, "equity": 24677160, "fixed_assets": 19021864, "liabilities": 14467295, "long_term_liabilities": 5798619, "quarter": 2 }, { "assets": 30734821, "current_assets": 9454793, "current_liabilities": 7499626, "equity": 24661776, "fixed_assets": 21280028, "liabilities": 14605932, "long_term_liabilities": 7106306, "quarter": 3 }, { "assets": 31163087, "current_assets": 12268206, "current_liabilities": 8423337, "equity": 25629556, "fixed_assets": 18894881, "liabilities": 14745898, "long_term_liabilities": 6322561, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 98106, "financing_cash_flow": 55911, "investing_cash_flow": -493512, "net_cash_flow": 9420148, "operating_cash_flow": 9535489, "quarter": 1 }, { "change_in_working_capital": 76396, "financing_cash_flow": -73061, "investing_cash_flow": -242049, "net_cash_flow": 10135855, "operating_cash_flow": 10254046, "quarter": 2 }, { "change_in_working_capital": -93372, "financing_cash_flow": 99592, "investing_cash_flow": -405548, "net_cash_flow": 9355636, "operating_cash_flow": 9469924, "quarter": 3 }, { "change_in_working_capital": -15223, "financing_cash_flow": 173437, "investing_cash_flow": -321015, "net_cash_flow": 10342099, "operating_cash_flow": 10518570, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.927714850455568, "current_ratio": 1.491256537354671, "debt_to_equity_ratio": 0.5930802019770922, "profit_margin": 0.30993717395923404, "quarter": 1, "return_on_assets": 0.28753331899021217, "return_on_equity": 0.3557683759604151 }, { "asset_turnover_ratio": 0.9574465137085633, "current_ratio": 1.302456799631224, "debt_to_equity_ratio": 0.5862625601973647, "profit_margin": 0.3043157146135383, "quarter": 2, "return_on_assets": 0.2913660200234623, "return_on_equity": 0.35790240854296035 }, { "asset_turnover_ratio": 0.9881310517474626, "current_ratio": 1.260701933669759, "debt_to_equity_ratio": 0.5922498039070665, "profit_margin": 0.28096405301660704, "quarter": 3, "return_on_assets": 0.27762930521052975, "return_on_equity": 0.34599645216143393 }, { "asset_turnover_ratio": 1.0197989692099503, "current_ratio": 1.456454371943091, "debt_to_equity_ratio": 0.5753473840904618, "profit_margin": 0.28987862335417364, "quarter": 4, "return_on_assets": 0.2956179212925857, "return_on_equity": 0.35944309764866783 } ], "income_statement": [ { "depreciation": 939432, "expenses": 16847472, "income_tax": 2291308, "marketing_expense": 2042136, "net_income": 10887365, "net_profit": 8596057, "operational_expense": 8801026, "product_revenue": 10982017, "quarter": 1, "rd_expense": 2688281, "revenue": 27734837, "salaries_expense": 6095605, "service_revenue": 16752820 }, { "depreciation": 1422031, "expenses": 17570573, "income_tax": 2619952, "marketing_expense": 2063839, "net_income": 11451967, "net_profit": 8832015, "operational_expense": 12023554, "product_revenue": 11574569, "quarter": 2, "rd_expense": 1951342, "revenue": 29022540, "salaries_expense": 6069360, "service_revenue": 17447971 }, { "depreciation": 937037, "expenses": 18324711, "income_tax": 3512433, "marketing_expense": 3498671, "net_income": 12045320, "net_profit": 8532887, "operational_expense": 11945547, "product_revenue": 6473644, "quarter": 3, "rd_expense": 2480392, "revenue": 30370031, "salaries_expense": 6444340, "service_revenue": 23896387 }, { "depreciation": 1306203, "expenses": 19111217, "income_tax": 3456500, "marketing_expense": 2121610, "net_income": 12668867, "net_profit": 9212367, "operational_expense": 12493269, "product_revenue": 8629462, "quarter": 4, "rd_expense": 3629255, "revenue": 31780084, "salaries_expense": 6966710, "service_revenue": 23150622 } ], "market_conditions": { "gdp_growth": [ 0.05291562031589609, 0.0434882690728264, 0.04111197610640282, 0.041977400307463726 ], "inflation_rate": [ 0.006457983118979219, 0.009613520580932337, 0.008698593561450408, 0.0102353959587589 ], "interest_rate": [ 0.013061497620370534, 0.014661337873429716, 0.01549575991319906, 0.016570354978844272 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 143548, "billable_hours_per_employee": 116, "client_concentration": 0.36, "client_retention_rate": 0.73, "employee_utilization_rate": 0.65, "gross_billings": 60636308, "net_revenue": 49303773, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 73260 }, { "average_project_size": 57587, "billable_hours_per_employee": 157, "client_concentration": 0.34, "client_retention_rate": 0.88, "employee_utilization_rate": 0.63, "gross_billings": 64225833, "net_revenue": 49675875, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 73813 }, { "average_project_size": 87489, "billable_hours_per_employee": 118, "client_concentration": 0.13, "client_retention_rate": 0.84, "employee_utilization_rate": 0.67, "gross_billings": 56364961, "net_revenue": 50050786, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 74370 }, { "average_project_size": 119212, "billable_hours_per_employee": 154, "client_concentration": 0.2, "client_retention_rate": 0.7, "employee_utilization_rate": 0.66, "gross_billings": 60284658, "net_revenue": 50428526, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 74931 } ], "balance_sheet": [ { "assets": 52945890, "current_assets": 25471901, "current_liabilities": 10214403, "equity": 44342980, "fixed_assets": 27473989, "liabilities": 22254995, "long_term_liabilities": 12040592, "quarter": 1 }, { "assets": 53681648, "current_assets": 20319188, "current_liabilities": 12477476, "equity": 43720334, "fixed_assets": 33362460, "liabilities": 22561704, "long_term_liabilities": 10084228, "quarter": 2 }, { "assets": 54427631, "current_assets": 19021778, "current_liabilities": 11876530, "equity": 43896319, "fixed_assets": 35405853, "liabilities": 22872639, "long_term_liabilities": 10996109, "quarter": 3 }, { "assets": 55183980, "current_assets": 22687209, "current_liabilities": 10847088, "equity": 45188131, "fixed_assets": 32496771, "liabilities": 23187859, "long_term_liabilities": 12340771, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 90583, "financing_cash_flow": -53074, "investing_cash_flow": -412034, "net_cash_flow": 16247890, "operating_cash_flow": 16486024, "quarter": 1 }, { "change_in_working_capital": -45481, "financing_cash_flow": 174014, "investing_cash_flow": -339995, "net_cash_flow": 14289883, "operating_cash_flow": 14405131, "quarter": 2 }, { "change_in_working_capital": 8817, "financing_cash_flow": -59456, "investing_cash_flow": -389086, "net_cash_flow": 14234906, "operating_cash_flow": 14427162, "quarter": 3 }, { "change_in_working_capital": -24547, "financing_cash_flow": 15595, "investing_cash_flow": -400458, "net_cash_flow": 14729350, "operating_cash_flow": 15023505, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9312105812179189, "current_ratio": 2.4937239112261382, "debt_to_equity_ratio": 0.5018831616639207, "profit_margin": 0.276897368483341, "quarter": 1, "return_on_assets": 0.25784975944308425, "return_on_equity": 0.30787477521808415 }, { "asset_turnover_ratio": 0.925379097899528, "current_ratio": 1.628469411602154, "debt_to_equity_ratio": 0.5160460119083262, "profit_margin": 0.2536520997365421, "quarter": 2, "return_on_assets": 0.23472435123452245, "return_on_equity": 0.28820433988450317 }, { "asset_turnover_ratio": 0.9195841354917689, "current_ratio": 1.6016275797728798, "debt_to_equity_ratio": 0.5210605244599211, "profit_margin": 0.24657608773616463, "quarter": 3, "return_on_assets": 0.2267474584738035, "return_on_equity": 0.2811471959641992 }, { "asset_turnover_ratio": 0.9138254616647803, "current_ratio": 2.091548349197499, "debt_to_equity_ratio": 0.5131404748738114, "profit_margin": 0.2615981676720037, "quarter": 4, "return_on_assets": 0.2390550663435294, "return_on_equity": 0.29193528716644646 } ], "income_statement": [ { "depreciation": 2833939, "expenses": 31631589, "income_tax": 4020099, "marketing_expense": 4831597, "net_income": 17672184, "net_profit": 13652085, "operational_expense": 19265034, "product_revenue": 15187050, "quarter": 1, "rd_expense": 4301327, "revenue": 49303773, "salaries_expense": 12336984, "service_revenue": 34116723 }, { "depreciation": 1804741, "expenses": 32142163, "income_tax": 4933322, "marketing_expense": 6215268, "net_income": 17533712, "net_profit": 12600390, "operational_expense": 17897546, "product_revenue": 15501706, "quarter": 2, "rd_expense": 3607418, "revenue": 49675875, "salaries_expense": 13137556, "service_revenue": 34174169 }, { "depreciation": 2085835, "expenses": 32660979, "income_tax": 5048480, "marketing_expense": 4484171, "net_income": 17389807, "net_profit": 12341327, "operational_expense": 21247768, "product_revenue": 10086294, "quarter": 3, "rd_expense": 5570660, "revenue": 50050786, "salaries_expense": 13218658, "service_revenue": 39964492 }, { "depreciation": 1831495, "expenses": 33188169, "income_tax": 4048347, "marketing_expense": 5734720, "net_income": 17240357, "net_profit": 13192010, "operational_expense": 19249051, "product_revenue": 16136611, "quarter": 4, "rd_expense": 3520180, "revenue": 50428526, "salaries_expense": 14163857, "service_revenue": 34291915 } ], "market_conditions": { "gdp_growth": [ 0.05811396244923966, 0.0625923776510464, 0.05166210028812056, 0.04861041017147964 ], "inflation_rate": [ 0.0027161256289589724, 0.006607897703135329, 0.010335683775252645, 0.0076495330040232444 ], "interest_rate": [ 0.014439971909265822, 0.010972844654860495, 0.013240642370309915, 0.01127046528888526 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 191235, "billable_hours_per_employee": 117, "client_concentration": 0.1, "client_retention_rate": 0.66, "employee_utilization_rate": 0.75, "gross_billings": 84501392, "net_revenue": 67171465, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 99809 }, { "average_project_size": 51662, "billable_hours_per_employee": 107, "client_concentration": 0.3, "client_retention_rate": 0.73, "employee_utilization_rate": 0.63, "gross_billings": 78182042, "net_revenue": 68845525, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 102296 }, { "average_project_size": 90205, "billable_hours_per_employee": 160, "client_concentration": 0.21, "client_retention_rate": 0.65, "employee_utilization_rate": 0.67, "gross_billings": 82920862, "net_revenue": 70561306, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 104846 }, { "average_project_size": 125337, "billable_hours_per_employee": 155, "client_concentration": 0.27, "client_retention_rate": 0.84, "employee_utilization_rate": 0.61, "gross_billings": 92836202, "net_revenue": 72319848, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 107459 } ], "balance_sheet": [ { "assets": 87091631, "current_assets": 35632913, "current_liabilities": 19137623, "equity": 69182449, "fixed_assets": 51458718, "liabilities": 39193793, "long_term_liabilities": 20056170, "quarter": 1 }, { "assets": 88509263, "current_assets": 32301615, "current_liabilities": 16342783, "equity": 68004520, "fixed_assets": 56207648, "liabilities": 39862840, "long_term_liabilities": 23520057, "quarter": 2 }, { "assets": 89949970, "current_assets": 33137100, "current_liabilities": 23303889, "equity": 71442449, "fixed_assets": 56812870, "liabilities": 40543307, "long_term_liabilities": 17239418, "quarter": 3 }, { "assets": 91414129, "current_assets": 44297896, "current_liabilities": 22043783, "equity": 70282350, "fixed_assets": 47116233, "liabilities": 41235390, "long_term_liabilities": 19191607, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 82044, "financing_cash_flow": -166627, "investing_cash_flow": -133119, "net_cash_flow": 23714772, "operating_cash_flow": 24008532, "quarter": 1 }, { "change_in_working_capital": 15945, "financing_cash_flow": 144493, "investing_cash_flow": -162771, "net_cash_flow": 22896216, "operating_cash_flow": 23015493, "quarter": 2 }, { "change_in_working_capital": -11053, "financing_cash_flow": 89348, "investing_cash_flow": -442830, "net_cash_flow": 24745918, "operating_cash_flow": 24800752, "quarter": 3 }, { "change_in_working_capital": 64348, "financing_cash_flow": 93829, "investing_cash_flow": -248863, "net_cash_flow": 23176608, "operating_cash_flow": 23522546, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7712734763228857, "current_ratio": 1.8619299272433154, "debt_to_equity_ratio": 0.5665279787941592, "profit_margin": 0.3168698345346495, "quarter": 1, "return_on_assets": 0.2443932988233967, "return_on_equity": 0.3076591145248414 }, { "asset_turnover_ratio": 0.7778341234182461, "current_ratio": 1.9765063881714637, "debt_to_equity_ratio": 0.5861792716131222, "profit_margin": 0.28118163090484094, "quarter": 2, "return_on_assets": 0.21871266739617976, "return_on_equity": 0.28465897560926834 }, { "asset_turnover_ratio": 0.784450578471566, "current_ratio": 1.4219557945886199, "debt_to_equity_ratio": 0.5674960414640882, "profit_margin": 0.312292774172859, "quarter": 3, "return_on_assets": 0.24497824735238932, "return_on_equity": 0.3084410782166776 }, { "asset_turnover_ratio": 0.7911233065514413, "current_ratio": 2.0095414657275477, "debt_to_equity_ratio": 0.586710461445868, "profit_margin": 0.27798193104609403, "quarter": 4, "return_on_assets": 0.21991798445074065, "return_on_equity": 0.2860406773535603 } ], "income_statement": [ { "depreciation": 2723921, "expenses": 40378375, "income_tax": 5508479, "marketing_expense": 5958782, "net_income": 26793090, "net_profit": 21284611, "operational_expense": 22134720, "product_revenue": 25498319, "quarter": 1, "rd_expense": 4302273, "revenue": 67171465, "salaries_expense": 17440975, "service_revenue": 41673146 }, { "depreciation": 3657396, "expenses": 41464706, "income_tax": 8022722, "marketing_expense": 4455512, "net_income": 27380819, "net_profit": 19358097, "operational_expense": 21466765, "product_revenue": 24617024, "quarter": 2, "rd_expense": 7562303, "revenue": 68845525, "salaries_expense": 16807170, "service_revenue": 44228501 }, { "depreciation": 2764966, "expenses": 42580263, "income_tax": 5945257, "marketing_expense": 4728789, "net_income": 27981043, "net_profit": 22035786, "operational_expense": 23735455, "product_revenue": 18967730, "quarter": 3, "rd_expense": 6840537, "revenue": 70561306, "salaries_expense": 14670640, "service_revenue": 51593576 }, { "depreciation": 3418935, "expenses": 43725833, "income_tax": 8490404, "marketing_expense": 5359500, "net_income": 28594015, "net_profit": 20103611, "operational_expense": 26346601, "product_revenue": 22328572, "quarter": 4, "rd_expense": 7996281, "revenue": 72319848, "salaries_expense": 20955600, "service_revenue": 49991276 } ], "market_conditions": { "gdp_growth": [ 0.03535532735746592, 0.036428578150612206, 0.041365846057747256, 0.04691183965025468 ], "inflation_rate": [ 0.004739675743114798, 0.009923575300641033, 0.008207397296025681, 0.013072702436165155 ], "interest_rate": [ 0.021280390081366406, 0.01570458777298066, 0.021582753697029698, 0.015931744765262268 ], "year": 1999 }, "random_event": { "description": "Scott-Smith Introduction of New Service in 1999", "impact": 0.02, "type": "Introduction of New Service" }, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 157485, "billable_hours_per_employee": 81, "client_concentration": 0.36, "client_retention_rate": 0.79, "employee_utilization_rate": 0.67, "gross_billings": 71094769, "net_revenue": 56814325, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 84420 }, { "average_project_size": 159737, "billable_hours_per_employee": 82, "client_concentration": 0.31, "client_retention_rate": 0.63, "employee_utilization_rate": 0.71, "gross_billings": 73885274, "net_revenue": 58954005, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 87599 }, { "average_project_size": 105042, "billable_hours_per_employee": 155, "client_concentration": 0.24, "client_retention_rate": 0.74, "employee_utilization_rate": 0.75, "gross_billings": 78769357, "net_revenue": 61174267, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 90898 }, { "average_project_size": 141313, "billable_hours_per_employee": 159, "client_concentration": 0.26, "client_retention_rate": 0.77, "employee_utilization_rate": 0.7, "gross_billings": 79190394, "net_revenue": 63478146, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 94321 } ], "balance_sheet": [ { "assets": 58500541, "current_assets": 23107340, "current_liabilities": 11437798, "equity": 42968019, "fixed_assets": 35393201, "liabilities": 25578115, "long_term_liabilities": 14140317, "quarter": 1 }, { "assets": 59607203, "current_assets": 26503044, "current_liabilities": 11852424, "equity": 44059417, "fixed_assets": 33104159, "liabilities": 25968058, "long_term_liabilities": 14115634, "quarter": 2 }, { "assets": 60734800, "current_assets": 23429190, "current_liabilities": 12516541, "equity": 45421010, "fixed_assets": 37305610, "liabilities": 26363946, "long_term_liabilities": 13847405, "quarter": 3 }, { "assets": 61883727, "current_assets": 23023165, "current_liabilities": 14311949, "equity": 45980514, "fixed_assets": 38860562, "liabilities": 26765869, "long_term_liabilities": 12453920, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -65892, "financing_cash_flow": -61659, "investing_cash_flow": -171776, "net_cash_flow": 12909725, "operating_cash_flow": 13052778, "quarter": 1 }, { "change_in_working_capital": -64662, "financing_cash_flow": -138144, "investing_cash_flow": -110362, "net_cash_flow": 12567395, "operating_cash_flow": 12693160, "quarter": 2 }, { "change_in_working_capital": -44578, "financing_cash_flow": -47082, "investing_cash_flow": -183920, "net_cash_flow": 14285393, "operating_cash_flow": 14727072, "quarter": 3 }, { "change_in_working_capital": -99649, "financing_cash_flow": -159537, "investing_cash_flow": -249730, "net_cash_flow": 13125960, "operating_cash_flow": 13345527, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.971176061431637, "current_ratio": 2.020261242592324, "debt_to_equity_ratio": 0.5952826217098814, "profit_margin": 0.1768144389641169, "quarter": 1, "return_on_assets": 0.1717179504374156, "return_on_equity": 0.23379232354184168 }, { "asset_turnover_ratio": 0.9890416263953872, "current_ratio": 2.236086390429502, "debt_to_equity_ratio": 0.5893872358774062, "profit_margin": 0.17675257177184145, "quarter": 2, "return_on_assets": 0.17481565105478947, "return_on_equity": 0.23650499052223048 }, { "asset_turnover_ratio": 1.0072358351389978, "current_ratio": 1.8718582074712176, "debt_to_equity_ratio": 0.5804350453677715, "profit_margin": 0.1806340564734515, "quarter": 3, "return_on_assets": 0.1819410947265818, "return_on_equity": 0.24328292127365728 }, { "asset_turnover_ratio": 1.02576475395543, "current_ratio": 1.608667345027571, "debt_to_equity_ratio": 0.5821133056494323, "profit_margin": 0.17112434254144726, "quarter": 4, "return_on_assets": 0.17553331912281236, "return_on_equity": 0.23624477099146826 } ], "income_statement": [ { "depreciation": 3007185, "expenses": 42973331, "income_tax": 3795401, "marketing_expense": 5681802, "net_income": 13840994, "net_profit": 10045593, "operational_expense": 22112222, "product_revenue": 14422327, "quarter": 1, "rd_expense": 4602479, "revenue": 56814325, "salaries_expense": 20235090, "service_revenue": 42391998 }, { "depreciation": 2272888, "expenses": 44785780, "income_tax": 3747953, "marketing_expense": 4998802, "net_income": 14168225, "net_profit": 10420272, "operational_expense": 31233404, "product_revenue": 23386560, "quarter": 2, "rd_expense": 8122826, "revenue": 58954005, "salaries_expense": 17978806, "service_revenue": 35567445 }, { "depreciation": 3676916, "expenses": 46674671, "income_tax": 3449440, "marketing_expense": 6736983, "net_income": 14499596, "net_profit": 11050156, "operational_expense": 30252710, "product_revenue": 22575135, "quarter": 3, "rd_expense": 8819593, "revenue": 61174267, "salaries_expense": 15601655, "service_revenue": 38599132 }, { "depreciation": 2482871, "expenses": 48643228, "income_tax": 3972262, "marketing_expense": 5719658, "net_income": 14834918, "net_profit": 10862656, "operational_expense": 28059334, "product_revenue": 21581142, "quarter": 4, "rd_expense": 7364934, "revenue": 63478146, "salaries_expense": 20956115, "service_revenue": 41897004 } ], "market_conditions": { "gdp_growth": [ 0.04667702298580231, 0.051895265443971265, 0.05027139935919653, 0.04402566825078047 ], "inflation_rate": [ 0.007558043563696971, 0.004473926508532202, 0.008927769756155241, 0.01015108752990556 ], "interest_rate": [ 0.015503212106456783, 0.007093189980440042, 0.015180227018282418, 0.016147208054275268 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 160532, "billable_hours_per_employee": 109, "client_concentration": 0.25, "client_retention_rate": 0.78, "employee_utilization_rate": 0.61, "gross_billings": 63756472, "net_revenue": 49487387, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 73533 }, { "average_project_size": 119846, "billable_hours_per_employee": 112, "client_concentration": 0.15, "client_retention_rate": 0.65, "employee_utilization_rate": 0.72, "gross_billings": 65420559, "net_revenue": 50351757, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 74817 }, { "average_project_size": 169503, "billable_hours_per_employee": 147, "client_concentration": 0.36, "client_retention_rate": 0.68, "employee_utilization_rate": 0.62, "gross_billings": 65975089, "net_revenue": 51231225, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 76124 }, { "average_project_size": 147100, "billable_hours_per_employee": 118, "client_concentration": 0.26, "client_retention_rate": 0.82, "employee_utilization_rate": 0.74, "gross_billings": 66666345, "net_revenue": 52126054, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 77453 } ], "balance_sheet": [ { "assets": 63627454, "current_assets": 20131600, "current_liabilities": 14428723, "equity": 45844354, "fixed_assets": 43495854, "liabilities": 27606099, "long_term_liabilities": 13177376, "quarter": 1 }, { "assets": 64829199, "current_assets": 21654611, "current_liabilities": 15548068, "equity": 45632512, "fixed_assets": 43174588, "liabilities": 28225776, "long_term_liabilities": 12677708, "quarter": 2 }, { "assets": 66053641, "current_assets": 25493106, "current_liabilities": 16142268, "equity": 46742143, "fixed_assets": 40560535, "liabilities": 28859363, "long_term_liabilities": 12717095, "quarter": 3 }, { "assets": 67301210, "current_assets": 31661405, "current_liabilities": 15081094, "equity": 47469513, "fixed_assets": 35639805, "liabilities": 29507173, "long_term_liabilities": 14426079, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 60268, "financing_cash_flow": -157739, "investing_cash_flow": -466258, "net_cash_flow": 12737708, "operating_cash_flow": 12995472, "quarter": 1 }, { "change_in_working_capital": 73547, "financing_cash_flow": 109039, "investing_cash_flow": -495908, "net_cash_flow": 11208709, "operating_cash_flow": 11412446, "quarter": 2 }, { "change_in_working_capital": -76917, "financing_cash_flow": 94872, "investing_cash_flow": -468053, "net_cash_flow": 12629500, "operating_cash_flow": 12984767, "quarter": 3 }, { "change_in_working_capital": -34700, "financing_cash_flow": 26424, "investing_cash_flow": -299633, "net_cash_flow": 11533038, "operating_cash_flow": 11802840, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7777678327345928, "current_ratio": 1.3952447489635778, "debt_to_equity_ratio": 0.602170094925975, "profit_margin": 0.19849500237302892, "quarter": 1, "return_on_assets": 0.15438302780431856, "return_on_equity": 0.21426845713651022 }, { "asset_turnover_ratio": 0.7766833120983031, "current_ratio": 1.3927525271950187, "debt_to_equity_ratio": 0.6185453038395081, "profit_margin": 0.1793202370276771, "quarter": 2, "return_on_assets": 0.13927503562090904, "return_on_equity": 0.19786526325791576 }, { "asset_turnover_ratio": 0.7756003185350524, "current_ratio": 1.579276592359884, "debt_to_equity_ratio": 0.6174163431060489, "profit_margin": 0.18636807923292875, "quarter": 3, "return_on_assets": 0.14454714161782542, "return_on_equity": 0.20426673633684275 }, { "asset_turnover_ratio": 0.7745188236585939, "current_ratio": 2.0994103610785797, "debt_to_equity_ratio": 0.6216026062875345, "profit_margin": 0.18561688939661536, "quarter": 4, "return_on_assets": 0.14376377482663388, "return_on_equity": 0.20382505293450134 } ], "income_statement": [ { "depreciation": 3172473, "expenses": 37071126, "income_tax": 2593262, "marketing_expense": 6966872, "net_income": 12416261, "net_profit": 9822999, "operational_expense": 25808312, "product_revenue": 13750199, "quarter": 1, "rd_expense": 6423546, "revenue": 49487387, "salaries_expense": 15059464, "service_revenue": 35737188 }, { "depreciation": 2383357, "expenses": 37635198, "income_tax": 3687470, "marketing_expense": 6587681, "net_income": 12716559, "net_profit": 9029089, "operational_expense": 21039219, "product_revenue": 10874811, "quarter": 2, "rd_expense": 5607104, "revenue": 50351757, "salaries_expense": 13494695, "service_revenue": 39476946 }, { "depreciation": 3436902, "expenses": 38207854, "income_tax": 3475506, "marketing_expense": 7079674, "net_income": 13023371, "net_profit": 9547865, "operational_expense": 20667039, "product_revenue": 20263663, "quarter": 3, "rd_expense": 4867578, "revenue": 51231225, "salaries_expense": 13286693, "service_revenue": 30967562 }, { "depreciation": 2127364, "expenses": 38789223, "income_tax": 3661355, "marketing_expense": 5530760, "net_income": 13336831, "net_profit": 9675476, "operational_expense": 22446190, "product_revenue": 10832027, "quarter": 4, "rd_expense": 4437572, "revenue": 52126054, "salaries_expense": 17537157, "service_revenue": 41294027 } ], "market_conditions": { "gdp_growth": [ 0.03981105079987717, 0.03694376242754667, 0.030396740479657437, 0.0273426087914089 ], "inflation_rate": [ 0.008676489160855012, 0.006945975338043918, 0.008037344801533793, 0.012024492457564352 ], "interest_rate": [ 0.009019501597459333, 0.012129490493815273, 0.014717565463450405, 0.012603464174070801 ], "year": 2001 }, "random_event": null, "year": 2001 } ]

{ "advertising_type": "Branding Services", "financial_health": "Poor", "founding_year": 2009, "industry": "Advertising", "location": "Michaelbury", "name": "Morrow, Jackson and Smith", "num_employees": 608, "region": "North America", "revenue_size": "Small", "website": "www.morrow,jacksonandsmith.com" }

[ { "advertising_kpis": [ { "average_project_size": 53936, "billable_hours_per_employee": 158, "client_concentration": 0.15, "client_retention_rate": 0.66, "employee_utilization_rate": 0.64, "gross_billings": 3652910, "net_revenue": 3209272, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 5278 }, { "average_project_size": 52001, "billable_hours_per_employee": 156, "client_concentration": 0.22, "client_retention_rate": 0.86, "employee_utilization_rate": 0.76, "gross_billings": 3661034, "net_revenue": 3229409, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 5312 }, { "average_project_size": 50718, "billable_hours_per_employee": 132, "client_concentration": 0.37, "client_retention_rate": 0.6, "employee_utilization_rate": 0.64, "gross_billings": 4198637, "net_revenue": 3249672, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 5345 }, { "average_project_size": 54022, "billable_hours_per_employee": 111, "client_concentration": 0.25, "client_retention_rate": 0.69, "employee_utilization_rate": 0.63, "gross_billings": 3891337, "net_revenue": 3270063, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 5378 } ], "balance_sheet": [ { "assets": 4701014, "current_assets": 1937100, "current_liabilities": 1281389, "equity": 2837489, "fixed_assets": 2763914, "liabilities": 2372873, "long_term_liabilities": 1091484, "quarter": 1 }, { "assets": 4836628, "current_assets": 2402393, "current_liabilities": 1226111, "equity": 2994318, "fixed_assets": 2434235, "liabilities": 2440564, "long_term_liabilities": 1214453, "quarter": 2 }, { "assets": 4976155, "current_assets": 2045067, "current_liabilities": 1020055, "equity": 3013207, "fixed_assets": 2931088, "liabilities": 2510186, "long_term_liabilities": 1490131, "quarter": 3 }, { "assets": 5119706, "current_assets": 1618235, "current_liabilities": 1065278, "equity": 3103738, "fixed_assets": 3501471, "liabilities": 2581794, "long_term_liabilities": 1516516, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 96393, "financing_cash_flow": 137617, "investing_cash_flow": -150440, "net_cash_flow": 395887, "operating_cash_flow": 636608, "quarter": 1 }, { "change_in_working_capital": -37641, "financing_cash_flow": -195046, "investing_cash_flow": -107869, "net_cash_flow": -21903, "operating_cash_flow": 754294, "quarter": 2 }, { "change_in_working_capital": 57773, "financing_cash_flow": 122746, "investing_cash_flow": -374968, "net_cash_flow": 660781, "operating_cash_flow": 792991, "quarter": 3 }, { "change_in_working_capital": 77801, "financing_cash_flow": -185582, "investing_cash_flow": -161538, "net_cash_flow": 283118, "operating_cash_flow": 769475, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6826765459537028, "current_ratio": 1.5117189237616369, "debt_to_equity_ratio": 0.8362580436435172, "profit_margin": 0.15871138376553934, "quarter": 1, "return_on_assets": 0.10834853927259097, "return_on_equity": 0.17950659896831317 }, { "asset_turnover_ratio": 0.6676984461074947, "current_ratio": 1.9593601231862368, "debt_to_equity_ratio": 0.8150650665694158, "profit_margin": 0.1852518525835532, "quarter": 2, "return_on_assets": 0.12369237410857316, "return_on_equity": 0.19979641440889043 }, { "asset_turnover_ratio": 0.6530487896779743, "current_ratio": 2.004859541887447, "debt_to_equity_ratio": 0.8330612533423691, "profit_margin": 0.16839791831298667, "quarter": 3, "return_on_assets": 0.10997205673858632, "return_on_equity": 0.18161314506437826 }, { "asset_turnover_ratio": 0.6387208562366667, "current_ratio": 1.519072955604077, "debt_to_equity_ratio": 0.8318337436987272, "profit_margin": 0.17303214035937534, "quarter": 4, "return_on_assets": 0.11051923684680331, "return_on_equity": 0.18230469195531324 } ], "income_statement": [ { "depreciation": 127260, "expenses": 2486655, "income_tax": 213269, "marketing_expense": 338576, "net_income": 722617, "net_profit": 509348, "operational_expense": 1437945, "product_revenue": 1249349, "quarter": 1, "rd_expense": 415694, "revenue": 3209272, "salaries_expense": 883214, "service_revenue": 1959923 }, { "depreciation": 156040, "expenses": 2480920, "income_tax": 150235, "marketing_expense": 402048, "net_income": 748489, "net_profit": 598254, "operational_expense": 1361782, "product_revenue": 684362, "quarter": 2, "rd_expense": 413457, "revenue": 3229409, "salaries_expense": 1156503, "service_revenue": 2545047 }, { "depreciation": 245753, "expenses": 2475200, "income_tax": 227234, "marketing_expense": 373899, "net_income": 774472, "net_profit": 547238, "operational_expense": 1428528, "product_revenue": 1003328, "quarter": 3, "rd_expense": 489307, "revenue": 3249672, "salaries_expense": 1185291, "service_revenue": 2246344 }, { "depreciation": 203649, "expenses": 2469492, "income_tax": 234745, "marketing_expense": 418111, "net_income": 800571, "net_profit": 565826, "operational_expense": 1312899, "product_revenue": 1219315, "quarter": 4, "rd_expense": 414190, "revenue": 3270063, "salaries_expense": 851575, "service_revenue": 2050748 } ], "market_conditions": { "gdp_growth": [ 0.0038558055990439623, -0.001735357954405617, -0.008308750500806109, 0.006695444440092341 ], "inflation_rate": [ 0.025799788813819204, 0.028228549738534323, 0.029142034600620245, 0.02761475890736765 ], "interest_rate": [ 0.039783940657241945, 0.03667087488088096, 0.04164536477103825, 0.0378969508907243 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 74854, "billable_hours_per_employee": 136, "client_concentration": 0.14, "client_retention_rate": 0.62, "employee_utilization_rate": 0.73, "gross_billings": 5411652, "net_revenue": 4692209, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 7717 }, { "average_project_size": 140020, "billable_hours_per_employee": 109, "client_concentration": 0.21, "client_retention_rate": 0.65, "employee_utilization_rate": 0.76, "gross_billings": 5424534, "net_revenue": 4695526, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 7723 }, { "average_project_size": 80449, "billable_hours_per_employee": 112, "client_concentration": 0.31, "client_retention_rate": 0.6, "employee_utilization_rate": 0.64, "gross_billings": 5248889, "net_revenue": 4698846, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 7728 }, { "average_project_size": 144863, "billable_hours_per_employee": 146, "client_concentration": 0.34, "client_retention_rate": 0.64, "employee_utilization_rate": 0.67, "gross_billings": 6059202, "net_revenue": 4702168, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 7734 } ], "balance_sheet": [ { "assets": 5666591, "current_assets": 1770760, "current_liabilities": 1451720, "equity": 4127422, "fixed_assets": 3895831, "liabilities": 2798704, "long_term_liabilities": 1346984, "quarter": 1 }, { "assets": 5765659, "current_assets": 2285016, "current_liabilities": 1629622, "equity": 4287486, "fixed_assets": 3480643, "liabilities": 2838161, "long_term_liabilities": 1208539, "quarter": 2 }, { "assets": 5866458, "current_assets": 2898732, "current_liabilities": 1394979, "equity": 4343337, "fixed_assets": 2967726, "liabilities": 2878174, "long_term_liabilities": 1483195, "quarter": 3 }, { "assets": 5969019, "current_assets": 2573655, "current_liabilities": 1363388, "equity": 4353631, "fixed_assets": 3395364, "liabilities": 2918751, "long_term_liabilities": 1555363, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 51004, "financing_cash_flow": 73145, "investing_cash_flow": -353205, "net_cash_flow": 1183588, "operating_cash_flow": 1456869, "quarter": 1 }, { "change_in_working_capital": 13803, "financing_cash_flow": -49569, "investing_cash_flow": -349740, "net_cash_flow": 1500056, "operating_cash_flow": 1608122, "quarter": 2 }, { "change_in_working_capital": 34870, "financing_cash_flow": -183683, "investing_cash_flow": -407624, "net_cash_flow": 1022600, "operating_cash_flow": 1551615, "quarter": 3 }, { "change_in_working_capital": -48418, "financing_cash_flow": -92000, "investing_cash_flow": -300450, "net_cash_flow": 1316400, "operating_cash_flow": 1579098, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.828047939228365, "current_ratio": 1.2197668971978068, "debt_to_equity_ratio": 0.6780755638749806, "profit_margin": 0.26843113765819043, "quarter": 1, "return_on_assets": 0.22227385036259015, "return_on_equity": 0.3051626414745088 }, { "asset_turnover_ratio": 0.8143953709367827, "current_ratio": 1.4021754738215366, "debt_to_equity_ratio": 0.6619639107859477, "profit_margin": 0.289634856669945, "quarter": 2, "return_on_assets": 0.23587728653394174, "return_on_equity": 0.31719940310009176 }, { "asset_turnover_ratio": 0.8009681480716303, "current_ratio": 2.077975367371122, "debt_to_equity_ratio": 0.6626642141744931, "profit_margin": 0.28837995541884115, "quarter": 3, "return_on_assets": 0.23098315883280848, "return_on_equity": 0.31198431068093496 }, { "asset_turnover_ratio": 0.787762277184911, "current_ratio": 1.8876908114197866, "debt_to_equity_ratio": 0.6704176353025785, "profit_margin": 0.2771834183721211, "quarter": 4, "return_on_assets": 0.21835464085472, "return_on_equity": 0.29937378707566165 } ], "income_statement": [ { "depreciation": 197334, "expenses": 2893755, "income_tax": 538919, "marketing_expense": 325880, "net_income": 1798454, "net_profit": 1259535, "operational_expense": 1563704, "product_revenue": 1706137, "quarter": 1, "rd_expense": 533217, "revenue": 4692209, "salaries_expense": 1062294, "service_revenue": 2986072 }, { "depreciation": 248134, "expenses": 2909930, "income_tax": 425608, "marketing_expense": 558789, "net_income": 1785596, "net_profit": 1359988, "operational_expense": 1948577, "product_revenue": 1158698, "quarter": 2, "rd_expense": 298167, "revenue": 4695526, "salaries_expense": 1054779, "service_revenue": 3536828 }, { "depreciation": 196562, "expenses": 2926197, "income_tax": 417596, "marketing_expense": 527594, "net_income": 1772649, "net_profit": 1355053, "operational_expense": 1571502, "product_revenue": 1876829, "quarter": 3, "rd_expense": 364142, "revenue": 4698846, "salaries_expense": 1207411, "service_revenue": 2822017 }, { "depreciation": 275735, "expenses": 2942554, "income_tax": 456251, "marketing_expense": 522741, "net_income": 1759614, "net_profit": 1303363, "operational_expense": 1658139, "product_revenue": 994590, "quarter": 4, "rd_expense": 527829, "revenue": 4702168, "salaries_expense": 898559, "service_revenue": 3707578 } ], "market_conditions": { "gdp_growth": [ -0.009841324047697192, -0.02187770265248681, -0.018212549203612805, -0.0032124502359648192 ], "inflation_rate": [ 0.024371215776782626, 0.033044597797824204, 0.026787714851794514, 0.03212750710428926 ], "interest_rate": [ 0.05404838286292419, 0.04857614445309691, 0.05349166548339196, 0.05288457838592407 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 52454, "billable_hours_per_employee": 99, "client_concentration": 0.37, "client_retention_rate": 0.73, "employee_utilization_rate": 0.71, "gross_billings": 5542358, "net_revenue": 4511171, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 7420 }, { "average_project_size": 178382, "billable_hours_per_employee": 115, "client_concentration": 0.19, "client_retention_rate": 0.86, "employee_utilization_rate": 0.67, "gross_billings": 4929768, "net_revenue": 4476274, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 7362 }, { "average_project_size": 66312, "billable_hours_per_employee": 148, "client_concentration": 0.37, "client_retention_rate": 0.71, "employee_utilization_rate": 0.64, "gross_billings": 5040926, "net_revenue": 4441647, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 7305 }, { "average_project_size": 79978, "billable_hours_per_employee": 83, "client_concentration": 0.21, "client_retention_rate": 0.89, "employee_utilization_rate": 0.61, "gross_billings": 5712994, "net_revenue": 4407287, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 7249 } ], "balance_sheet": [ { "assets": 6029575, "current_assets": 2525790, "current_liabilities": 1433102, "equity": 3664458, "fixed_assets": 3503785, "liabilities": 3514521, "long_term_liabilities": 2081419, "quarter": 1 }, { "assets": 6118295, "current_assets": 1972607, "current_liabilities": 1583028, "equity": 3659944, "fixed_assets": 4145688, "liabilities": 3612305, "long_term_liabilities": 2029277, "quarter": 2 }, { "assets": 6208320, "current_assets": 2657006, "current_liabilities": 1655740, "equity": 3558622, "fixed_assets": 3551314, "liabilities": 3712809, "long_term_liabilities": 2057069, "quarter": 3 }, { "assets": 6299670, "current_assets": 2232158, "current_liabilities": 1690740, "equity": 3555478, "fixed_assets": 4067512, "liabilities": 3816109, "long_term_liabilities": 2125369, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -86272, "financing_cash_flow": -120720, "investing_cash_flow": -196068, "net_cash_flow": 885216, "operating_cash_flow": 1311130, "quarter": 1 }, { "change_in_working_capital": 8775, "financing_cash_flow": 58473, "investing_cash_flow": -275211, "net_cash_flow": 1260335, "operating_cash_flow": 1406158, "quarter": 2 }, { "change_in_working_capital": 41293, "financing_cash_flow": 55981, "investing_cash_flow": -359893, "net_cash_flow": 1021037, "operating_cash_flow": 1350082, "quarter": 3 }, { "change_in_working_capital": -27651, "financing_cash_flow": -94244, "investing_cash_flow": -354181, "net_cash_flow": 1046862, "operating_cash_flow": 1361361, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.748173959192812, "current_ratio": 1.7624635231825787, "debt_to_equity_ratio": 0.9590834442637902, "profit_margin": 0.2547906075828205, "quarter": 1, "return_on_assets": 0.19062769764038096, "return_on_equity": 0.3136627572208496 }, { "asset_turnover_ratio": 0.7316211460872678, "current_ratio": 1.2460973526684305, "debt_to_equity_ratio": 0.9869836806246216, "profit_margin": 0.2577934237269658, "quarter": 2, "return_on_assets": 0.18860712012088335, "return_on_equity": 0.3152928022942428 }, { "asset_turnover_ratio": 0.7154346103293645, "current_ratio": 1.604724171669465, "debt_to_equity_ratio": 1.0433277262940543, "profit_margin": 0.23935062826919834, "quarter": 3, "return_on_assets": 0.17123972346786248, "return_on_equity": 0.2987423221685248 }, { "asset_turnover_ratio": 0.6996060111085184, "current_ratio": 1.3202254634065558, "debt_to_equity_ratio": 1.0733040676949765, "profit_margin": 0.24321470328571748, "quarter": 4, "return_on_assets": 0.17015446840866266, "return_on_equity": 0.3014832323530057 } ], "income_statement": [ { "depreciation": 161726, "expenses": 2943526, "income_tax": 418241, "marketing_expense": 374009, "net_income": 1567645, "net_profit": 1149404, "operational_expense": 1958997, "product_revenue": 1786189, "quarter": 1, "rd_expense": 408337, "revenue": 4511171, "salaries_expense": 898125, "service_revenue": 2724982 }, { "depreciation": 252204, "expenses": 2934184, "income_tax": 388136, "marketing_expense": 386370, "net_income": 1542090, "net_profit": 1153954, "operational_expense": 1853437, "product_revenue": 1547880, "quarter": 2, "rd_expense": 381298, "revenue": 4476274, "salaries_expense": 1338899, "service_revenue": 2928394 }, { "depreciation": 286971, "expenses": 2924872, "income_tax": 453664, "marketing_expense": 300735, "net_income": 1516775, "net_profit": 1063111, "operational_expense": 1942575, "product_revenue": 1762363, "quarter": 3, "rd_expense": 526344, "revenue": 4441647, "salaries_expense": 1046142, "service_revenue": 2679284 }, { "depreciation": 289444, "expenses": 2915589, "income_tax": 419781, "marketing_expense": 465603, "net_income": 1491698, "net_profit": 1071917, "operational_expense": 1821522, "product_revenue": 1503740, "quarter": 4, "rd_expense": 484835, "revenue": 4407287, "salaries_expense": 1279688, "service_revenue": 2903547 } ], "market_conditions": { "gdp_growth": [ -0.012309049480037356, -0.01360777268277658, -0.01747178026520098, -0.011181155220295912 ], "inflation_rate": [ 0.029101186864518316, 0.0316943071370241, 0.02564736207378837, 0.030480499156959034 ], "interest_rate": [ 0.047417811481800846, 0.04767051253316484, 0.05596340923665295, 0.049835101611913214 ], "year": 2011 }, "random_event": { "description": "Morrow, Jackson and Smith Award Nomination in 2011", "impact": -0.08, "type": "Award Nomination" }, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 58017, "billable_hours_per_employee": 154, "client_concentration": 0.14, "client_retention_rate": 0.67, "employee_utilization_rate": 0.68, "gross_billings": 619824, "net_revenue": 544420, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 895 }, { "average_project_size": 140449, "billable_hours_per_employee": 124, "client_concentration": 0.27, "client_retention_rate": 0.6, "employee_utilization_rate": 0.64, "gross_billings": 613058, "net_revenue": 545075, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 897 }, { "average_project_size": 156295, "billable_hours_per_employee": 125, "client_concentration": 0.35, "client_retention_rate": 0.83, "employee_utilization_rate": 0.72, "gross_billings": 691975, "net_revenue": 545732, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 898 }, { "average_project_size": 89672, "billable_hours_per_employee": 152, "client_concentration": 0.13, "client_retention_rate": 0.67, "employee_utilization_rate": 0.65, "gross_billings": 644917, "net_revenue": 546390, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 899 } ], "balance_sheet": [ { "assets": 582409, "current_assets": 244262, "current_liabilities": 97821, "equity": 472152, "fixed_assets": 338147, "liabilities": 238247, "long_term_liabilities": 140426, "quarter": 1 }, { "assets": 592801, "current_assets": 226378, "current_liabilities": 105332, "equity": 487319, "fixed_assets": 366423, "liabilities": 244099, "long_term_liabilities": 138767, "quarter": 2 }, { "assets": 603378, "current_assets": 247048, "current_liabilities": 144707, "equity": 481211, "fixed_assets": 356330, "liabilities": 250094, "long_term_liabilities": 105387, "quarter": 3 }, { "assets": 614143, "current_assets": 252942, "current_liabilities": 124497, "equity": 480822, "fixed_assets": 361201, "liabilities": 256236, "long_term_liabilities": 131739, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 57414, "financing_cash_flow": -88971, "investing_cash_flow": -174159, "net_cash_flow": -152383, "operating_cash_flow": 159608, "quarter": 1 }, { "change_in_working_capital": 10853, "financing_cash_flow": -192558, "investing_cash_flow": -499252, "net_cash_flow": -84835, "operating_cash_flow": 172654, "quarter": 2 }, { "change_in_working_capital": -57352, "financing_cash_flow": -155058, "investing_cash_flow": -149617, "net_cash_flow": -147850, "operating_cash_flow": 152948, "quarter": 3 }, { "change_in_working_capital": 6456, "financing_cash_flow": 92874, "investing_cash_flow": -420882, "net_cash_flow": 8023, "operating_cash_flow": 147800, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9347726425930918, "current_ratio": 2.4970302900195254, "debt_to_equity_ratio": 0.5045980955285586, "profit_margin": 0.23509422872047317, "quarter": 1, "return_on_assets": 0.21975965343942144, "return_on_equity": 0.2710779579457463 }, { "asset_turnover_ratio": 0.9194906891182707, "current_ratio": 2.1491854327269966, "debt_to_equity_ratio": 0.5009018733109113, "profit_margin": 0.2543081227354034, "quarter": 2, "return_on_assets": 0.23383395102234983, "return_on_equity": 0.28444817460431465 }, { "asset_turnover_ratio": 0.9044612166834057, "current_ratio": 1.7072290905070246, "debt_to_equity_ratio": 0.5197179615594822, "profit_margin": 0.23441359495136807, "quarter": 3, "return_on_assets": 0.21201800529684542, "return_on_equity": 0.2658438813742828 }, { "asset_turnover_ratio": 0.8896787881649714, "current_ratio": 2.0317116075086146, "debt_to_equity_ratio": 0.532912387536344, "profit_margin": 0.22495836307399478, "quarter": 4, "return_on_assets": 0.2001406838472473, "return_on_equity": 0.2556351414868704 } ], "income_statement": [ { "depreciation": 31618, "expenses": 369849, "income_tax": 46581, "marketing_expense": 49087, "net_income": 174571, "net_profit": 127990, "operational_expense": 246781, "product_revenue": 171548, "quarter": 1, "rd_expense": 41934, "revenue": 544420, "salaries_expense": 171532, "service_revenue": 372872 }, { "depreciation": 34037, "expenses": 370794, "income_tax": 35664, "marketing_expense": 38869, "net_income": 174281, "net_profit": 138617, "operational_expense": 202781, "product_revenue": 172535, "quarter": 2, "rd_expense": 71350, "revenue": 545075, "salaries_expense": 154243, "service_revenue": 372540 }, { "depreciation": 25021, "expenses": 371741, "income_tax": 46064, "marketing_expense": 44604, "net_income": 173991, "net_profit": 127927, "operational_expense": 251262, "product_revenue": 127077, "quarter": 3, "rd_expense": 73379, "revenue": 545732, "salaries_expense": 119463, "service_revenue": 418655 }, { "depreciation": 24885, "expenses": 372691, "income_tax": 50784, "marketing_expense": 74090, "net_income": 173699, "net_profit": 122915, "operational_expense": 211513, "product_revenue": 143048, "quarter": 4, "rd_expense": 72249, "revenue": 546390, "salaries_expense": 175090, "service_revenue": 403342 } ], "market_conditions": { "gdp_growth": [ -0.004944420983778154, 0.00007332783594145645, 0.009607070680094058, 0.003267900092931675 ], "inflation_rate": [ 0.03779425664204298, 0.03923980523845008, 0.03974210021606248, 0.04030398964305868 ], "interest_rate": [ 0.05117038874553047, 0.05348884587866384, 0.052286771680940536, 0.05466088364865883 ], "year": 2012 }, "random_event": { "description": "Morrow, Jackson and Smith Industry Recognition in 2012", "impact": 0.1, "type": "Industry Recognition" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 166446, "billable_hours_per_employee": 84, "client_concentration": 0.1, "client_retention_rate": 0.86, "employee_utilization_rate": 0.72, "gross_billings": 3970052, "net_revenue": 3574895, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 5880 }, { "average_project_size": 91879, "billable_hours_per_employee": 101, "client_concentration": 0.21, "client_retention_rate": 0.72, "employee_utilization_rate": 0.8, "gross_billings": 4153532, "net_revenue": 3464417, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 5698 }, { "average_project_size": 192460, "billable_hours_per_employee": 92, "client_concentration": 0.26, "client_retention_rate": 0.87, "employee_utilization_rate": 0.69, "gross_billings": 4000777, "net_revenue": 3357355, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 5522 }, { "average_project_size": 152150, "billable_hours_per_employee": 95, "client_concentration": 0.15, "client_retention_rate": 0.76, "employee_utilization_rate": 0.78, "gross_billings": 4108681, "net_revenue": 3253600, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 5351 } ], "balance_sheet": [ { "assets": 4128546, "current_assets": 1309223, "current_liabilities": 1177311, "equity": 2365395, "fixed_assets": 2819323, "liabilities": 2317191, "long_term_liabilities": 1139880, "quarter": 1 }, { "assets": 4272823, "current_assets": 1805352, "current_liabilities": 1095765, "equity": 2470865, "fixed_assets": 2467471, "liabilities": 2337358, "long_term_liabilities": 1241593, "quarter": 2 }, { "assets": 4422142, "current_assets": 1375996, "current_liabilities": 1101323, "equity": 2543812, "fixed_assets": 3046146, "liabilities": 2357700, "long_term_liabilities": 1256377, "quarter": 3 }, { "assets": 4576679, "current_assets": 1848963, "current_liabilities": 1171179, "equity": 2621437, "fixed_assets": 2727716, "liabilities": 2378220, "long_term_liabilities": 1207041, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -95770, "financing_cash_flow": 169120, "investing_cash_flow": -116278, "net_cash_flow": 547745, "operating_cash_flow": 783077, "quarter": 1 }, { "change_in_working_capital": -10738, "financing_cash_flow": -158890, "investing_cash_flow": -328381, "net_cash_flow": 448078, "operating_cash_flow": 698635, "quarter": 2 }, { "change_in_working_capital": -69810, "financing_cash_flow": 49131, "investing_cash_flow": -458800, "net_cash_flow": 341471, "operating_cash_flow": 625818, "quarter": 3 }, { "change_in_working_capital": 95701, "financing_cash_flow": 36293, "investing_cash_flow": -396549, "net_cash_flow": 525943, "operating_cash_flow": 678513, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8658968556968967, "current_ratio": 1.1120451605395685, "debt_to_equity_ratio": 0.9796211626387982, "profit_margin": 0.15498077565914523, "quarter": 1, "return_on_assets": 0.13419736633672, "return_on_equity": 0.23422726436810765 }, { "asset_turnover_ratio": 0.8108028345662809, "current_ratio": 1.6475722440486784, "debt_to_equity_ratio": 0.945967505306846, "profit_margin": 0.15454259692179087, "quarter": 2, "return_on_assets": 0.12530357564542224, "return_on_equity": 0.21668524990236213 }, { "asset_turnover_ratio": 0.7592146520848946, "current_ratio": 1.2494027637668512, "debt_to_equity_ratio": 0.9268373606225617, "profit_margin": 0.14278204121994845, "quarter": 3, "return_on_assets": 0.10840221774877423, "return_on_equity": 0.18844552977971643 }, { "asset_turnover_ratio": 0.7109084993725799, "current_ratio": 1.5787193930219037, "debt_to_equity_ratio": 0.9072199713363319, "profit_margin": 0.13000307351856405, "quarter": 4, "return_on_assets": 0.09242028990890556, "return_on_equity": 0.16135348665636443 } ], "income_statement": [ { "depreciation": 229037, "expenses": 2833574, "income_tax": 187281, "marketing_expense": 433514, "net_income": 741321, "net_profit": 554040, "operational_expense": 1852795, "product_revenue": 1017260, "quarter": 1, "rd_expense": 410955, "revenue": 3574895, "salaries_expense": 1095057, "service_revenue": 2557635 }, { "depreciation": 163235, "expenses": 2782129, "income_tax": 146888, "marketing_expense": 306664, "net_income": 682288, "net_profit": 535400, "operational_expense": 1546941, "product_revenue": 1076067, "quarter": 2, "rd_expense": 432638, "revenue": 3464417, "salaries_expense": 858567, "service_revenue": 2388350 }, { "depreciation": 146448, "expenses": 2731619, "income_tax": 146366, "marketing_expense": 421276, "net_income": 625736, "net_profit": 479370, "operational_expense": 1686098, "product_revenue": 862985, "quarter": 3, "rd_expense": 525814, "revenue": 3357355, "salaries_expense": 1282692, "service_revenue": 2494370 }, { "depreciation": 255535, "expenses": 2682025, "income_tax": 148597, "marketing_expense": 361028, "net_income": 571575, "net_profit": 422978, "operational_expense": 1422162, "product_revenue": 864787, "quarter": 4, "rd_expense": 401209, "revenue": 3253600, "salaries_expense": 1276358, "service_revenue": 2388813 } ], "market_conditions": { "gdp_growth": [ -0.0078047973784614606, 0.0006357025202629544, -0.00917849024846724, 0.003844193924437198 ], "inflation_rate": [ 0.03457512047104814, 0.04245359701767643, 0.03682801016833836, 0.043915040278292065 ], "interest_rate": [ 0.045197137814873486, 0.04612045568481749, 0.04244893128312808, 0.04720580007257596 ], "year": 2013 }, "random_event": { "description": "Morrow, Jackson and Smith Expansion to New Market in 2013", "impact": -0.02, "type": "Expansion to New Market" }, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 175969, "billable_hours_per_employee": 103, "client_concentration": 0.16, "client_retention_rate": 0.66, "employee_utilization_rate": 0.63, "gross_billings": 1235217, "net_revenue": 982885, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 1617 }, { "average_project_size": 56365, "billable_hours_per_employee": 143, "client_concentration": 0.2, "client_retention_rate": 0.6, "employee_utilization_rate": 0.72, "gross_billings": 1257298, "net_revenue": 976222, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 1606 }, { "average_project_size": 138744, "billable_hours_per_employee": 89, "client_concentration": 0.18, "client_retention_rate": 0.65, "employee_utilization_rate": 0.75, "gross_billings": 1069370, "net_revenue": 969604, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 1595 }, { "average_project_size": 185758, "billable_hours_per_employee": 120, "client_concentration": 0.21, "client_retention_rate": 0.86, "employee_utilization_rate": 0.71, "gross_billings": 1250334, "net_revenue": 963032, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 1584 } ], "balance_sheet": [ { "assets": 1410778, "current_assets": 649096, "current_liabilities": 302922, "equity": 919652, "fixed_assets": 761682, "liabilities": 692909, "long_term_liabilities": 389987, "quarter": 1 }, { "assets": 1452569, "current_assets": 663019, "current_liabilities": 286483, "equity": 929023, "fixed_assets": 789550, "liabilities": 709054, "long_term_liabilities": 422571, "quarter": 2 }, { "assets": 1495599, "current_assets": 717112, "current_liabilities": 365637, "equity": 971670, "fixed_assets": 778487, "liabilities": 725575, "long_term_liabilities": 359938, "quarter": 3 }, { "assets": 1539904, "current_assets": 524176, "current_liabilities": 339751, "equity": 992344, "fixed_assets": 1015728, "liabilities": 742481, "long_term_liabilities": 402730, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -97110, "financing_cash_flow": 163789, "investing_cash_flow": -102733, "net_cash_flow": -27015, "operating_cash_flow": 253177, "quarter": 1 }, { "change_in_working_capital": -50935, "financing_cash_flow": 173858, "investing_cash_flow": -350424, "net_cash_flow": -499171, "operating_cash_flow": 225191, "quarter": 2 }, { "change_in_working_capital": 26802, "financing_cash_flow": 105567, "investing_cash_flow": -472046, "net_cash_flow": -164814, "operating_cash_flow": 247460, "quarter": 3 }, { "change_in_working_capital": -56663, "financing_cash_flow": -109025, "investing_cash_flow": -349381, "net_cash_flow": 97157, "operating_cash_flow": 264756, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6966971415772006, "current_ratio": 2.142782630512145, "debt_to_equity_ratio": 0.7534469560224955, "profit_margin": 0.20529665220244483, "quarter": 1, "return_on_assets": 0.14302959076481203, "return_on_equity": 0.2194123429297169 }, { "asset_turnover_ratio": 0.672065836459404, "current_ratio": 2.314339768851904, "debt_to_equity_ratio": 0.7632254529758682, "profit_margin": 0.19002644890199155, "quarter": 2, "return_on_assets": 0.12771028433072715, "return_on_equity": 0.19968073987403973 }, { "asset_turnover_ratio": 0.6483047929291207, "current_ratio": 1.9612675960036867, "debt_to_equity_ratio": 0.7467298568444019, "profit_margin": 0.2079673763722097, "quarter": 3, "return_on_assets": 0.13482624687499792, "return_on_equity": 0.207525188592835 }, { "asset_turnover_ratio": 0.6253844395494784, "current_ratio": 1.5428240093480226, "debt_to_equity_ratio": 0.7482092903267415, "profit_margin": 0.2024034507679911, "quarter": 4, "return_on_assets": 0.12657996862142057, "return_on_equity": 0.1964248284868957 } ], "income_statement": [ { "depreciation": 51394, "expenses": 728380, "income_tax": 52722, "marketing_expense": 127907, "net_income": 254505, "net_profit": 201783, "operational_expense": 393047, "product_revenue": 261828, "quarter": 1, "rd_expense": 106560, "revenue": 982885, "salaries_expense": 294405, "service_revenue": 721057 }, { "depreciation": 39683, "expenses": 721355, "income_tax": 69359, "marketing_expense": 111764, "net_income": 254867, "net_profit": 185508, "operational_expense": 445425, "product_revenue": 369843, "quarter": 2, "rd_expense": 131715, "revenue": 976222, "salaries_expense": 338137, "service_revenue": 606379 }, { "depreciation": 45814, "expenses": 714399, "income_tax": 53559, "marketing_expense": 97001, "net_income": 255205, "net_profit": 201646, "operational_expense": 457018, "product_revenue": 244643, "quarter": 3, "rd_expense": 139933, "revenue": 969604, "salaries_expense": 245040, "service_revenue": 724961 }, { "depreciation": 69835, "expenses": 707509, "income_tax": 60602, "marketing_expense": 92735, "net_income": 255523, "net_profit": 194921, "operational_expense": 426740, "product_revenue": 379331, "quarter": 4, "rd_expense": 125252, "revenue": 963032, "salaries_expense": 349995, "service_revenue": 583701 } ], "market_conditions": { "gdp_growth": [ 0.003937179499515558, 0.011554186089117067, -0.003491210653303229, 0.0014184600878411682 ], "inflation_rate": [ 0.019758112639121986, 0.024480483059960017, 0.019711650158658663, 0.01885262878395669 ], "interest_rate": [ 0.051624119567167476, 0.04525018144907272, 0.046799108368136236, 0.05031165180109794 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 152469, "billable_hours_per_employee": 125, "client_concentration": 0.27, "client_retention_rate": 0.7, "employee_utilization_rate": 0.75, "gross_billings": 2215914, "net_revenue": 1809171, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 2976 }, { "average_project_size": 190801, "billable_hours_per_employee": 119, "client_concentration": 0.23, "client_retention_rate": 0.76, "employee_utilization_rate": 0.77, "gross_billings": 2061174, "net_revenue": 1771658, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 2914 }, { "average_project_size": 166208, "billable_hours_per_employee": 83, "client_concentration": 0.39, "client_retention_rate": 0.73, "employee_utilization_rate": 0.76, "gross_billings": 2177893, "net_revenue": 1734923, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 2853 }, { "average_project_size": 160741, "billable_hours_per_employee": 150, "client_concentration": 0.24, "client_retention_rate": 0.63, "employee_utilization_rate": 0.74, "gross_billings": 2104165, "net_revenue": 1698950, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 2794 } ], "balance_sheet": [ { "assets": 2474713, "current_assets": 967375, "current_liabilities": 616031, "equity": 1811395, "fixed_assets": 1507338, "liabilities": 1210258, "long_term_liabilities": 594227, "quarter": 1 }, { "assets": 2526958, "current_assets": 1155841, "current_liabilities": 605388, "equity": 1819454, "fixed_assets": 1371117, "liabilities": 1240291, "long_term_liabilities": 634903, "quarter": 2 }, { "assets": 2580306, "current_assets": 1153122, "current_liabilities": 548151, "equity": 1808054, "fixed_assets": 1427184, "liabilities": 1271070, "long_term_liabilities": 722919, "quarter": 3 }, { "assets": 2634781, "current_assets": 1015310, "current_liabilities": 580954, "equity": 1832848, "fixed_assets": 1619471, "liabilities": 1302613, "long_term_liabilities": 721659, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -25560, "financing_cash_flow": 64832, "investing_cash_flow": -411756, "net_cash_flow": 94301, "operating_cash_flow": 609023, "quarter": 1 }, { "change_in_working_capital": -42757, "financing_cash_flow": 41828, "investing_cash_flow": -235539, "net_cash_flow": 441520, "operating_cash_flow": 589409, "quarter": 2 }, { "change_in_working_capital": 92969, "financing_cash_flow": -149877, "investing_cash_flow": -382039, "net_cash_flow": 92920, "operating_cash_flow": 599949, "quarter": 3 }, { "change_in_working_capital": -52862, "financing_cash_flow": 88902, "investing_cash_flow": -251827, "net_cash_flow": 433925, "operating_cash_flow": 558483, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7310629555831323, "current_ratio": 1.5703349344432342, "debt_to_equity_ratio": 0.668135884221829, "profit_margin": 0.3023152593093743, "quarter": 1, "return_on_assets": 0.22101148698859222, "return_on_equity": 0.30194408177123155 }, { "asset_turnover_ratio": 0.7011030654249101, "current_ratio": 1.909256542911323, "debt_to_equity_ratio": 0.6816830763514768, "profit_margin": 0.3007279057244683, "quarter": 2, "return_on_assets": 0.21084125656223807, "return_on_equity": 0.29282795827759317 }, { "asset_turnover_ratio": 0.6723710288624682, "current_ratio": 2.1036575688085946, "debt_to_equity_ratio": 0.7030044456636804, "profit_margin": 0.28751593010179705, "quarter": 3, "return_on_assets": 0.19331738173689478, "return_on_equity": 0.2758866715264035 }, { "asset_turnover_ratio": 0.6448164003004424, "current_ratio": 1.7476598835708164, "debt_to_equity_ratio": 0.7107043246357582, "profit_margin": 0.29469966744165516, "quarter": 4, "return_on_assets": 0.19002717872946556, "return_on_equity": 0.27317049749897426 } ], "income_statement": [ { "depreciation": 62083, "expenses": 1087089, "income_tax": 175142, "marketing_expense": 146325, "net_income": 722082, "net_profit": 546940, "operational_expense": 575129, "product_revenue": 699672, "quarter": 1, "rd_expense": 165295, "revenue": 1809171, "salaries_expense": 418013, "service_revenue": 1109499 }, { "depreciation": 56622, "expenses": 1070010, "income_tax": 168861, "marketing_expense": 207076, "net_income": 701648, "net_profit": 532787, "operational_expense": 554955, "product_revenue": 605738, "quarter": 2, "rd_expense": 163872, "revenue": 1771658, "salaries_expense": 447086, "service_revenue": 1165920 }, { "depreciation": 101131, "expenses": 1053200, "income_tax": 182905, "marketing_expense": 188110, "net_income": 681723, "net_profit": 498818, "operational_expense": 599266, "product_revenue": 348604, "quarter": 3, "rd_expense": 145922, "revenue": 1734923, "salaries_expense": 326685, "service_revenue": 1386319 }, { "depreciation": 57803, "expenses": 1036654, "income_tax": 161616, "marketing_expense": 153347, "net_income": 662296, "net_profit": 500680, "operational_expense": 705096, "product_revenue": 553057, "quarter": 4, "rd_expense": 179388, "revenue": 1698950, "salaries_expense": 416401, "service_revenue": 1145893 } ], "market_conditions": { "gdp_growth": [ 0.01584215918874287, 0.014701379659347128, 0.013885842930126983, 0.013138301223571127 ], "inflation_rate": [ 0.0299729101007629, 0.026408698800511405, 0.02704952466541447, 0.02558421360643197 ], "interest_rate": [ 0.045319042027881215, 0.04549158723433401, 0.04399925023478172, 0.04062223132796873 ], "year": 2015 }, "random_event": null, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 55967, "billable_hours_per_employee": 110, "client_concentration": 0.28, "client_retention_rate": 0.76, "employee_utilization_rate": 0.74, "gross_billings": 6134974, "net_revenue": 4734976, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 7788 }, { "average_project_size": 167541, "billable_hours_per_employee": 157, "client_concentration": 0.33, "client_retention_rate": 0.87, "employee_utilization_rate": 0.62, "gross_billings": 5221635, "net_revenue": 4740709, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 7797 }, { "average_project_size": 92217, "billable_hours_per_employee": 137, "client_concentration": 0.39, "client_retention_rate": 0.71, "employee_utilization_rate": 0.64, "gross_billings": 5432468, "net_revenue": 4746450, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 7807 }, { "average_project_size": 178232, "billable_hours_per_employee": 113, "client_concentration": 0.15, "client_retention_rate": 0.68, "employee_utilization_rate": 0.64, "gross_billings": 5580782, "net_revenue": 4752198, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 7816 } ], "balance_sheet": [ { "assets": 4918303, "current_assets": 1697998, "current_liabilities": 1382949, "equity": 3467744, "fixed_assets": 3220305, "liabilities": 2543951, "long_term_liabilities": 1161002, "quarter": 1 }, { "assets": 5011184, "current_assets": 1689144, "current_liabilities": 1116343, "equity": 3560843, "fixed_assets": 3322040, "liabilities": 2598071, "long_term_liabilities": 1481728, "quarter": 2 }, { "assets": 5105819, "current_assets": 1714674, "current_liabilities": 1301952, "equity": 3613807, "fixed_assets": 3391145, "liabilities": 2653342, "long_term_liabilities": 1351390, "quarter": 3 }, { "assets": 5202241, "current_assets": 2535831, "current_liabilities": 1295052, "equity": 3600254, "fixed_assets": 2666410, "liabilities": 2709789, "long_term_liabilities": 1414737, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -28728, "financing_cash_flow": -58284, "investing_cash_flow": -257668, "net_cash_flow": 1027864, "operating_cash_flow": 1253291, "quarter": 1 }, { "change_in_working_capital": -30, "financing_cash_flow": 171232, "investing_cash_flow": -136663, "net_cash_flow": 1159993, "operating_cash_flow": 1434422, "quarter": 2 }, { "change_in_working_capital": 66306, "financing_cash_flow": 103904, "investing_cash_flow": -194831, "net_cash_flow": 1000158, "operating_cash_flow": 1453911, "quarter": 3 }, { "change_in_working_capital": -91704, "financing_cash_flow": -154172, "investing_cash_flow": -327109, "net_cash_flow": 1109333, "operating_cash_flow": 1403911, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9627255579820926, "current_ratio": 1.2278095576915706, "debt_to_equity_ratio": 0.7336040376682939, "profit_margin": 0.2309181714965398, "quarter": 1, "return_on_assets": 0.22231082550221082, "return_on_equity": 0.31530355181928077 }, { "asset_turnover_ratio": 0.9460257296479235, "current_ratio": 1.5131048432247078, "debt_to_equity_ratio": 0.7296224517621248, "profit_margin": 0.2421009178163013, "quarter": 2, "return_on_assets": 0.22903369742559843, "return_on_equity": 0.3223197428249434 }, { "asset_turnover_ratio": 0.9296157971914006, "current_ratio": 1.3170024701371479, "debt_to_equity_ratio": 0.7342234933962992, "profit_margin": 0.2446733874790633, "quarter": 3, "return_on_assets": 0.22745224615286988, "return_on_equity": 0.32135916500244754 }, { "asset_turnover_ratio": 0.9134905514757967, "current_ratio": 1.9580920302814095, "debt_to_equity_ratio": 0.7526660618945219, "profit_margin": 0.23311360343150686, "quarter": 4, "return_on_assets": 0.21294707415515737, "return_on_equity": 0.30770106775799705 } ], "income_statement": [ { "depreciation": 159899, "expenses": 3184041, "income_tax": 457543, "marketing_expense": 446308, "net_income": 1550935, "net_profit": 1093392, "operational_expense": 1809329, "product_revenue": 972936, "quarter": 1, "rd_expense": 625471, "revenue": 4734976, "salaries_expense": 1468448, "service_revenue": 3762040 }, { "depreciation": 286692, "expenses": 3210371, "income_tax": 382608, "marketing_expense": 523447, "net_income": 1530338, "net_profit": 1147730, "operational_expense": 2116013, "product_revenue": 1205450, "quarter": 2, "rd_expense": 391173, "revenue": 4740709, "salaries_expense": 1604946, "service_revenue": 3535259 }, { "depreciation": 292581, "expenses": 3236919, "income_tax": 348201, "marketing_expense": 602676, "net_income": 1509531, "net_profit": 1161330, "operational_expense": 1747614, "product_revenue": 1419867, "quarter": 3, "rd_expense": 435661, "revenue": 4746450, "salaries_expense": 1237338, "service_revenue": 3326583 }, { "depreciation": 296109, "expenses": 3263687, "income_tax": 380709, "marketing_expense": 519708, "net_income": 1488511, "net_profit": 1107802, "operational_expense": 1695687, "product_revenue": 1470313, "quarter": 4, "rd_expense": 503639, "revenue": 4752198, "salaries_expense": 1037837, "service_revenue": 3281885 } ], "market_conditions": { "gdp_growth": [ 0.0003025215656092383, -0.007443224285674267, 0.0008933572125846556, 0.0031994350017286923 ], "inflation_rate": [ 0.02544599575560004, 0.02640214730776412, 0.02290924507715893, 0.02468843863635426 ], "interest_rate": [ 0.0460279317887168, 0.03899364476915895, 0.04698628810739931, 0.04436411358055929 ], "year": 2016 }, "random_event": null, "year": 2016 }, { "advertising_kpis": [ { "average_project_size": 115667, "billable_hours_per_employee": 120, "client_concentration": 0.23, "client_retention_rate": 0.87, "employee_utilization_rate": 0.77, "gross_billings": 1485210, "net_revenue": 1225519, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 2016 }, { "average_project_size": 183354, "billable_hours_per_employee": 139, "client_concentration": 0.26, "client_retention_rate": 0.75, "employee_utilization_rate": 0.78, "gross_billings": 1464046, "net_revenue": 1211591, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 1993 }, { "average_project_size": 183844, "billable_hours_per_employee": 133, "client_concentration": 0.35, "client_retention_rate": 0.75, "employee_utilization_rate": 0.68, "gross_billings": 1487781, "net_revenue": 1197821, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 1970 }, { "average_project_size": 96018, "billable_hours_per_employee": 148, "client_concentration": 0.19, "client_retention_rate": 0.64, "employee_utilization_rate": 0.75, "gross_billings": 1509676, "net_revenue": 1184209, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 1948 } ], "balance_sheet": [ { "assets": 1481354, "current_assets": 715139, "current_liabilities": 310572, "equity": 1085155, "fixed_assets": 766215, "liabilities": 644808, "long_term_liabilities": 334236, "quarter": 1 }, { "assets": 1508814, "current_assets": 577163, "current_liabilities": 344319, "equity": 1104275, "fixed_assets": 931651, "liabilities": 657570, "long_term_liabilities": 313251, "quarter": 2 }, { "assets": 1536782, "current_assets": 481175, "current_liabilities": 379372, "equity": 1112166, "fixed_assets": 1055607, "liabilities": 670585, "long_term_liabilities": 291213, "quarter": 3 }, { "assets": 1565270, "current_assets": 725640, "current_liabilities": 382622, "equity": 1130855, "fixed_assets": 839630, "liabilities": 683858, "long_term_liabilities": 301236, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 20124, "financing_cash_flow": -187887, "investing_cash_flow": -417442, "net_cash_flow": 258406, "operating_cash_flow": 294303, "quarter": 1 }, { "change_in_working_capital": -44154, "financing_cash_flow": 173868, "investing_cash_flow": -191820, "net_cash_flow": 167062, "operating_cash_flow": 312753, "quarter": 2 }, { "change_in_working_capital": 62604, "financing_cash_flow": -6484, "investing_cash_flow": -456142, "net_cash_flow": -117769, "operating_cash_flow": 323477, "quarter": 3 }, { "change_in_working_capital": -33620, "financing_cash_flow": -45885, "investing_cash_flow": -398960, "net_cash_flow": 78287, "operating_cash_flow": 332163, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8272965138650181, "current_ratio": 2.302651237072241, "debt_to_equity_ratio": 0.5942082006717935, "profit_margin": 0.2028601759744239, "quarter": 1, "return_on_assets": 0.167825516385685, "return_on_equity": 0.22909999032396294 }, { "asset_turnover_ratio": 0.8030088533112762, "current_ratio": 1.676244993741269, "debt_to_equity_ratio": 0.5954766702134885, "profit_margin": 0.2088419276802155, "quarter": 2, "return_on_assets": 0.16770191686980634, "return_on_equity": 0.22913766951167056 }, { "asset_turnover_ratio": 0.7794345587077413, "current_ratio": 1.2683461088324917, "debt_to_equity_ratio": 0.6029540554197844, "profit_margin": 0.20534704267165127, "quarter": 3, "return_on_assets": 0.16005458158671823, "return_on_equity": 0.22116212867503593 }, { "asset_turnover_ratio": 0.7565525436506162, "current_ratio": 1.8964931446701967, "debt_to_equity_ratio": 0.6047265122407383, "profit_margin": 0.21064102704843488, "quarter": 4, "return_on_assets": 0.15936100481067164, "return_on_equity": 0.22057911933890728 } ], "income_statement": [ { "depreciation": 45694, "expenses": 876527, "income_tax": 100383, "marketing_expense": 143289, "net_income": 348992, "net_profit": 248609, "operational_expense": 577306, "product_revenue": 345431, "quarter": 1, "rd_expense": 90711, "revenue": 1225519, "salaries_expense": 337610, "service_revenue": 880088 }, { "depreciation": 59722, "expenses": 865264, "income_tax": 93296, "marketing_expense": 149660, "net_income": 346327, "net_profit": 253031, "operational_expense": 469902, "product_revenue": 259642, "quarter": 2, "rd_expense": 124007, "revenue": 1211591, "salaries_expense": 277114, "service_revenue": 951949 }, { "depreciation": 77508, "expenses": 854146, "income_tax": 97706, "marketing_expense": 158245, "net_income": 343675, "net_profit": 245969, "operational_expense": 476539, "product_revenue": 303513, "quarter": 3, "rd_expense": 150451, "revenue": 1197821, "salaries_expense": 346391, "service_revenue": 894308 }, { "depreciation": 82720, "expenses": 843171, "income_tax": 91595, "marketing_expense": 153588, "net_income": 341038, "net_profit": 249443, "operational_expense": 558860, "product_revenue": 346791, "quarter": 4, "rd_expense": 143686, "revenue": 1184209, "salaries_expense": 404149, "service_revenue": 837418 } ], "market_conditions": { "gdp_growth": [ -0.025270878444689424, -0.020087301778354508, -0.023994155686852023, -0.006495601288835565 ], "inflation_rate": [ 0.03211439097652799, 0.03271572850831267, 0.03726782379058634, 0.030084459527034733 ], "interest_rate": [ 0.04787077563489044, 0.05071795413238789, 0.046464865497075805, 0.05007591462565837 ], "year": 2017 }, "random_event": null, "year": 2017 }, { "advertising_kpis": [ { "average_project_size": 100984, "billable_hours_per_employee": 157, "client_concentration": 0.15, "client_retention_rate": 0.67, "employee_utilization_rate": 0.63, "gross_billings": 2971248, "net_revenue": 2432400, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 4001 }, { "average_project_size": 105490, "billable_hours_per_employee": 141, "client_concentration": 0.19, "client_retention_rate": 0.62, "employee_utilization_rate": 0.74, "gross_billings": 3098593, "net_revenue": 2419699, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 3980 }, { "average_project_size": 157799, "billable_hours_per_employee": 114, "client_concentration": 0.32, "client_retention_rate": 0.8, "employee_utilization_rate": 0.71, "gross_billings": 2660539, "net_revenue": 2407064, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 3959 }, { "average_project_size": 90907, "billable_hours_per_employee": 132, "client_concentration": 0.22, "client_retention_rate": 0.79, "employee_utilization_rate": 0.76, "gross_billings": 2788741, "net_revenue": 2394496, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 3938 } ], "balance_sheet": [ { "assets": 2759390, "current_assets": 992157, "current_liabilities": 669315, "equity": 2337092, "fixed_assets": 1767233, "liabilities": 1127723, "long_term_liabilities": 458408, "quarter": 1 }, { "assets": 2817588, "current_assets": 1388336, "current_liabilities": 515307, "equity": 2425550, "fixed_assets": 1429252, "liabilities": 1152769, "long_term_liabilities": 637462, "quarter": 2 }, { "assets": 2877013, "current_assets": 1365853, "current_liabilities": 651124, "equity": 2420792, "fixed_assets": 1511160, "liabilities": 1178372, "long_term_liabilities": 527248, "quarter": 3 }, { "assets": 2937692, "current_assets": 901373, "current_liabilities": 636228, "equity": 2475708, "fixed_assets": 2036319, "liabilities": 1204543, "long_term_liabilities": 568315, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -47870, "financing_cash_flow": -142907, "investing_cash_flow": -233005, "net_cash_flow": 387678, "operating_cash_flow": 814490, "quarter": 1 }, { "change_in_working_capital": 60853, "financing_cash_flow": 120259, "investing_cash_flow": -142862, "net_cash_flow": 462932, "operating_cash_flow": 858589, "quarter": 2 }, { "change_in_working_capital": -57743, "financing_cash_flow": 1204, "investing_cash_flow": -202529, "net_cash_flow": 493166, "operating_cash_flow": 817669, "quarter": 3 }, { "change_in_working_capital": 80532, "financing_cash_flow": 186069, "investing_cash_flow": -145769, "net_cash_flow": 155658, "operating_cash_flow": 834967, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8814991719184313, "current_ratio": 1.4823468770309944, "debt_to_equity_ratio": 0.48253256611207435, "profit_margin": 0.2900119223811873, "quarter": 1, "return_on_assets": 0.255645269425489, "return_on_equity": 0.3018387808438863 }, { "asset_turnover_ratio": 0.8587838250304871, "current_ratio": 2.694192005930445, "debt_to_equity_ratio": 0.47526086866896167, "profit_margin": 0.3143907568668665, "quarter": 2, "return_on_assets": 0.2699936967363575, "return_on_equity": 0.3136323720393313 }, { "asset_turnover_ratio": 0.8366538489746136, "current_ratio": 2.097684926373471, "debt_to_equity_ratio": 0.48677127155079825, "profit_margin": 0.300013211115284, "quarter": 3, "return_on_assets": 0.2510072078228357, "return_on_equity": 0.2983118747913906 }, { "asset_turnover_ratio": 0.8150942985173395, "current_ratio": 1.416745254845747, "debt_to_equity_ratio": 0.48654485908677436, "profit_margin": 0.31011077070080717, "quarter": 4, "return_on_assets": 0.2527695211070459, "return_on_equity": 0.29993803792692836 } ], "income_statement": [ { "depreciation": 109065, "expenses": 1473265, "income_tax": 253710, "marketing_expense": 168439, "net_income": 959135, "net_profit": 705425, "operational_expense": 1011550, "product_revenue": 908480, "quarter": 1, "rd_expense": 270008, "revenue": 2432400, "salaries_expense": 548588, "service_revenue": 1523920 }, { "depreciation": 97858, "expenses": 1463133, "income_tax": 195835, "marketing_expense": 196558, "net_income": 956566, "net_profit": 760731, "operational_expense": 872866, "product_revenue": 927729, "quarter": 2, "rd_expense": 243853, "revenue": 2419699, "salaries_expense": 698422, "service_revenue": 1491970 }, { "depreciation": 95518, "expenses": 1453071, "income_tax": 231842, "marketing_expense": 248916, "net_income": 953993, "net_profit": 722151, "operational_expense": 931635, "product_revenue": 799829, "quarter": 3, "rd_expense": 286550, "revenue": 2407064, "salaries_expense": 534556, "service_revenue": 1607235 }, { "depreciation": 92408, "expenses": 1443078, "income_tax": 208859, "marketing_expense": 205596, "net_income": 951418, "net_profit": 742559, "operational_expense": 978113, "product_revenue": 532687, "quarter": 4, "rd_expense": 185358, "revenue": 2394496, "salaries_expense": 519174, "service_revenue": 1861809 } ], "market_conditions": { "gdp_growth": [ -0.0006678642878585267, 0.0002941467984025909, 0.0038083658930083593, -0.0058384827898244965 ], "inflation_rate": [ 0.03013552375426612, 0.02483020840776391, 0.032215543754475995, 0.03295332557379141 ], "interest_rate": [ 0.056257947437173085, 0.06113140047725722, 0.058299221513309726, 0.05508950523621818 ], "year": 2018 }, "random_event": { "description": "Morrow, Jackson and Smith Partnership with Major Brand in 2018", "impact": 0.08, "type": "Partnership with Major Brand" }, "year": 2018 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Poor", "founding_year": 2001, "industry": "Advertising", "location": "West Teresa", "name": "Snyder, Vaughn and Estrada", "num_employees": 102, "region": "Middle East & Africa", "revenue_size": "Small", "website": "www.snyder,vaughnandestrada.com" }

[ { "advertising_kpis": [ { "average_project_size": 61072, "billable_hours_per_employee": 141, "client_concentration": 0.31, "client_retention_rate": 0.71, "employee_utilization_rate": 0.79, "gross_billings": 1017188, "net_revenue": 920135, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 9021 }, { "average_project_size": 105810, "billable_hours_per_employee": 85, "client_concentration": 0.22, "client_retention_rate": 0.79, "employee_utilization_rate": 0.79, "gross_billings": 1075916, "net_revenue": 906382, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 8886 }, { "average_project_size": 122783, "billable_hours_per_employee": 159, "client_concentration": 0.33, "client_retention_rate": 0.61, "employee_utilization_rate": 0.65, "gross_billings": 1009726, "net_revenue": 892836, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 8753 }, { "average_project_size": 183952, "billable_hours_per_employee": 152, "client_concentration": 0.13, "client_retention_rate": 0.62, "employee_utilization_rate": 0.65, "gross_billings": 1080167, "net_revenue": 879492, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 8622 } ], "balance_sheet": [ { "assets": 1241123, "current_assets": 412360, "current_liabilities": 285967, "equity": 923871, "fixed_assets": 828763, "liabilities": 528115, "long_term_liabilities": 242148, "quarter": 1 }, { "assets": 1276985, "current_assets": 618281, "current_liabilities": 240836, "equity": 942207, "fixed_assets": 658704, "liabilities": 540793, "long_term_liabilities": 299957, "quarter": 2 }, { "assets": 1313883, "current_assets": 400322, "current_liabilities": 323298, "equity": 970693, "fixed_assets": 913561, "liabilities": 553776, "long_term_liabilities": 230478, "quarter": 3 }, { "assets": 1351847, "current_assets": 667951, "current_liabilities": 254382, "equity": 998972, "fixed_assets": 683896, "liabilities": 567071, "long_term_liabilities": 312689, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -45125, "financing_cash_flow": 98749, "investing_cash_flow": -315651, "net_cash_flow": -37931, "operating_cash_flow": 266096, "quarter": 1 }, { "change_in_working_capital": -54107, "financing_cash_flow": -173528, "investing_cash_flow": -417976, "net_cash_flow": -101549, "operating_cash_flow": 258301, "quarter": 2 }, { "change_in_working_capital": -23317, "financing_cash_flow": 17550, "investing_cash_flow": -496632, "net_cash_flow": -30444, "operating_cash_flow": 250535, "quarter": 3 }, { "change_in_working_capital": -69730, "financing_cash_flow": -192917, "investing_cash_flow": -385181, "net_cash_flow": 16123, "operating_cash_flow": 256974, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7413729340282953, "current_ratio": 1.4419845646525649, "debt_to_equity_ratio": 0.5716328361860044, "profit_margin": 0.22916528552875393, "quarter": 1, "return_on_assets": 0.16989694010988435, "return_on_equity": 0.22823857443301068 }, { "asset_turnover_ratio": 0.7097828087252396, "current_ratio": 2.567228321347307, "debt_to_equity_ratio": 0.5739641076748527, "profit_margin": 0.22729379003554792, "quarter": 2, "return_on_assets": 0.16132922469723607, "return_on_equity": 0.21865152774284208 }, { "asset_turnover_ratio": 0.6795399590374486, "current_ratio": 1.2382445916770286, "debt_to_equity_ratio": 0.5704955119692838, "profit_margin": 0.23586190520991537, "quarter": 3, "return_on_assets": 0.16027758940484046, "return_on_equity": 0.21694397713798286 }, { "asset_turnover_ratio": 0.6505854582656173, "current_ratio": 2.6257793397331572, "debt_to_equity_ratio": 0.5676545488762448, "profit_margin": 0.24354513742023803, "quarter": 4, "return_on_assets": 0.1584469248369083, "return_on_equity": 0.21441642007984207 } ], "income_statement": [ { "depreciation": 55233, "expenses": 632446, "income_tax": 76826, "marketing_expense": 88475, "net_income": 287689, "net_profit": 210863, "operational_expense": 439211, "product_revenue": 352131, "quarter": 1, "rd_expense": 122089, "revenue": 920135, "salaries_expense": 224635, "service_revenue": 568004 }, { "depreciation": 52286, "expenses": 623634, "income_tax": 76733, "marketing_expense": 65088, "net_income": 282748, "net_profit": 206015, "operational_expense": 411488, "product_revenue": 273281, "quarter": 2, "rd_expense": 65200, "revenue": 906382, "salaries_expense": 226357, "service_revenue": 633101 }, { "depreciation": 39949, "expenses": 614946, "income_tax": 67304, "marketing_expense": 87586, "net_income": 277890, "net_profit": 210586, "operational_expense": 386605, "product_revenue": 261627, "quarter": 3, "rd_expense": 68752, "revenue": 892836, "salaries_expense": 270376, "service_revenue": 631209 }, { "depreciation": 42778, "expenses": 606379, "income_tax": 58917, "marketing_expense": 68121, "net_income": 273113, "net_profit": 214196, "operational_expense": 365094, "product_revenue": 243030, "quarter": 4, "rd_expense": 81504, "revenue": 879492, "salaries_expense": 226841, "service_revenue": 636462 } ], "market_conditions": { "gdp_growth": [ 0.005261278918802249, 0.006014982080954892, -0.0023889346472263286, -0.006587879965579078 ], "inflation_rate": [ 0.0213591791121203, 0.021770207971423386, 0.02640364526334471, 0.030481242162627823 ], "interest_rate": [ 0.051074827875160884, 0.05074508934344494, 0.05382582168471423, 0.05210623275232315 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 116898, "billable_hours_per_employee": 84, "client_concentration": 0.24, "client_retention_rate": 0.83, "employee_utilization_rate": 0.74, "gross_billings": 1094917, "net_revenue": 969553, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 9505 }, { "average_project_size": 168556, "billable_hours_per_employee": 146, "client_concentration": 0.26, "client_retention_rate": 0.77, "employee_utilization_rate": 0.8, "gross_billings": 1222283, "net_revenue": 968766, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 9498 }, { "average_project_size": 175524, "billable_hours_per_employee": 123, "client_concentration": 0.13, "client_retention_rate": 0.6, "employee_utilization_rate": 0.7, "gross_billings": 1073761, "net_revenue": 967980, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 9490 }, { "average_project_size": 150121, "billable_hours_per_employee": 134, "client_concentration": 0.14, "client_retention_rate": 0.66, "employee_utilization_rate": 0.73, "gross_billings": 1106344, "net_revenue": 967195, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 9482 } ], "balance_sheet": [ { "assets": 1165563, "current_assets": 408842, "current_liabilities": 366064, "equity": 772210, "fixed_assets": 756721, "liabilities": 616661, "long_term_liabilities": 250597, "quarter": 1 }, { "assets": 1181570, "current_assets": 447636, "current_liabilities": 364692, "equity": 798850, "fixed_assets": 733934, "liabilities": 624332, "long_term_liabilities": 259640, "quarter": 2 }, { "assets": 1197798, "current_assets": 541372, "current_liabilities": 254085, "equity": 782577, "fixed_assets": 656426, "liabilities": 632099, "long_term_liabilities": 378014, "quarter": 3 }, { "assets": 1214248, "current_assets": 522102, "current_liabilities": 325777, "equity": 786516, "fixed_assets": 692146, "liabilities": 639962, "long_term_liabilities": 314185, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 33827, "financing_cash_flow": -149372, "investing_cash_flow": -346910, "net_cash_flow": 9470, "operating_cash_flow": 282416, "quarter": 1 }, { "change_in_working_capital": 75446, "financing_cash_flow": -40884, "investing_cash_flow": -476840, "net_cash_flow": -30517, "operating_cash_flow": 308067, "quarter": 2 }, { "change_in_working_capital": -2205, "financing_cash_flow": 125274, "investing_cash_flow": -485528, "net_cash_flow": -144969, "operating_cash_flow": 252509, "quarter": 3 }, { "change_in_working_capital": -18967, "financing_cash_flow": -9147, "investing_cash_flow": -129662, "net_cash_flow": 113898, "operating_cash_flow": 271781, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8318323419669292, "current_ratio": 1.116859346999432, "debt_to_equity_ratio": 0.798566452130897, "profit_margin": 0.23032057040718765, "quarter": 1, "return_on_assets": 0.19158809948496994, "return_on_equity": 0.2891804042941687 }, { "asset_turnover_ratio": 0.8198972553466998, "current_ratio": 1.2274357540061203, "debt_to_equity_ratio": 0.7815384615384615, "profit_margin": 0.24940181633129155, "quarter": 2, "return_on_assets": 0.20448386468850765, "return_on_equity": 0.30244977154659825 }, { "asset_turnover_ratio": 0.8081329239153847, "current_ratio": 2.1306728063443336, "debt_to_equity_ratio": 0.8077147680036597, "profit_margin": 0.22405214983780658, "quarter": 3, "return_on_assets": 0.1810639189579545, "return_on_equity": 0.2771331127799565 }, { "asset_turnover_ratio": 0.7965382689532946, "current_ratio": 1.6026361590904208, "debt_to_equity_ratio": 0.8136668548382996, "profit_margin": 0.2194283469207347, "quarter": 4, "return_on_assets": 0.174783075615525, "return_on_equity": 0.2698355786786283 } ], "income_statement": [ { "depreciation": 59108, "expenses": 663396, "income_tax": 82849, "marketing_expense": 116640, "net_income": 306157, "net_profit": 223308, "operational_expense": 374261, "product_revenue": 307827, "quarter": 1, "rd_expense": 94715, "revenue": 969553, "salaries_expense": 214208, "service_revenue": 661726 }, { "depreciation": 66455, "expenses": 666157, "income_tax": 60997, "marketing_expense": 88949, "net_income": 302609, "net_profit": 241612, "operational_expense": 340012, "product_revenue": 259429, "quarter": 2, "rd_expense": 110039, "revenue": 968766, "salaries_expense": 304259, "service_revenue": 709337 }, { "depreciation": 35631, "expenses": 668930, "income_tax": 82172, "marketing_expense": 71393, "net_income": 299050, "net_profit": 216878, "operational_expense": 461110, "product_revenue": 264647, "quarter": 3, "rd_expense": 111815, "revenue": 967980, "salaries_expense": 208725, "service_revenue": 703333 }, { "depreciation": 59551, "expenses": 671714, "income_tax": 83251, "marketing_expense": 116175, "net_income": 295481, "net_profit": 212230, "operational_expense": 425063, "product_revenue": 265131, "quarter": 4, "rd_expense": 128182, "revenue": 967195, "salaries_expense": 253169, "service_revenue": 702064 } ], "market_conditions": { "gdp_growth": [ 0.018077369692242322, -0.0014622000916341051, 0.005648502287634426, 0.0057533037439603295 ], "inflation_rate": [ 0.03128728780378894, 0.03179405327615836, 0.03117850653013447, 0.03407399944982998 ], "interest_rate": [ 0.04703559672081309, 0.04325626760801787, 0.03930338758003926, 0.042435221815501876 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 65760, "billable_hours_per_employee": 145, "client_concentration": 0.14, "client_retention_rate": 0.81, "employee_utilization_rate": 0.67, "gross_billings": 3015318, "net_revenue": 2677704, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 26252 }, { "average_project_size": 150309, "billable_hours_per_employee": 137, "client_concentration": 0.16, "client_retention_rate": 0.79, "employee_utilization_rate": 0.72, "gross_billings": 3016038, "net_revenue": 2626232, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 25747 }, { "average_project_size": 139753, "billable_hours_per_employee": 130, "client_concentration": 0.25, "client_retention_rate": 0.76, "employee_utilization_rate": 0.67, "gross_billings": 3150101, "net_revenue": 2575750, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 25252 }, { "average_project_size": 118712, "billable_hours_per_employee": 103, "client_concentration": 0.13, "client_retention_rate": 0.7, "employee_utilization_rate": 0.65, "gross_billings": 3053418, "net_revenue": 2526238, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 24767 } ], "balance_sheet": [ { "assets": 2933904, "current_assets": 978324, "current_liabilities": 619489, "equity": 2280839, "fixed_assets": 1955580, "liabilities": 1290077, "long_term_liabilities": 670588, "quarter": 1 }, { "assets": 2988452, "current_assets": 1032286, "current_liabilities": 722655, "equity": 2316604, "fixed_assets": 1956166, "liabilities": 1308559, "long_term_liabilities": 585904, "quarter": 2 }, { "assets": 3044015, "current_assets": 1190653, "current_liabilities": 769681, "equity": 2397630, "fixed_assets": 1853362, "liabilities": 1327305, "long_term_liabilities": 557624, "quarter": 3 }, { "assets": 3100610, "current_assets": 1027417, "current_liabilities": 629752, "equity": 2405128, "fixed_assets": 2073193, "liabilities": 1346320, "long_term_liabilities": 716568, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 848, "financing_cash_flow": -115326, "investing_cash_flow": -137886, "net_cash_flow": 321111, "operating_cash_flow": 813293, "quarter": 1 }, { "change_in_working_capital": -41636, "financing_cash_flow": 150876, "investing_cash_flow": -432985, "net_cash_flow": 292783, "operating_cash_flow": 770050, "quarter": 2 }, { "change_in_working_capital": 99562, "financing_cash_flow": 23004, "investing_cash_flow": -390988, "net_cash_flow": 330940, "operating_cash_flow": 811049, "quarter": 3 }, { "change_in_working_capital": -53606, "financing_cash_flow": -22121, "investing_cash_flow": -215178, "net_cash_flow": 815468, "operating_cash_flow": 755517, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9126760793809204, "current_ratio": 1.5792435378190735, "debt_to_equity_ratio": 0.56561510917693, "profit_margin": 0.23789485320259446, "quarter": 1, "return_on_assets": 0.21712094192584352, "return_on_equity": 0.27928845481859965 }, { "asset_turnover_ratio": 0.8787934355311713, "current_ratio": 1.4284630978821153, "debt_to_equity_ratio": 0.5648608912010857, "profit_margin": 0.2424427849481691, "quarter": 2, "return_on_assets": 0.21305712790434647, "return_on_equity": 0.27484671527805354 }, { "asset_turnover_ratio": 0.8461686292610253, "current_ratio": 1.5469434739846768, "debt_to_equity_ratio": 0.5535904205402835, "profit_margin": 0.2643579539939823, "quarter": 3, "return_on_assets": 0.22369140756533723, "return_on_equity": 0.2839971138165605 }, { "asset_turnover_ratio": 0.8147551610812066, "current_ratio": 1.6314628615709041, "debt_to_equity_ratio": 0.5597706234345947, "profit_margin": 0.25763130789735567, "quarter": 4, "return_on_assets": 0.20990643776547196, "return_on_equity": 0.27060430879354447 } ], "income_statement": [ { "depreciation": 176281, "expenses": 1816525, "income_tax": 224167, "marketing_expense": 221463, "net_income": 861179, "net_profit": 637012, "operational_expense": 1226749, "product_revenue": 637850, "quarter": 1, "rd_expense": 310079, "revenue": 2677704, "salaries_expense": 755380, "service_revenue": 2039854 }, { "depreciation": 133339, "expenses": 1768950, "income_tax": 220571, "marketing_expense": 277692, "net_income": 857282, "net_profit": 636711, "operational_expense": 1056776, "product_revenue": 947589, "quarter": 2, "rd_expense": 312105, "revenue": 2626232, "salaries_expense": 830725, "service_revenue": 1678643 }, { "depreciation": 130129, "expenses": 1722621, "income_tax": 172209, "marketing_expense": 254822, "net_income": 853129, "net_profit": 680920, "operational_expense": 1118182, "product_revenue": 691514, "quarter": 3, "rd_expense": 321981, "revenue": 2575750, "salaries_expense": 849251, "service_revenue": 1884236 }, { "depreciation": 104679, "expenses": 1677505, "income_tax": 197895, "marketing_expense": 220834, "net_income": 848733, "net_profit": 650838, "operational_expense": 945339, "product_revenue": 760610, "quarter": 4, "rd_expense": 272849, "revenue": 2526238, "salaries_expense": 754254, "service_revenue": 1765628 } ], "market_conditions": { "gdp_growth": [ 0.005825622808381883, 0.010645348631644663, 0.008106771087460845, 0.014789291697786379 ], "inflation_rate": [ 0.033252928781817855, 0.03481682195339492, 0.03562076420596687, 0.03297442035062348 ], "interest_rate": [ 0.05687010483347415, 0.06190999866869033, 0.06259178253304257, 0.06269681702254423 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 134555, "billable_hours_per_employee": 151, "client_concentration": 0.1, "client_retention_rate": 0.79, "employee_utilization_rate": 0.65, "gross_billings": 4365343, "net_revenue": 3549376, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 34798 }, { "average_project_size": 74417, "billable_hours_per_employee": 123, "client_concentration": 0.13, "client_retention_rate": 0.74, "employee_utilization_rate": 0.68, "gross_billings": 4252542, "net_revenue": 3558784, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 34890 }, { "average_project_size": 126052, "billable_hours_per_employee": 143, "client_concentration": 0.24, "client_retention_rate": 0.87, "employee_utilization_rate": 0.72, "gross_billings": 4489089, "net_revenue": 3568217, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 34983 }, { "average_project_size": 110164, "billable_hours_per_employee": 133, "client_concentration": 0.37, "client_retention_rate": 0.62, "employee_utilization_rate": 0.66, "gross_billings": 4142992, "net_revenue": 3577676, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 35075 } ], "balance_sheet": [ { "assets": 4379468, "current_assets": 1962181, "current_liabilities": 1021015, "equity": 3147241, "fixed_assets": 2417287, "liabilities": 2275916, "long_term_liabilities": 1254901, "quarter": 1 }, { "assets": 4506717, "current_assets": 2184737, "current_liabilities": 966163, "equity": 3209258, "fixed_assets": 2321980, "liabilities": 2307324, "long_term_liabilities": 1341161, "quarter": 2 }, { "assets": 4637664, "current_assets": 1469922, "current_liabilities": 1303436, "equity": 3304625, "fixed_assets": 3167742, "liabilities": 2339167, "long_term_liabilities": 1035731, "quarter": 3 }, { "assets": 4772415, "current_assets": 2357525, "current_liabilities": 1236692, "equity": 3511751, "fixed_assets": 2414890, "liabilities": 2371448, "long_term_liabilities": 1134756, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -65404, "financing_cash_flow": -137866, "investing_cash_flow": -316932, "net_cash_flow": 701686, "operating_cash_flow": 1233734, "quarter": 1 }, { "change_in_working_capital": 17063, "financing_cash_flow": 7189, "investing_cash_flow": -139712, "net_cash_flow": 701882, "operating_cash_flow": 1130739, "quarter": 2 }, { "change_in_working_capital": -29421, "financing_cash_flow": 92241, "investing_cash_flow": -463979, "net_cash_flow": 972295, "operating_cash_flow": 1195824, "quarter": 3 }, { "change_in_working_capital": 44536, "financing_cash_flow": 79951, "investing_cash_flow": -241635, "net_cash_flow": 1310926, "operating_cash_flow": 1259059, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8104582565736295, "current_ratio": 1.9217944888175003, "debt_to_equity_ratio": 0.723146400291557, "profit_margin": 0.29404858769541464, "quarter": 1, "return_on_assets": 0.23831410573156375, "return_on_equity": 0.33162029854084896 }, { "asset_turnover_ratio": 0.7896621864652251, "current_ratio": 2.2612509483389447, "debt_to_equity_ratio": 0.7189587125746824, "profit_margin": 0.28376687093119446, "quarter": 2, "return_on_assets": 0.22407996774592237, "return_on_equity": 0.3146724258379974 }, { "asset_turnover_ratio": 0.7693996374036584, "current_ratio": 1.127728557443557, "debt_to_equity_ratio": 0.7078464273556001, "profit_margin": 0.2819693981616028, "quarter": 3, "return_on_assets": 0.21694715270446502, "return_on_equity": 0.30446056663010174 }, { "asset_turnover_ratio": 0.749657353771623, "current_ratio": 1.9063153962344708, "debt_to_equity_ratio": 0.675289335718848, "profit_margin": 0.31047640982581987, "quarter": 4, "return_on_assets": 0.23275092379853807, "return_on_equity": 0.3163048860810462 } ], "income_statement": [ { "depreciation": 190045, "expenses": 2187209, "income_tax": 318478, "marketing_expense": 432427, "net_income": 1362167, "net_profit": 1043689, "operational_expense": 1337211, "product_revenue": 874513, "quarter": 1, "rd_expense": 251980, "revenue": 3549376, "salaries_expense": 1026832, "service_revenue": 2674863 }, { "depreciation": 120874, "expenses": 2174347, "income_tax": 374572, "marketing_expense": 341515, "net_income": 1384437, "net_profit": 1009865, "operational_expense": 1452281, "product_revenue": 929782, "quarter": 2, "rd_expense": 274081, "revenue": 3558784, "salaries_expense": 843786, "service_revenue": 2629002 }, { "depreciation": 189696, "expenses": 2161560, "income_tax": 400529, "marketing_expense": 376893, "net_income": 1406657, "net_profit": 1006128, "operational_expense": 1178539, "product_revenue": 966014, "quarter": 3, "rd_expense": 431209, "revenue": 3568217, "salaries_expense": 761928, "service_revenue": 2602203 }, { "depreciation": 148275, "expenses": 2148849, "income_tax": 318043, "marketing_expense": 401569, "net_income": 1428827, "net_profit": 1110784, "operational_expense": 1312915, "product_revenue": 1166848, "quarter": 4, "rd_expense": 338565, "revenue": 3577676, "salaries_expense": 1029390, "service_revenue": 2410828 } ], "market_conditions": { "gdp_growth": [ -0.0021691769939101366, -0.004425556916741992, -0.013162716494581672, -0.012084130009919727 ], "inflation_rate": [ 0.030156626363806532, 0.028858596027173784, 0.02874688832609913, 0.032404670101915375 ], "interest_rate": [ 0.042693060830765864, 0.043473670151254314, 0.04447020865643843, 0.04393081552163796 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 100215, "billable_hours_per_employee": 121, "client_concentration": 0.35, "client_retention_rate": 0.87, "employee_utilization_rate": 0.7, "gross_billings": 4804080, "net_revenue": 4180559, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 40986 }, { "average_project_size": 133812, "billable_hours_per_employee": 155, "client_concentration": 0.27, "client_retention_rate": 0.68, "employee_utilization_rate": 0.73, "gross_billings": 5185373, "net_revenue": 4106661, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 40261 }, { "average_project_size": 136159, "billable_hours_per_employee": 114, "client_concentration": 0.36, "client_retention_rate": 0.67, "employee_utilization_rate": 0.72, "gross_billings": 4873436, "net_revenue": 4034070, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 39550 }, { "average_project_size": 101484, "billable_hours_per_employee": 129, "client_concentration": 0.15, "client_retention_rate": 0.74, "employee_utilization_rate": 0.74, "gross_billings": 4492668, "net_revenue": 3962762, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 38851 } ], "balance_sheet": [ { "assets": 5320392, "current_assets": 2631725, "current_liabilities": 1430932, "equity": 2957441, "fixed_assets": 2688667, "liabilities": 3160567, "long_term_liabilities": 1729635, "quarter": 1 }, { "assets": 5459883, "current_assets": 1964797, "current_liabilities": 1382821, "equity": 2931320, "fixed_assets": 3495086, "liabilities": 3237263, "long_term_liabilities": 1854442, "quarter": 2 }, { "assets": 5603031, "current_assets": 2284576, "current_liabilities": 1594127, "equity": 2992285, "fixed_assets": 3318455, "liabilities": 3315820, "long_term_liabilities": 1721693, "quarter": 3 }, { "assets": 5749932, "current_assets": 1947392, "current_liabilities": 2025369, "equity": 3088317, "fixed_assets": 3802540, "liabilities": 3396284, "long_term_liabilities": 1370915, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 57683, "financing_cash_flow": -143259, "investing_cash_flow": -109818, "net_cash_flow": 901267, "operating_cash_flow": 1036923, "quarter": 1 }, { "change_in_working_capital": -11333, "financing_cash_flow": -46772, "investing_cash_flow": -484473, "net_cash_flow": 508062, "operating_cash_flow": 930047, "quarter": 2 }, { "change_in_working_capital": 9229, "financing_cash_flow": 195152, "investing_cash_flow": -156035, "net_cash_flow": 691878, "operating_cash_flow": 939090, "quarter": 3 }, { "change_in_working_capital": 1411, "financing_cash_flow": 57752, "investing_cash_flow": -338807, "net_cash_flow": 899914, "operating_cash_flow": 1012120, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7857614626892154, "current_ratio": 1.8391684580399348, "debt_to_equity_ratio": 1.0686830269817724, "profit_margin": 0.1907917099124782, "quarter": 1, "return_on_assets": 0.14991677304980536, "return_on_equity": 0.26969802609756205 }, { "asset_turnover_ratio": 0.7521518318249677, "current_ratio": 1.4208614130100714, "debt_to_equity_ratio": 1.1043703860376894, "profit_margin": 0.17257329007678013, "quarter": 2, "return_on_assets": 0.1298013162553117, "return_on_equity": 0.24176821363754214 }, { "asset_turnover_ratio": 0.7199799537071988, "current_ratio": 1.4331204477434984, "debt_to_equity_ratio": 1.1081230564601967, "profit_margin": 0.1747798129432558, "quarter": 3, "return_on_assets": 0.1258379616318382, "return_on_equity": 0.23563063010375015 }, { "asset_turnover_ratio": 0.6891841503516911, "current_ratio": 0.9614998550881345, "debt_to_equity_ratio": 1.0997200093125155, "profit_margin": 0.1853931676946534, "quarter": 4, "return_on_assets": 0.1277700327586483, "return_on_equity": 0.23788652524983672 } ], "income_statement": [ { "depreciation": 239307, "expenses": 3135106, "income_tax": 247837, "marketing_expense": 613509, "net_income": 1045453, "net_profit": 797616, "operational_expense": 1970393, "product_revenue": 916997, "quarter": 1, "rd_expense": 476172, "revenue": 4180559, "salaries_expense": 1131332, "service_revenue": 3263562 }, { "depreciation": 221347, "expenses": 3098972, "income_tax": 298989, "marketing_expense": 541664, "net_income": 1007689, "net_profit": 708700, "operational_expense": 1770413, "product_revenue": 963419, "quarter": 2, "rd_expense": 540548, "revenue": 4106661, "salaries_expense": 1329340, "service_revenue": 3143242 }, { "depreciation": 234016, "expenses": 3063255, "income_tax": 265741, "marketing_expense": 591052, "net_income": 970815, "net_profit": 705074, "operational_expense": 2138806, "product_revenue": 1142350, "quarter": 3, "rd_expense": 460008, "revenue": 4034070, "salaries_expense": 1082222, "service_revenue": 2891720 }, { "depreciation": 277451, "expenses": 3027950, "income_tax": 200143, "marketing_expense": 558774, "net_income": 934812, "net_profit": 734669, "operational_expense": 2010367, "product_revenue": 1226645, "quarter": 4, "rd_expense": 511007, "revenue": 3962762, "salaries_expense": 1263107, "service_revenue": 2736117 } ], "market_conditions": { "gdp_growth": [ 0.00999441429879642, 0.017310622472449258, 0.012147353901369866, 0.0128742320519157 ], "inflation_rate": [ 0.021968912304775382, 0.02004788667844276, 0.015509172941145852, 0.018773990530027988 ], "interest_rate": [ 0.05123117688044816, 0.04782797066310262, 0.04475519891976832, 0.04760459651254308 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 82736, "billable_hours_per_employee": 136, "client_concentration": 0.36, "client_retention_rate": 0.66, "employee_utilization_rate": 0.67, "gross_billings": 2939225, "net_revenue": 2491354, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 24425 }, { "average_project_size": 111879, "billable_hours_per_employee": 84, "client_concentration": 0.19, "client_retention_rate": 0.82, "employee_utilization_rate": 0.69, "gross_billings": 2976563, "net_revenue": 2477326, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 24288 }, { "average_project_size": 122776, "billable_hours_per_employee": 110, "client_concentration": 0.18, "client_retention_rate": 0.88, "employee_utilization_rate": 0.8, "gross_billings": 2829086, "net_revenue": 2463378, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 24151 }, { "average_project_size": 91533, "billable_hours_per_employee": 125, "client_concentration": 0.28, "client_retention_rate": 0.75, "employee_utilization_rate": 0.71, "gross_billings": 3072429, "net_revenue": 2449509, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 24015 } ], "balance_sheet": [ { "assets": 2836709, "current_assets": 1148309, "current_liabilities": 632146, "equity": 1982534, "fixed_assets": 1688400, "liabilities": 1543713, "long_term_liabilities": 911567, "quarter": 1 }, { "assets": 2929944, "current_assets": 1226329, "current_liabilities": 829378, "equity": 2067880, "fixed_assets": 1703615, "liabilities": 1579860, "long_term_liabilities": 750482, "quarter": 2 }, { "assets": 3026243, "current_assets": 1048401, "current_liabilities": 753592, "equity": 2073324, "fixed_assets": 1977842, "liabilities": 1616853, "long_term_liabilities": 863261, "quarter": 3 }, { "assets": 3125706, "current_assets": 1394763, "current_liabilities": 753972, "equity": 2153160, "fixed_assets": 1730943, "liabilities": 1654712, "long_term_liabilities": 900740, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -52409, "financing_cash_flow": -114340, "investing_cash_flow": -426322, "net_cash_flow": 415885, "operating_cash_flow": 813076, "quarter": 1 }, { "change_in_working_capital": 29194, "financing_cash_flow": 30488, "investing_cash_flow": -411260, "net_cash_flow": 515452, "operating_cash_flow": 849164, "quarter": 2 }, { "change_in_working_capital": -91234, "financing_cash_flow": -145966, "investing_cash_flow": -303203, "net_cash_flow": 402835, "operating_cash_flow": 796699, "quarter": 3 }, { "change_in_working_capital": 32945, "financing_cash_flow": 838, "investing_cash_flow": -444307, "net_cash_flow": 766561, "operating_cash_flow": 806060, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8782550483676683, "current_ratio": 1.8165249799888001, "debt_to_equity_ratio": 0.7786565072780592, "profit_margin": 0.2767723896323044, "quarter": 1, "return_on_assets": 0.2430767484433546, "return_on_equity": 0.3478063932320959 }, { "asset_turnover_ratio": 0.84551991437379, "current_ratio": 1.4786128882126124, "debt_to_equity_ratio": 0.7639998452521423, "profit_margin": 0.28974628288727444, "quarter": 2, "return_on_assets": 0.24498625229697224, "return_on_equity": 0.34711685397605274 }, { "asset_turnover_ratio": 0.8140053525113482, "current_ratio": 1.3912050552553636, "debt_to_equity_ratio": 0.7798361471723667, "profit_margin": 0.26952177051187437, "quarter": 3, "return_on_assets": 0.21939216381500098, "return_on_equity": 0.3202268434648902 }, { "asset_turnover_ratio": 0.7836658342147342, "current_ratio": 1.849886998456176, "debt_to_equity_ratio": 0.7685039662635382, "profit_margin": 0.2784909138933558, "quarter": 4, "return_on_assets": 0.21824381435746038, "return_on_equity": 0.31682085864496834 } ], "income_statement": [ { "depreciation": 123538, "expenses": 1587670, "income_tax": 214146, "marketing_expense": 238564, "net_income": 903684, "net_profit": 689538, "operational_expense": 851061, "product_revenue": 625198, "quarter": 1, "rd_expense": 304131, "revenue": 2491354, "salaries_expense": 600921, "service_revenue": 1866156 }, { "depreciation": 131368, "expenses": 1568126, "income_tax": 191404, "marketing_expense": 160037, "net_income": 909200, "net_profit": 717796, "operational_expense": 912248, "product_revenue": 640240, "quarter": 2, "rd_expense": 271147, "revenue": 2477326, "salaries_expense": 711691, "service_revenue": 1837086 }, { "depreciation": 132765, "expenses": 1548824, "income_tax": 250620, "marketing_expense": 240403, "net_income": 914554, "net_profit": 663934, "operational_expense": 1018271, "product_revenue": 951845, "quarter": 3, "rd_expense": 183513, "revenue": 2463378, "salaries_expense": 751553, "service_revenue": 1511533 }, { "depreciation": 123894, "expenses": 1529758, "income_tax": 237585, "marketing_expense": 193277, "net_income": 919751, "net_profit": 682166, "operational_expense": 910420, "product_revenue": 607914, "quarter": 4, "rd_expense": 292455, "revenue": 2449509, "salaries_expense": 723036, "service_revenue": 1841595 } ], "market_conditions": { "gdp_growth": [ -0.0010777697985683895, -0.020393506932234032, -0.01637237343220844, -0.013959549852800644 ], "inflation_rate": [ 0.023669109556484498, 0.022728772942167574, 0.028786636624832412, 0.02206895481092946 ], "interest_rate": [ 0.045913916947896996, 0.05023850114624009, 0.047525266551089636, 0.05194655480325241 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 69407, "billable_hours_per_employee": 96, "client_concentration": 0.2, "client_retention_rate": 0.77, "employee_utilization_rate": 0.78, "gross_billings": 2858713, "net_revenue": 2480275, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 24316 }, { "average_project_size": 56756, "billable_hours_per_employee": 115, "client_concentration": 0.26, "client_retention_rate": 0.66, "employee_utilization_rate": 0.64, "gross_billings": 3059539, "net_revenue": 2406116, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 23589 }, { "average_project_size": 140710, "billable_hours_per_employee": 100, "client_concentration": 0.32, "client_retention_rate": 0.63, "employee_utilization_rate": 0.74, "gross_billings": 2931390, "net_revenue": 2334175, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 22884 }, { "average_project_size": 53987, "billable_hours_per_employee": 131, "client_concentration": 0.38, "client_retention_rate": 0.75, "employee_utilization_rate": 0.75, "gross_billings": 2749952, "net_revenue": 2264385, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 22200 } ], "balance_sheet": [ { "assets": 2636392, "current_assets": 875568, "current_liabilities": 681934, "equity": 1869389, "fixed_assets": 1760824, "liabilities": 1168577, "long_term_liabilities": 486643, "quarter": 1 }, { "assets": 2696408, "current_assets": 979552, "current_liabilities": 482548, "equity": 1878110, "fixed_assets": 1716856, "liabilities": 1189311, "long_term_liabilities": 706763, "quarter": 2 }, { "assets": 2757790, "current_assets": 1265275, "current_liabilities": 491867, "equity": 1889525, "fixed_assets": 1492515, "liabilities": 1210413, "long_term_liabilities": 718546, "quarter": 3 }, { "assets": 2820569, "current_assets": 1230116, "current_liabilities": 733184, "equity": 1901006, "fixed_assets": 1590453, "liabilities": 1231889, "long_term_liabilities": 498705, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -51075, "financing_cash_flow": 108156, "investing_cash_flow": -344793, "net_cash_flow": 151841, "operating_cash_flow": 593323, "quarter": 1 }, { "change_in_working_capital": 51421, "financing_cash_flow": -9463, "investing_cash_flow": -387561, "net_cash_flow": 255151, "operating_cash_flow": 536972, "quarter": 2 }, { "change_in_working_capital": 50074, "financing_cash_flow": 166626, "investing_cash_flow": -408120, "net_cash_flow": 42372, "operating_cash_flow": 516367, "quarter": 3 }, { "change_in_working_capital": -85112, "financing_cash_flow": 70670, "investing_cash_flow": -153018, "net_cash_flow": -33798, "operating_cash_flow": 415484, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.940783843980713, "current_ratio": 1.2839482999821097, "debt_to_equity_ratio": 0.6251117343688232, "profit_margin": 0.1619070465976555, "quarter": 1, "return_on_assets": 0.15231953366570677, "return_on_equity": 0.2148156429721155 }, { "asset_turnover_ratio": 0.892341218391282, "current_ratio": 2.0299576415196, "debt_to_equity_ratio": 0.6332488512387453, "profit_margin": 0.1541958076834201, "quarter": 2, "return_on_assets": 0.13759527489905088, "return_on_equity": 0.19754593713893223 }, { "asset_turnover_ratio": 0.8463933076847766, "current_ratio": 2.572392537006955, "debt_to_equity_ratio": 0.6405911538614202, "profit_margin": 0.14658198292758684, "quarter": 3, "return_on_assets": 0.12406600937707367, "return_on_equity": 0.1810761963985658 }, { "asset_turnover_ratio": 0.8028114185471088, "current_ratio": 1.6777725645949721, "debt_to_equity_ratio": 0.6480195222950375, "profit_margin": 0.13792972484802718, "quarter": 4, "return_on_assets": 0.11073155806505709, "return_on_equity": 0.16429511532314994 } ], "income_statement": [ { "depreciation": 191749, "expenses": 1941946, "income_tax": 136755, "marketing_expense": 213320, "net_income": 538329, "net_profit": 401574, "operational_expense": 1211470, "product_revenue": 955583, "quarter": 1, "rd_expense": 325365, "revenue": 2480275, "salaries_expense": 935845, "service_revenue": 1524692 }, { "depreciation": 165959, "expenses": 1904640, "income_tax": 130463, "marketing_expense": 273095, "net_income": 501476, "net_profit": 371013, "operational_expense": 1089976, "product_revenue": 959054, "quarter": 2, "rd_expense": 323265, "revenue": 2406116, "salaries_expense": 710050, "service_revenue": 1447062 }, { "depreciation": 174219, "expenses": 1868051, "income_tax": 123976, "marketing_expense": 356924, "net_income": 466124, "net_profit": 342148, "operational_expense": 1032716, "product_revenue": 487282, "quarter": 3, "rd_expense": 195476, "revenue": 2334175, "salaries_expense": 735280, "service_revenue": 1846893 }, { "depreciation": 103158, "expenses": 1832165, "income_tax": 119894, "marketing_expense": 243105, "net_income": 432220, "net_profit": 312326, "operational_expense": 1129522, "product_revenue": 670404, "quarter": 4, "rd_expense": 207860, "revenue": 2264385, "salaries_expense": 714298, "service_revenue": 1593981 } ], "market_conditions": { "gdp_growth": [ 0.0026757762156951583, 0.012384549637986837, 0.011536876668777889, 0.005496603821073487 ], "inflation_rate": [ 0.025837972656925334, 0.026003990867182136, 0.020378691238834273, 0.023168315041095927 ], "interest_rate": [ 0.06300645314385891, 0.055821935747782055, 0.06273661438792534, 0.059951574979636504 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 83709, "billable_hours_per_employee": 121, "client_concentration": 0.24, "client_retention_rate": 0.63, "employee_utilization_rate": 0.71, "gross_billings": 5420371, "net_revenue": 4530142, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 44413 }, { "average_project_size": 125961, "billable_hours_per_employee": 90, "client_concentration": 0.12, "client_retention_rate": 0.67, "employee_utilization_rate": 0.75, "gross_billings": 5004330, "net_revenue": 4466260, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 43787 }, { "average_project_size": 150118, "billable_hours_per_employee": 87, "client_concentration": 0.36, "client_retention_rate": 0.84, "employee_utilization_rate": 0.74, "gross_billings": 5654266, "net_revenue": 4403279, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 43169 }, { "average_project_size": 125423, "billable_hours_per_employee": 109, "client_concentration": 0.22, "client_retention_rate": 0.87, "employee_utilization_rate": 0.73, "gross_billings": 5206732, "net_revenue": 4341187, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 42561 } ], "balance_sheet": [ { "assets": 5184168, "current_assets": 2072317, "current_liabilities": 1633388, "equity": 3323985, "fixed_assets": 3111851, "liabilities": 2909811, "long_term_liabilities": 1276423, "quarter": 1 }, { "assets": 5298787, "current_assets": 2479510, "current_liabilities": 1480620, "equity": 3335171, "fixed_assets": 2819277, "liabilities": 2954458, "long_term_liabilities": 1473838, "quarter": 2 }, { "assets": 5415940, "current_assets": 2018791, "current_liabilities": 1657067, "equity": 3333273, "fixed_assets": 3397149, "liabilities": 2999791, "long_term_liabilities": 1342724, "quarter": 3 }, { "assets": 5535683, "current_assets": 2212681, "current_liabilities": 1632098, "equity": 3441550, "fixed_assets": 3323002, "liabilities": 3045819, "long_term_liabilities": 1413721, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -83081, "financing_cash_flow": -14952, "investing_cash_flow": -447578, "net_cash_flow": 815722, "operating_cash_flow": 1237395, "quarter": 1 }, { "change_in_working_capital": 70046, "financing_cash_flow": 67899, "investing_cash_flow": -421232, "net_cash_flow": 838182, "operating_cash_flow": 1267704, "quarter": 2 }, { "change_in_working_capital": -13856, "financing_cash_flow": 115439, "investing_cash_flow": -383227, "net_cash_flow": 746575, "operating_cash_flow": 1196357, "quarter": 3 }, { "change_in_working_capital": 29349, "financing_cash_flow": -51278, "investing_cash_flow": -419161, "net_cash_flow": 683986, "operating_cash_flow": 1200693, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8738416656250337, "current_ratio": 1.2687230468204738, "debt_to_equity_ratio": 0.8753983546857161, "profit_margin": 0.23169869730352824, "quarter": 1, "return_on_assets": 0.20246797557486562, "return_on_equity": 0.31577398814976604 }, { "asset_turnover_ratio": 0.842883475029285, "current_ratio": 1.6746430549364455, "debt_to_equity_ratio": 0.8858490314289732, "profit_margin": 0.22185049683627914, "quarter": 2, "return_on_assets": 0.18699411771033636, "return_on_equity": 0.2970888149363256 }, { "asset_turnover_ratio": 0.8130221161977422, "current_ratio": 1.2182917166294422, "debt_to_equity_ratio": 0.8999535891599638, "profit_margin": 0.20828205525927382, "quarter": 3, "return_on_assets": 0.1693379173329099, "return_on_equity": 0.2751421800734593 }, { "asset_turnover_ratio": 0.7842188579078679, "current_ratio": 1.3557280261356854, "debt_to_equity_ratio": 0.8850137292789586, "profit_margin": 0.21922253061201924, "quarter": 4, "return_on_assets": 0.17191844258423034, "return_on_equity": 0.2765283084656623 } ], "income_statement": [ { "depreciation": 187767, "expenses": 3177105, "income_tax": 303409, "marketing_expense": 620954, "net_income": 1353037, "net_profit": 1049628, "operational_expense": 2193150, "product_revenue": 1025698, "quarter": 1, "rd_expense": 570739, "revenue": 4530142, "salaries_expense": 1392731, "service_revenue": 3504444 }, { "depreciation": 276862, "expenses": 3158208, "income_tax": 317210, "marketing_expense": 362184, "net_income": 1308052, "net_profit": 990842, "operational_expense": 2164882, "product_revenue": 909051, "quarter": 2, "rd_expense": 441934, "revenue": 4466260, "salaries_expense": 1060399, "service_revenue": 3557209 }, { "depreciation": 279233, "expenses": 3139424, "income_tax": 346731, "marketing_expense": 627444, "net_income": 1263855, "net_profit": 917124, "operational_expense": 1663082, "product_revenue": 1690845, "quarter": 3, "rd_expense": 522363, "revenue": 4403279, "salaries_expense": 1084942, "service_revenue": 2712434 }, { "depreciation": 249007, "expenses": 3120752, "income_tax": 268749, "marketing_expense": 329622, "net_income": 1220435, "net_profit": 951686, "operational_expense": 1863125, "product_revenue": 1069037, "quarter": 4, "rd_expense": 371375, "revenue": 4341187, "salaries_expense": 1295519, "service_revenue": 3272150 } ], "market_conditions": { "gdp_growth": [ 0.008174417271769442, 0.014960808389472401, 0.018522492528236005, 0.011789538657567556 ], "inflation_rate": [ 0.024770796249883664, 0.02324113080600644, 0.02619978043704166, 0.024868333885151327 ], "interest_rate": [ 0.05390656088705679, 0.05272028849470529, 0.05378992393258658, 0.05789364574244842 ], "year": 2008 }, "random_event": { "description": "Snyder, Vaughn and Estrada New Ad Campaign Launch in 2008", "impact": -0.06, "type": "New Ad Campaign Launch" }, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 165386, "billable_hours_per_employee": 81, "client_concentration": 0.36, "client_retention_rate": 0.67, "employee_utilization_rate": 0.69, "gross_billings": 5543334, "net_revenue": 4712009, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 46196 }, { "average_project_size": 120920, "billable_hours_per_employee": 139, "client_concentration": 0.18, "client_retention_rate": 0.75, "employee_utilization_rate": 0.67, "gross_billings": 5477403, "net_revenue": 4687275, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 45954 }, { "average_project_size": 51222, "billable_hours_per_employee": 121, "client_concentration": 0.32, "client_retention_rate": 0.66, "employee_utilization_rate": 0.63, "gross_billings": 5374339, "net_revenue": 4662671, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 45712 }, { "average_project_size": 142252, "billable_hours_per_employee": 128, "client_concentration": 0.37, "client_retention_rate": 0.7, "employee_utilization_rate": 0.6, "gross_billings": 5768212, "net_revenue": 4638196, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 45473 } ], "balance_sheet": [ { "assets": 6939115, "current_assets": 3360784, "current_liabilities": 1582424, "equity": 4955648, "fixed_assets": 3578331, "liabilities": 3159380, "long_term_liabilities": 1576956, "quarter": 1 }, { "assets": 7026161, "current_assets": 3397638, "current_liabilities": 1719421, "equity": 4866295, "fixed_assets": 3628523, "liabilities": 3183419, "long_term_liabilities": 1463998, "quarter": 2 }, { "assets": 7114300, "current_assets": 2367551, "current_liabilities": 1338551, "equity": 5060500, "fixed_assets": 4746749, "liabilities": 3207640, "long_term_liabilities": 1869089, "quarter": 3 }, { "assets": 7203543, "current_assets": 2520589, "current_liabilities": 1795737, "equity": 5106791, "fixed_assets": 4682954, "liabilities": 3232045, "long_term_liabilities": 1436308, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -69118, "financing_cash_flow": -151478, "investing_cash_flow": -292221, "net_cash_flow": 1157009, "operating_cash_flow": 1369495, "quarter": 1 }, { "change_in_working_capital": -14606, "financing_cash_flow": -137119, "investing_cash_flow": -166311, "net_cash_flow": 630934, "operating_cash_flow": 1283361, "quarter": 2 }, { "change_in_working_capital": 49849, "financing_cash_flow": -160280, "investing_cash_flow": -312005, "net_cash_flow": 1275369, "operating_cash_flow": 1422823, "quarter": 3 }, { "change_in_working_capital": -57848, "financing_cash_flow": 104569, "investing_cash_flow": -212723, "net_cash_flow": 1270520, "operating_cash_flow": 1386997, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6790504264592819, "current_ratio": 2.1238201645071104, "debt_to_equity_ratio": 0.6375311563694597, "profit_margin": 0.24955661162786405, "quarter": 1, "return_on_assets": 0.16946152355163446, "return_on_equity": 0.23728743445862177 }, { "asset_turnover_ratio": 0.6671175055624259, "current_ratio": 1.9760361191354532, "debt_to_equity_ratio": 0.6541771512002458, "profit_margin": 0.21836845501917426, "quarter": 2, "return_on_assets": 0.14567741900591233, "return_on_equity": 0.21033517285737918 }, { "asset_turnover_ratio": 0.6553942060357308, "current_ratio": 1.7687417214585026, "debt_to_equity_ratio": 0.6338583143958106, "profit_margin": 0.2474633101928058, "quarter": 3, "return_on_assets": 0.16218601970678773, "return_on_equity": 0.2280090900108685 }, { "asset_turnover_ratio": 0.6438770477249876, "current_ratio": 1.403651536945555, "debt_to_equity_ratio": 0.6328915751594298, "profit_margin": 0.24477038055312886, "quarter": 4, "return_on_assets": 0.15760203000107031, "return_on_equity": 0.22231044896883384 } ], "income_statement": [ { "depreciation": 193582, "expenses": 3236068, "income_tax": 300028, "marketing_expense": 503870, "net_income": 1475941, "net_profit": 1175913, "operational_expense": 2162977, "product_revenue": 1241304, "quarter": 1, "rd_expense": 373395, "revenue": 4712009, "salaries_expense": 1070384, "service_revenue": 3470705 }, { "depreciation": 259808, "expenses": 3226396, "income_tax": 437326, "marketing_expense": 411978, "net_income": 1460879, "net_profit": 1023553, "operational_expense": 1883280, "product_revenue": 1455999, "quarter": 2, "rd_expense": 531195, "revenue": 4687275, "salaries_expense": 970830, "service_revenue": 3231276 }, { "depreciation": 268983, "expenses": 3216754, "income_tax": 292077, "marketing_expense": 631893, "net_income": 1445917, "net_profit": 1153840, "operational_expense": 2033270, "product_revenue": 1194259, "quarter": 3, "rd_expense": 554853, "revenue": 4662671, "salaries_expense": 1295922, "service_revenue": 3468412 }, { "depreciation": 251704, "expenses": 3207141, "income_tax": 295762, "marketing_expense": 604062, "net_income": 1431055, "net_profit": 1135293, "operational_expense": 2039059, "product_revenue": 1741553, "quarter": 4, "rd_expense": 485555, "revenue": 4638196, "salaries_expense": 1378338, "service_revenue": 2896643 } ], "market_conditions": { "gdp_growth": [ -0.011912045210018606, -0.010467195401311791, -0.011720972618499135, -0.007372694922041374 ], "inflation_rate": [ 0.03447200765198825, 0.026497480014553248, 0.028720671304196713, 0.031290899026092465 ], "interest_rate": [ 0.056191292653187744, 0.0532285887911977, 0.05060955237697814, 0.05540329697149235 ], "year": 2009 }, "random_event": null, "year": 2009 } ]

{ "advertising_type": "Branding Services", "financial_health": "Average", "founding_year": 2005, "industry": "Advertising", "location": "Reedborough", "name": "Cameron Ltd", "num_employees": 649, "region": "Europe", "revenue_size": "Medium", "website": "www.cameronltd.com" }

[ { "advertising_kpis": [ { "average_project_size": 50255, "billable_hours_per_employee": 141, "client_concentration": 0.39, "client_retention_rate": 0.88, "employee_utilization_rate": 0.74, "gross_billings": 17564441, "net_revenue": 13947938, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 21491 }, { "average_project_size": 113769, "billable_hours_per_employee": 147, "client_concentration": 0.18, "client_retention_rate": 0.69, "employee_utilization_rate": 0.66, "gross_billings": 17300404, "net_revenue": 14026986, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 21613 }, { "average_project_size": 84586, "billable_hours_per_employee": 149, "client_concentration": 0.15, "client_retention_rate": 0.74, "employee_utilization_rate": 0.64, "gross_billings": 17871815, "net_revenue": 14106482, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 21736 }, { "average_project_size": 97537, "billable_hours_per_employee": 85, "client_concentration": 0.25, "client_retention_rate": 0.7, "employee_utilization_rate": 0.61, "gross_billings": 16553776, "net_revenue": 14186429, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 21859 } ], "balance_sheet": [ { "assets": 18015676, "current_assets": 8313512, "current_liabilities": 3821611, "equity": 13097377, "fixed_assets": 9702164, "liabilities": 8370176, "long_term_liabilities": 4548565, "quarter": 1 }, { "assets": 18642403, "current_assets": 6873900, "current_liabilities": 4672597, "equity": 13416108, "fixed_assets": 11768503, "liabilities": 8584727, "long_term_liabilities": 3912130, "quarter": 2 }, { "assets": 19290933, "current_assets": 6687846, "current_liabilities": 4779707, "equity": 13697609, "fixed_assets": 12603087, "liabilities": 8804777, "long_term_liabilities": 4025070, "quarter": 3 }, { "assets": 19962023, "current_assets": 9659431, "current_liabilities": 4364917, "equity": 14160293, "fixed_assets": 10302592, "liabilities": 9030469, "long_term_liabilities": 4665552, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 91660, "financing_cash_flow": -199645, "investing_cash_flow": -267268, "net_cash_flow": 3808577, "operating_cash_flow": 4287516, "quarter": 1 }, { "change_in_working_capital": -83260, "financing_cash_flow": 63461, "investing_cash_flow": -391811, "net_cash_flow": 3759139, "operating_cash_flow": 4133511, "quarter": 2 }, { "change_in_working_capital": -12, "financing_cash_flow": -198640, "investing_cash_flow": -422201, "net_cash_flow": 3216778, "operating_cash_flow": 3765674, "quarter": 3 }, { "change_in_working_capital": -63648, "financing_cash_flow": 99534, "investing_cash_flow": -208241, "net_cash_flow": 3355464, "operating_cash_flow": 3958257, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.774211192519226, "current_ratio": 2.1753946176102175, "debt_to_equity_ratio": 0.6390726937156959, "profit_margin": 0.2474829612807284, "quarter": 1, "return_on_assets": 0.19160407858134215, "return_on_equity": 0.26355483239124905 }, { "asset_turnover_ratio": 0.7524237084671971, "current_ratio": 1.4711091069912514, "debt_to_equity_ratio": 0.6398820731019756, "profit_margin": 0.2394264883418291, "quarter": 2, "return_on_assets": 0.1801501662634372, "return_on_equity": 0.2503283366532231 }, { "asset_turnover_ratio": 0.7312493387437508, "current_ratio": 1.399216730230535, "debt_to_equity_ratio": 0.6427966369897111, "profit_margin": 0.22765796603292018, "quarter": 3, "return_on_assets": 0.16647473712132016, "return_on_equity": 0.23445354587066983 }, { "asset_turnover_ratio": 0.7106709074526164, "current_ratio": 2.2129701435330844, "debt_to_equity_ratio": 0.6377317898718621, "profit_margin": 0.22759349798317816, "quarter": 4, "return_on_assets": 0.16174407774202043, "return_on_equity": 0.22801357288299048 } ], "income_statement": [ { "depreciation": 835639, "expenses": 9275928, "income_tax": 1220133, "marketing_expense": 999173, "net_income": 4672010, "net_profit": 3451877, "operational_expense": 4952246, "product_revenue": 3802865, "quarter": 1, "rd_expense": 1146215, "revenue": 13947938, "salaries_expense": 4300523, "service_revenue": 10145073 }, { "depreciation": 775079, "expenses": 9399521, "income_tax": 1269033, "marketing_expense": 1035611, "net_income": 4627465, "net_profit": 3358432, "operational_expense": 5965781, "product_revenue": 4684479, "quarter": 2, "rd_expense": 1536211, "revenue": 14026986, "salaries_expense": 3507768, "service_revenue": 9342507 }, { "depreciation": 554221, "expenses": 9524761, "income_tax": 1370268, "marketing_expense": 1787569, "net_income": 4581721, "net_profit": 3211453, "operational_expense": 5322205, "product_revenue": 3893645, "quarter": 3, "rd_expense": 1848082, "revenue": 14106482, "salaries_expense": 3905402, "service_revenue": 10212837 }, { "depreciation": 729518, "expenses": 9651671, "income_tax": 1306019, "marketing_expense": 1322204, "net_income": 4534758, "net_profit": 3228739, "operational_expense": 5682740, "product_revenue": 3024644, "quarter": 4, "rd_expense": 1570445, "revenue": 14186429, "salaries_expense": 3514488, "service_revenue": 11161785 } ], "market_conditions": { "gdp_growth": [ -0.017934650562192615, -0.01902282178208209, -0.022883021193279104, -0.025225249141630025 ], "inflation_rate": [ 0.03849634679697562, 0.03970724840874847, 0.033263599818704165, 0.04082432204310378 ], "interest_rate": [ 0.040249967461947554, 0.04515378415468362, 0.044980225641352886, 0.03647089716154793 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 123884, "billable_hours_per_employee": 101, "client_concentration": 0.3, "client_retention_rate": 0.82, "employee_utilization_rate": 0.79, "gross_billings": 11144192, "net_revenue": 9644118, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 14860 }, { "average_project_size": 98776, "billable_hours_per_employee": 99, "client_concentration": 0.34, "client_retention_rate": 0.87, "employee_utilization_rate": 0.79, "gross_billings": 12562923, "net_revenue": 9666979, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 14895 }, { "average_project_size": 197711, "billable_hours_per_employee": 145, "client_concentration": 0.17, "client_retention_rate": 0.68, "employee_utilization_rate": 0.62, "gross_billings": 10765419, "net_revenue": 9689895, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 14931 }, { "average_project_size": 80745, "billable_hours_per_employee": 123, "client_concentration": 0.3, "client_retention_rate": 0.67, "employee_utilization_rate": 0.79, "gross_billings": 11578741, "net_revenue": 9712865, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 14966 } ], "balance_sheet": [ { "assets": 10078249, "current_assets": 4287457, "current_liabilities": 2368020, "equity": 7122080, "fixed_assets": 5790792, "liabilities": 4430768, "long_term_liabilities": 2062748, "quarter": 1 }, { "assets": 10231099, "current_assets": 4644295, "current_liabilities": 2246028, "equity": 7225568, "fixed_assets": 5586804, "liabilities": 4532669, "long_term_liabilities": 2286641, "quarter": 2 }, { "assets": 10386268, "current_assets": 4796246, "current_liabilities": 2677764, "equity": 7430966, "fixed_assets": 5590022, "liabilities": 4636914, "long_term_liabilities": 1959150, "quarter": 3 }, { "assets": 10543789, "current_assets": 4753274, "current_liabilities": 1966585, "equity": 7548768, "fixed_assets": 5790515, "liabilities": 4743557, "long_term_liabilities": 2776972, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 44440, "financing_cash_flow": -67253, "investing_cash_flow": -137632, "net_cash_flow": 1531646, "operating_cash_flow": 2087344, "quarter": 1 }, { "change_in_working_capital": -5459, "financing_cash_flow": -142216, "investing_cash_flow": -337687, "net_cash_flow": 2028232, "operating_cash_flow": 2079055, "quarter": 2 }, { "change_in_working_capital": -70901, "financing_cash_flow": -106252, "investing_cash_flow": -203777, "net_cash_flow": 1861925, "operating_cash_flow": 2431695, "quarter": 3 }, { "change_in_working_capital": -15457, "financing_cash_flow": -171205, "investing_cash_flow": -182235, "net_cash_flow": 1897089, "operating_cash_flow": 2300281, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9569239656610985, "current_ratio": 1.810566211434025, "debt_to_equity_ratio": 0.6221171343203109, "profit_margin": 0.15290138507222745, "quarter": 1, "return_on_assets": 0.14631499975839057, "return_on_equity": 0.20704611574146878 }, { "asset_turnover_ratio": 0.9448622283881721, "current_ratio": 2.0677814346036647, "debt_to_equity_ratio": 0.6273097146134394, "profit_margin": 0.15797468888677632, "quarter": 2, "return_on_assets": 0.1492643165704877, "return_on_equity": 0.21135196568629622 }, { "asset_turnover_ratio": 0.9329525292434202, "current_ratio": 1.7911384274342323, "debt_to_equity_ratio": 0.6239988179195006, "profit_margin": 0.17354285056752422, "quarter": 3, "return_on_assets": 0.16190724136908463, "return_on_equity": 0.22629789989619115 }, { "asset_turnover_ratio": 0.9211930360139036, "current_ratio": 2.4170193508035505, "debt_to_equity_ratio": 0.6283882350073549, "profit_margin": 0.1800226812583105, "quarter": 4, "return_on_assets": 0.1658356402997063, "return_on_equity": 0.2316319696141145 } ], "income_statement": [ { "depreciation": 612745, "expenses": 7585900, "income_tax": 583619, "marketing_expense": 1204508, "net_income": 2058218, "net_profit": 1474599, "operational_expense": 4902004, "product_revenue": 2536147, "quarter": 1, "rd_expense": 990231, "revenue": 9644118, "salaries_expense": 3770326, "service_revenue": 7107971 }, { "depreciation": 551917, "expenses": 7552748, "income_tax": 587093, "marketing_expense": 1338704, "net_income": 2114231, "net_profit": 1527138, "operational_expense": 4548839, "product_revenue": 3090256, "quarter": 2, "rd_expense": 1458551, "revenue": 9666979, "salaries_expense": 2547290, "service_revenue": 6576723 }, { "depreciation": 750083, "expenses": 7519741, "income_tax": 488542, "marketing_expense": 963264, "net_income": 2170154, "net_profit": 1681612, "operational_expense": 5067523, "product_revenue": 3147683, "quarter": 3, "rd_expense": 1143429, "revenue": 9689895, "salaries_expense": 2785817, "service_revenue": 6542212 }, { "depreciation": 551745, "expenses": 7486879, "income_tax": 477450, "marketing_expense": 873172, "net_income": 2225986, "net_profit": 1748536, "operational_expense": 5122777, "product_revenue": 2641634, "quarter": 4, "rd_expense": 830059, "revenue": 9712865, "salaries_expense": 3046985, "service_revenue": 7071231 } ], "market_conditions": { "gdp_growth": [ -0.0031454843191081935, -0.0073641382747877335, -0.021254473156112466, -0.013162461381483458 ], "inflation_rate": [ 0.026214091071930016, 0.025034033945087582, 0.03180020876156972, 0.03126183260306086 ], "interest_rate": [ 0.051140068194080596, 0.05295523167747773, 0.05211083340568314, 0.053581623979049184 ], "year": 2006 }, "random_event": { "description": "Cameron Ltd Award Nomination in 2006", "impact": 0.01, "type": "Award Nomination" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 116278, "billable_hours_per_employee": 148, "client_concentration": 0.23, "client_retention_rate": 0.72, "employee_utilization_rate": 0.66, "gross_billings": 6958439, "net_revenue": 5452464, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 8401 }, { "average_project_size": 85370, "billable_hours_per_employee": 105, "client_concentration": 0.26, "client_retention_rate": 0.78, "employee_utilization_rate": 0.62, "gross_billings": 6690308, "net_revenue": 5537398, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 8532 }, { "average_project_size": 85037, "billable_hours_per_employee": 82, "client_concentration": 0.21, "client_retention_rate": 0.7, "employee_utilization_rate": 0.66, "gross_billings": 7086390, "net_revenue": 5623656, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 8665 }, { "average_project_size": 88806, "billable_hours_per_employee": 129, "client_concentration": 0.34, "client_retention_rate": 0.62, "employee_utilization_rate": 0.72, "gross_billings": 6567451, "net_revenue": 5711258, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 8800 } ], "balance_sheet": [ { "assets": 5464192, "current_assets": 2481776, "current_liabilities": 1452064, "equity": 3594638, "fixed_assets": 2982416, "liabilities": 3023973, "long_term_liabilities": 1571909, "quarter": 1 }, { "assets": 5633409, "current_assets": 2124725, "current_liabilities": 1700369, "equity": 3722012, "fixed_assets": 3508684, "liabilities": 3059664, "long_term_liabilities": 1359295, "quarter": 2 }, { "assets": 5807866, "current_assets": 2027418, "current_liabilities": 1551806, "equity": 3849579, "fixed_assets": 3780448, "liabilities": 3095775, "long_term_liabilities": 1543969, "quarter": 3 }, { "assets": 5987726, "current_assets": 1843024, "current_liabilities": 1423912, "equity": 4080420, "fixed_assets": 4144702, "liabilities": 3132313, "long_term_liabilities": 1708401, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 22612, "financing_cash_flow": -60235, "investing_cash_flow": -132572, "net_cash_flow": 1342571, "operating_cash_flow": 1490015, "quarter": 1 }, { "change_in_working_capital": 42896, "financing_cash_flow": -178635, "investing_cash_flow": -235406, "net_cash_flow": 1110244, "operating_cash_flow": 1382361, "quarter": 2 }, { "change_in_working_capital": -9794, "financing_cash_flow": 152694, "investing_cash_flow": -429726, "net_cash_flow": 1149938, "operating_cash_flow": 1482679, "quarter": 3 }, { "change_in_working_capital": 40323, "financing_cash_flow": -46889, "investing_cash_flow": -354042, "net_cash_flow": 945926, "operating_cash_flow": 1455080, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9978536625360163, "current_ratio": 1.709136787359235, "debt_to_equity_ratio": 0.8412454884191398, "profit_margin": 0.21172427731755772, "quarter": 1, "return_on_assets": 0.21126984556911615, "return_on_equity": 0.32115027994473994 }, { "asset_turnover_ratio": 0.9829568561416364, "current_ratio": 1.2495670057499284, "debt_to_equity_ratio": 0.8220457107607391, "profit_margin": 0.20736580610604474, "quarter": 2, "return_on_assets": 0.20383164084127392, "return_on_equity": 0.3085070655333728 }, { "asset_turnover_ratio": 0.968282670433512, "current_ratio": 1.306489342095597, "debt_to_equity_ratio": 0.8041853407866159, "profit_margin": 0.20226841755612363, "quarter": 3, "return_on_assets": 0.19585300349560406, "return_on_equity": 0.29548373991026033 }, { "asset_turnover_ratio": 0.9538275465510613, "current_ratio": 1.2943384141716623, "debt_to_equity_ratio": 0.7676447522558952, "profit_margin": 0.21448987245892237, "quarter": 4, "return_on_assets": 0.20458634880754398, "return_on_equity": 0.30021590914660745 } ], "income_statement": [ { "depreciation": 335596, "expenses": 3963085, "income_tax": 334960, "marketing_expense": 747816, "net_income": 1489379, "net_profit": 1154419, "operational_expense": 2632276, "product_revenue": 1676772, "quarter": 1, "rd_expense": 698218, "revenue": 5452464, "salaries_expense": 1321490, "service_revenue": 3775692 }, { "depreciation": 234094, "expenses": 4007684, "income_tax": 381447, "marketing_expense": 464242, "net_income": 1529714, "net_profit": 1148267, "operational_expense": 2116975, "product_revenue": 1743015, "quarter": 2, "rd_expense": 713945, "revenue": 5537398, "salaries_expense": 1370480, "service_revenue": 3794383 }, { "depreciation": 345191, "expenses": 4052785, "income_tax": 433383, "marketing_expense": 689026, "net_income": 1570871, "net_profit": 1137488, "operational_expense": 2140149, "product_revenue": 2134456, "quarter": 3, "rd_expense": 449308, "revenue": 5623656, "salaries_expense": 1616473, "service_revenue": 3489200 }, { "depreciation": 230073, "expenses": 4098394, "income_tax": 387857, "marketing_expense": 430741, "net_income": 1612864, "net_profit": 1225007, "operational_expense": 2403658, "product_revenue": 2256446, "quarter": 4, "rd_expense": 658604, "revenue": 5711258, "salaries_expense": 1324705, "service_revenue": 3454812 } ], "market_conditions": { "gdp_growth": [ -0.005725292946463987, -0.007257375553336252, -0.0018877274342682538, -0.00024894616360112906 ], "inflation_rate": [ 0.02886142361391648, 0.02746599206838122, 0.02840941131863751, 0.02361683714702314 ], "interest_rate": [ 0.05844914945903602, 0.05380203677712527, 0.05223112485059213, 0.052262371523069034 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 120891, "billable_hours_per_employee": 85, "client_concentration": 0.26, "client_retention_rate": 0.63, "employee_utilization_rate": 0.6, "gross_billings": 21345384, "net_revenue": 19297778, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 29735 }, { "average_project_size": 78637, "billable_hours_per_employee": 120, "client_concentration": 0.29, "client_retention_rate": 0.69, "employee_utilization_rate": 0.78, "gross_billings": 23651280, "net_revenue": 18964338, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 29221 }, { "average_project_size": 91377, "billable_hours_per_employee": 123, "client_concentration": 0.17, "client_retention_rate": 0.86, "employee_utilization_rate": 0.61, "gross_billings": 22130529, "net_revenue": 18636659, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 28716 }, { "average_project_size": 150887, "billable_hours_per_employee": 80, "client_concentration": 0.28, "client_retention_rate": 0.83, "employee_utilization_rate": 0.65, "gross_billings": 20477116, "net_revenue": 18314642, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 28220 } ], "balance_sheet": [ { "assets": 22045736, "current_assets": 8181436, "current_liabilities": 6096854, "equity": 13160558, "fixed_assets": 13864300, "liabilities": 12791187, "long_term_liabilities": 6694333, "quarter": 1 }, { "assets": 22682197, "current_assets": 7631058, "current_liabilities": 5269064, "equity": 13511483, "fixed_assets": 15051139, "liabilities": 13045189, "long_term_liabilities": 7776125, "quarter": 2 }, { "assets": 23337033, "current_assets": 9525580, "current_liabilities": 6051807, "equity": 13621218, "fixed_assets": 13811453, "liabilities": 13304235, "long_term_liabilities": 7252428, "quarter": 3 }, { "assets": 24010774, "current_assets": 9675094, "current_liabilities": 6777927, "equity": 14186975, "fixed_assets": 14335680, "liabilities": 13568426, "long_term_liabilities": 6790499, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 93899, "financing_cash_flow": 172874, "investing_cash_flow": -386479, "net_cash_flow": 4697665, "operating_cash_flow": 4747075, "quarter": 1 }, { "change_in_working_capital": 44652, "financing_cash_flow": 174833, "investing_cash_flow": -407846, "net_cash_flow": 5104547, "operating_cash_flow": 5075823, "quarter": 2 }, { "change_in_working_capital": -27484, "financing_cash_flow": 21928, "investing_cash_flow": -355804, "net_cash_flow": 4269061, "operating_cash_flow": 4596256, "quarter": 3 }, { "change_in_working_capital": 99622, "financing_cash_flow": -11734, "investing_cash_flow": -176586, "net_cash_flow": 4808045, "operating_cash_flow": 5061374, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8753519501458241, "current_ratio": 1.3419110905394815, "debt_to_equity_ratio": 0.971933484887191, "profit_margin": 0.2024071890556519, "quarter": 1, "return_on_assets": 0.1771775276633994, "return_on_equity": 0.29679660999176477 }, { "asset_turnover_ratio": 0.8360891142952334, "current_ratio": 1.4482758228026837, "debt_to_equity_ratio": 0.9654890584549454, "profit_margin": 0.20430320320171472, "quarter": 2, "return_on_assets": 0.17081568421260074, "return_on_equity": 0.2867542371181609 }, { "asset_turnover_ratio": 0.7985873354166316, "current_ratio": 1.5740059126141994, "debt_to_equity_ratio": 0.9767287330692453, "profit_margin": 0.19254631422939059, "quarter": 3, "return_on_assets": 0.15376504802474247, "return_on_equity": 0.26344340131697475 }, { "asset_turnover_ratio": 0.7627676642160723, "current_ratio": 1.4274414581331432, "debt_to_equity_ratio": 0.9564002192151604, "profit_margin": 0.204460835215889, "quarter": 4, "return_on_assets": 0.15595611370129092, "return_on_equity": 0.2639482342077857 } ], "income_statement": [ { "depreciation": 841066, "expenses": 13949267, "income_tax": 1442502, "marketing_expense": 2664526, "net_income": 5348511, "net_profit": 3906009, "operational_expense": 8405166, "product_revenue": 5553572, "quarter": 1, "rd_expense": 1972843, "revenue": 19297778, "salaries_expense": 4742292, "service_revenue": 13744206 }, { "depreciation": 1201348, "expenses": 13786740, "income_tax": 1303123, "marketing_expense": 2043650, "net_income": 5177598, "net_profit": 3874475, "operational_expense": 8510079, "product_revenue": 7528530, "quarter": 2, "rd_expense": 1450497, "revenue": 18964338, "salaries_expense": 5233012, "service_revenue": 11435808 }, { "depreciation": 1007836, "expenses": 13626106, "income_tax": 1422133, "marketing_expense": 1940799, "net_income": 5010553, "net_profit": 3588420, "operational_expense": 9343860, "product_revenue": 5328935, "quarter": 3, "rd_expense": 2201801, "revenue": 18636659, "salaries_expense": 4225299, "service_revenue": 13307724 }, { "depreciation": 1316747, "expenses": 13467345, "income_tax": 1102670, "marketing_expense": 2276501, "net_income": 4847297, "net_profit": 3744627, "operational_expense": 8461356, "product_revenue": 3962167, "quarter": 4, "rd_expense": 2027503, "revenue": 18314642, "salaries_expense": 5909216, "service_revenue": 14352475 } ], "market_conditions": { "gdp_growth": [ 0.003523257635907503, 0.007419456063489168, 0.0033413480981323565, 0.009741495792724712 ], "inflation_rate": [ 0.030370736231795724, 0.03054603646296439, 0.025805414429966787, 0.0258534176808735 ], "interest_rate": [ 0.04545265414602879, 0.05078980715292823, 0.04560716565703388, 0.046590874187381635 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 54179, "billable_hours_per_employee": 80, "client_concentration": 0.39, "client_retention_rate": 0.63, "employee_utilization_rate": 0.6, "gross_billings": 22883993, "net_revenue": 18967763, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 29226 }, { "average_project_size": 68875, "billable_hours_per_employee": 89, "client_concentration": 0.38, "client_retention_rate": 0.87, "employee_utilization_rate": 0.63, "gross_billings": 21815759, "net_revenue": 18931240, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 29170 }, { "average_project_size": 90547, "billable_hours_per_employee": 111, "client_concentration": 0.16, "client_retention_rate": 0.78, "employee_utilization_rate": 0.65, "gross_billings": 21938996, "net_revenue": 18894788, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 29114 }, { "average_project_size": 184981, "billable_hours_per_employee": 94, "client_concentration": 0.16, "client_retention_rate": 0.63, "employee_utilization_rate": 0.62, "gross_billings": 24452969, "net_revenue": 18858406, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 29058 } ], "balance_sheet": [ { "assets": 25992106, "current_assets": 10051738, "current_liabilities": 6018732, "equity": 17979840, "fixed_assets": 15940368, "liabilities": 12788023, "long_term_liabilities": 6769291, "quarter": 1 }, { "assets": 26713523, "current_assets": 11024054, "current_liabilities": 6498152, "equity": 18484239, "fixed_assets": 15689469, "liabilities": 13128907, "long_term_liabilities": 6630755, "quarter": 2 }, { "assets": 27454964, "current_assets": 12879040, "current_liabilities": 5953057, "equity": 19294750, "fixed_assets": 14575924, "liabilities": 13478878, "long_term_liabilities": 7525821, "quarter": 3 }, { "assets": 28216984, "current_assets": 9488201, "current_liabilities": 6169000, "equity": 19286462, "fixed_assets": 18728783, "liabilities": 13838177, "long_term_liabilities": 7669177, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -53935, "financing_cash_flow": -48649, "investing_cash_flow": -262659, "net_cash_flow": 5005970, "operating_cash_flow": 5646317, "quarter": 1 }, { "change_in_working_capital": 27957, "financing_cash_flow": -93740, "investing_cash_flow": -246616, "net_cash_flow": 5636211, "operating_cash_flow": 5751759, "quarter": 2 }, { "change_in_working_capital": -71333, "financing_cash_flow": 39521, "investing_cash_flow": -103149, "net_cash_flow": 5772345, "operating_cash_flow": 6231285, "quarter": 3 }, { "change_in_working_capital": -74087, "financing_cash_flow": 62798, "investing_cash_flow": -343503, "net_cash_flow": 5329635, "operating_cash_flow": 5592458, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7297509097569854, "current_ratio": 1.6700756903613585, "debt_to_equity_ratio": 0.7112423136134693, "profit_margin": 0.2517828275268939, "quarter": 1, "return_on_assets": 0.183738747448937, "return_on_equity": 0.2656173247370388 }, { "asset_turnover_ratio": 0.708676276056887, "current_ratio": 1.6964906330292058, "debt_to_equity_ratio": 0.7102757652073207, "profit_margin": 0.2588115200060852, "quarter": 2, "return_on_assets": 0.18341358419853496, "return_on_equity": 0.26507031206424025 }, { "asset_turnover_ratio": 0.6882102631786369, "current_ratio": 2.163433005932918, "debt_to_equity_ratio": 0.6985774886951114, "profit_margin": 0.2814884189227209, "quarter": 3, "return_on_assets": 0.19372321886854413, "return_on_equity": 0.2756534290415787 }, { "asset_turnover_ratio": 0.6683352834590685, "current_ratio": 1.5380452261306532, "debt_to_equity_ratio": 0.7175072856804944, "profit_margin": 0.2602369998821746, "quarter": 4, "return_on_assets": 0.1739255690827907, "return_on_equity": 0.2544611344475726 } ], "income_statement": [ { "depreciation": 870560, "expenses": 12409867, "income_tax": 1782139, "marketing_expense": 1598041, "net_income": 6557896, "net_profit": 4775757, "operational_expense": 7994156, "product_revenue": 6953414, "quarter": 1, "rd_expense": 1536511, "revenue": 18967763, "salaries_expense": 5904552, "service_revenue": 12014349 }, { "depreciation": 852136, "expenses": 12316214, "income_tax": 1715403, "marketing_expense": 1858214, "net_income": 6615026, "net_profit": 4899623, "operational_expense": 6838975, "product_revenue": 4637869, "quarter": 2, "rd_expense": 1286063, "revenue": 18931240, "salaries_expense": 4905270, "service_revenue": 14293371 }, { "depreciation": 912621, "expenses": 12223268, "income_tax": 1352856, "marketing_expense": 1791284, "net_income": 6671520, "net_profit": 5318664, "operational_expense": 8284983, "product_revenue": 4067818, "quarter": 3, "rd_expense": 1785938, "revenue": 18894788, "salaries_expense": 5031201, "service_revenue": 14826970 }, { "depreciation": 684803, "expenses": 12131023, "income_tax": 1819728, "marketing_expense": 1232195, "net_income": 6727383, "net_profit": 4907655, "operational_expense": 7557095, "product_revenue": 4367630, "quarter": 4, "rd_expense": 1506777, "revenue": 18858406, "salaries_expense": 5753141, "service_revenue": 14490776 } ], "market_conditions": { "gdp_growth": [ -0.002199477097164563, 0.008276464403298591, 0.00451414913353994, 0.0155447371598648 ], "inflation_rate": [ 0.03725372491263733, 0.03224914408990692, 0.029685454981715702, 0.03421423515465601 ], "interest_rate": [ 0.053033953983845916, 0.054699616707550636, 0.05779084259036247, 0.055194948181929035 ], "year": 2009 }, "random_event": { "description": "Cameron Ltd Technology Adoption in 2009", "impact": -0.03, "type": "Technology Adoption" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 160504, "billable_hours_per_employee": 126, "client_concentration": 0.14, "client_retention_rate": 0.77, "employee_utilization_rate": 0.75, "gross_billings": 14573876, "net_revenue": 11288955, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 17394 }, { "average_project_size": 161349, "billable_hours_per_employee": 108, "client_concentration": 0.22, "client_retention_rate": 0.6, "employee_utilization_rate": 0.72, "gross_billings": 13288140, "net_revenue": 11295713, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 17405 }, { "average_project_size": 83123, "billable_hours_per_employee": 103, "client_concentration": 0.21, "client_retention_rate": 0.61, "employee_utilization_rate": 0.65, "gross_billings": 14483872, "net_revenue": 11302475, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 17415 }, { "average_project_size": 130234, "billable_hours_per_employee": 147, "client_concentration": 0.37, "client_retention_rate": 0.65, "employee_utilization_rate": 0.72, "gross_billings": 14412370, "net_revenue": 11309242, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 17426 } ], "balance_sheet": [ { "assets": 16090408, "current_assets": 6814155, "current_liabilities": 3325928, "equity": 11346718, "fixed_assets": 9276253, "liabilities": 6490615, "long_term_liabilities": 3164687, "quarter": 1 }, { "assets": 16408127, "current_assets": 5089988, "current_liabilities": 3758015, "equity": 11604219, "fixed_assets": 11318139, "liabilities": 6655323, "long_term_liabilities": 2897308, "quarter": 2 }, { "assets": 16732120, "current_assets": 6965786, "current_liabilities": 2970249, "equity": 11731683, "fixed_assets": 9766334, "liabilities": 6824210, "long_term_liabilities": 3853961, "quarter": 3 }, { "assets": 17062510, "current_assets": 8070429, "current_liabilities": 3828036, "equity": 11787678, "fixed_assets": 8992081, "liabilities": 6997384, "long_term_liabilities": 3169348, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 62500, "financing_cash_flow": -90614, "investing_cash_flow": -292919, "net_cash_flow": 2280953, "operating_cash_flow": 2490749, "quarter": 1 }, { "change_in_working_capital": 28188, "financing_cash_flow": -117236, "investing_cash_flow": -316154, "net_cash_flow": 2430199, "operating_cash_flow": 2409135, "quarter": 2 }, { "change_in_working_capital": -56621, "financing_cash_flow": -167196, "investing_cash_flow": -278572, "net_cash_flow": 2147089, "operating_cash_flow": 2427070, "quarter": 3 }, { "change_in_working_capital": -43005, "financing_cash_flow": -174823, "investing_cash_flow": -221172, "net_cash_flow": 1773963, "operating_cash_flow": 2294170, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7015953231266727, "current_ratio": 2.0487981098809116, "debt_to_equity_ratio": 0.5720257611055461, "profit_margin": 0.15474638706594188, "quarter": 1, "return_on_assets": 0.10856934143621468, "return_on_equity": 0.15395861605091446 }, { "asset_turnover_ratio": 0.6884218412010097, "current_ratio": 1.3544352537177207, "debt_to_equity_ratio": 0.5735261459646702, "profit_margin": 0.16390421746728162, "quarter": 2, "return_on_assets": 0.1128352431694367, "return_on_equity": 0.15954671313941937 }, { "asset_turnover_ratio": 0.6754956933132203, "current_ratio": 2.345185874988932, "debt_to_equity_ratio": 0.5816906235874256, "profit_margin": 0.16136049847489156, "quarter": 3, "return_on_assets": 0.10899832179066371, "return_on_equity": 0.15545706442971566 }, { "asset_turnover_ratio": 0.6628123294872794, "current_ratio": 2.10824271245098, "debt_to_equity_ratio": 0.5936185226640904, "profit_margin": 0.15231365638828845, "quarter": 4, "return_on_assets": 0.1009553694034465, "return_on_equity": 0.1461315790947123 } ], "income_statement": [ { "depreciation": 743824, "expenses": 8823866, "income_tax": 718164, "marketing_expense": 1235114, "net_income": 2465089, "net_profit": 1746925, "operational_expense": 4796299, "product_revenue": 3924872, "quarter": 1, "rd_expense": 1089027, "revenue": 11288955, "salaries_expense": 3943197, "service_revenue": 7364083 }, { "depreciation": 557720, "expenses": 8845755, "income_tax": 598543, "marketing_expense": 1595777, "net_income": 2449958, "net_profit": 1851415, "operational_expense": 6004797, "product_revenue": 3130645, "quarter": 2, "rd_expense": 1624782, "revenue": 11295713, "salaries_expense": 4126525, "service_revenue": 8165068 }, { "depreciation": 603297, "expenses": 8867700, "income_tax": 611002, "marketing_expense": 1220094, "net_income": 2434775, "net_profit": 1823773, "operational_expense": 5725935, "product_revenue": 2954887, "quarter": 3, "rd_expense": 1271653, "revenue": 11302475, "salaries_expense": 3551834, "service_revenue": 8347588 }, { "depreciation": 571618, "expenses": 8889698, "income_tax": 696992, "marketing_expense": 1019595, "net_income": 2419544, "net_profit": 1722552, "operational_expense": 4608493, "product_revenue": 4212991, "quarter": 4, "rd_expense": 899184, "revenue": 11309242, "salaries_expense": 3213016, "service_revenue": 7096251 } ], "market_conditions": { "gdp_growth": [ 0.0016116987035398487, 0.0010397502818067384, 0.0019640673343310246, 0.008076913195542606 ], "inflation_rate": [ 0.036607625787676706, 0.034949981118706674, 0.04118162039372039, 0.035852364417656775 ], "interest_rate": [ 0.043312073306412326, 0.045257681600151124, 0.04728473540037663, 0.03961778124433759 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 57941, "billable_hours_per_employee": 128, "client_concentration": 0.22, "client_retention_rate": 0.65, "employee_utilization_rate": 0.78, "gross_billings": 17639964, "net_revenue": 14917868, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 22986 }, { "average_project_size": 81828, "billable_hours_per_employee": 99, "client_concentration": 0.23, "client_retention_rate": 0.79, "employee_utilization_rate": 0.61, "gross_billings": 18214017, "net_revenue": 15034036, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 23165 }, { "average_project_size": 194621, "billable_hours_per_employee": 98, "client_concentration": 0.14, "client_retention_rate": 0.68, "employee_utilization_rate": 0.61, "gross_billings": 17908465, "net_revenue": 15151109, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 23345 }, { "average_project_size": 55265, "billable_hours_per_employee": 81, "client_concentration": 0.22, "client_retention_rate": 0.85, "employee_utilization_rate": 0.77, "gross_billings": 16893474, "net_revenue": 15269094, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 23527 } ], "balance_sheet": [ { "assets": 20040881, "current_assets": 9219573, "current_liabilities": 5521152, "equity": 12237976, "fixed_assets": 10821308, "liabilities": 11128891, "long_term_liabilities": 5607739, "quarter": 1 }, { "assets": 20713503, "current_assets": 8852625, "current_liabilities": 5819711, "equity": 12712143, "fixed_assets": 11860878, "liabilities": 11266407, "long_term_liabilities": 5446696, "quarter": 2 }, { "assets": 21408700, "current_assets": 7281651, "current_liabilities": 5525161, "equity": 13222456, "fixed_assets": 14127049, "liabilities": 11405622, "long_term_liabilities": 5880461, "quarter": 3 }, { "assets": 22127229, "current_assets": 9081328, "current_liabilities": 5608888, "equity": 14054713, "fixed_assets": 13045901, "liabilities": 11546557, "long_term_liabilities": 5937669, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 5477, "financing_cash_flow": 51945, "investing_cash_flow": -498796, "net_cash_flow": 4024014, "operating_cash_flow": 3960285, "quarter": 1 }, { "change_in_working_capital": -90547, "financing_cash_flow": 131644, "investing_cash_flow": -149663, "net_cash_flow": 3791480, "operating_cash_flow": 4199383, "quarter": 2 }, { "change_in_working_capital": 77732, "financing_cash_flow": -163174, "investing_cash_flow": -151894, "net_cash_flow": 3571625, "operating_cash_flow": 3972556, "quarter": 3 }, { "change_in_working_capital": 30136, "financing_cash_flow": 136063, "investing_cash_flow": -160121, "net_cash_flow": 3818374, "operating_cash_flow": 4048015, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7443718666859007, "current_ratio": 1.669864006642092, "debt_to_equity_ratio": 0.909373494440584, "profit_margin": 0.22295317266515563, "quarter": 1, "return_on_assets": 0.16596006932030583, "return_on_equity": 0.2717758230609375 }, { "asset_turnover_ratio": 0.7258084738250213, "current_ratio": 1.5211451221546912, "debt_to_equity_ratio": 0.8862712604790554, "profit_margin": 0.21717701088383717, "quarter": 2, "return_on_assets": 0.1576289148194779, "return_on_equity": 0.2568447349907879 }, { "asset_turnover_ratio": 0.7077080345840709, "current_ratio": 1.3179074781712243, "debt_to_equity_ratio": 0.8625948159706487, "profit_margin": 0.2124846438633634, "quarter": 3, "return_on_assets": 0.1503770896878372, "return_on_equity": 0.24347806489202914 }, { "asset_turnover_ratio": 0.6900590218504088, "current_ratio": 1.6190959776697271, "debt_to_equity_ratio": 0.8215434210574062, "profit_margin": 0.2275210958816548, "quarter": 4, "return_on_assets": 0.1570029848744278, "return_on_equity": 0.24717978944144928 } ], "income_statement": [ { "depreciation": 634299, "expenses": 10506276, "income_tax": 1085606, "marketing_expense": 1389847, "net_income": 4411592, "net_profit": 3325986, "operational_expense": 6689678, "product_revenue": 5303665, "quarter": 1, "rd_expense": 1252756, "revenue": 14917868, "salaries_expense": 3479606, "service_revenue": 9614203 }, { "depreciation": 934336, "expenses": 10532992, "income_tax": 1235997, "marketing_expense": 1420750, "net_income": 4501044, "net_profit": 3265047, "operational_expense": 5271316, "product_revenue": 5231169, "quarter": 2, "rd_expense": 1348604, "revenue": 15034036, "salaries_expense": 4843750, "service_revenue": 9802867 }, { "depreciation": 753178, "expenses": 10559777, "income_tax": 1371954, "marketing_expense": 1328007, "net_income": 4591332, "net_profit": 3219378, "operational_expense": 5630361, "product_revenue": 4503358, "quarter": 3, "rd_expense": 1665047, "revenue": 15151109, "salaries_expense": 3755393, "service_revenue": 10647751 }, { "depreciation": 573974, "expenses": 10586630, "income_tax": 1208423, "marketing_expense": 1826166, "net_income": 4682464, "net_profit": 3474041, "operational_expense": 7060595, "product_revenue": 5239805, "quarter": 4, "rd_expense": 1975792, "revenue": 15269094, "salaries_expense": 3802645, "service_revenue": 10029289 } ], "market_conditions": { "gdp_growth": [ 0.003487835911046837, 0.007275612250806146, 0.008033466549986839, 0.006594514946188578 ], "inflation_rate": [ 0.025579729144842203, 0.031490324708471976, 0.025287927666683883, 0.02449032428190603 ], "interest_rate": [ 0.04663765676157844, 0.04719096636083126, 0.044503211187720625, 0.0469882788907709 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 173718, "billable_hours_per_employee": 106, "client_concentration": 0.11, "client_retention_rate": 0.76, "employee_utilization_rate": 0.75, "gross_billings": 21397672, "net_revenue": 17705959, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 27282 }, { "average_project_size": 63343, "billable_hours_per_employee": 148, "client_concentration": 0.15, "client_retention_rate": 0.63, "employee_utilization_rate": 0.65, "gross_billings": 21736576, "net_revenue": 17601354, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 27121 }, { "average_project_size": 96572, "billable_hours_per_employee": 133, "client_concentration": 0.23, "client_retention_rate": 0.67, "employee_utilization_rate": 0.77, "gross_billings": 19720114, "net_revenue": 17497367, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 26961 }, { "average_project_size": 84262, "billable_hours_per_employee": 116, "client_concentration": 0.14, "client_retention_rate": 0.67, "employee_utilization_rate": 0.74, "gross_billings": 22338350, "net_revenue": 17393994, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 26801 } ], "balance_sheet": [ { "assets": 26348768, "current_assets": 9745204, "current_liabilities": 5653595, "equity": 15485563, "fixed_assets": 16603564, "liabilities": 13723889, "long_term_liabilities": 8070294, "quarter": 1 }, { "assets": 26692864, "current_assets": 12893790, "current_liabilities": 8168427, "equity": 15166409, "fixed_assets": 13799074, "liabilities": 14113644, "long_term_liabilities": 5945217, "quarter": 2 }, { "assets": 27041454, "current_assets": 11504520, "current_liabilities": 8245894, "equity": 15007348, "fixed_assets": 15536934, "liabilities": 14514467, "long_term_liabilities": 6268573, "quarter": 3 }, { "assets": 27394596, "current_assets": 13445279, "current_liabilities": 7455679, "equity": 14773998, "fixed_assets": 13949317, "liabilities": 14926675, "long_term_liabilities": 7470996, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 72053, "financing_cash_flow": -61680, "investing_cash_flow": -493602, "net_cash_flow": 3510114, "operating_cash_flow": 3720476, "quarter": 1 }, { "change_in_working_capital": -24860, "financing_cash_flow": 36550, "investing_cash_flow": -251580, "net_cash_flow": 3659123, "operating_cash_flow": 3974774, "quarter": 2 }, { "change_in_working_capital": 74802, "financing_cash_flow": -33905, "investing_cash_flow": -314364, "net_cash_flow": 3284933, "operating_cash_flow": 3551344, "quarter": 3 }, { "change_in_working_capital": 48624, "financing_cash_flow": -66158, "investing_cash_flow": -275509, "net_cash_flow": 3186216, "operating_cash_flow": 3500757, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6719843219994195, "current_ratio": 1.7237180944160309, "debt_to_equity_ratio": 0.8862376524508666, "profit_margin": 0.16156617102750548, "quarter": 1, "return_on_assets": 0.10856993389596052, "return_on_equity": 0.18473232132406164 }, { "asset_turnover_ratio": 0.6594029775148894, "current_ratio": 1.5784911831861874, "debt_to_equity_ratio": 0.9305857437973617, "profit_margin": 0.14698806694075922, "quarter": 2, "return_on_assets": 0.0969243689998945, "return_on_equity": 0.1705867882107096 }, { "asset_turnover_ratio": 0.6470571811708054, "current_ratio": 1.395181650406857, "debt_to_equity_ratio": 0.9671573551836073, "profit_margin": 0.14175624252494676, "quarter": 3, "return_on_assets": 0.0917243947015571, "return_on_equity": 0.16527643658293256 }, { "asset_turnover_ratio": 0.6349425266209437, "current_ratio": 1.8033607670072707, "debt_to_equity_ratio": 1.010334169532174, "profit_margin": 0.1325789235065851, "quarter": 4, "return_on_assets": 0.08417999666795598, "return_on_equity": 0.15609024720322826 } ], "income_statement": [ { "depreciation": 859792, "expenses": 13903078, "income_tax": 942197, "marketing_expense": 1473086, "net_income": 3802881, "net_profit": 2860684, "operational_expense": 9129000, "product_revenue": 5653895, "quarter": 1, "rd_expense": 1967938, "revenue": 17705959, "salaries_expense": 6201022, "service_revenue": 12052064 }, { "depreciation": 1387585, "expenses": 13973476, "income_tax": 1040689, "marketing_expense": 2072176, "net_income": 3627878, "net_profit": 2587189, "operational_expense": 9545945, "product_revenue": 4902759, "quarter": 2, "rd_expense": 1772871, "revenue": 17601354, "salaries_expense": 5693018, "service_revenue": 12698595 }, { "depreciation": 1070983, "expenses": 14044231, "income_tax": 972775, "marketing_expense": 2350440, "net_income": 3453136, "net_profit": 2480361, "operational_expense": 7514952, "product_revenue": 6767569, "quarter": 3, "rd_expense": 1572047, "revenue": 17497367, "salaries_expense": 6759557, "service_revenue": 10729798 }, { "depreciation": 1194680, "expenses": 14115344, "income_tax": 972573, "marketing_expense": 1590791, "net_income": 3278650, "net_profit": 2306077, "operational_expense": 9047878, "product_revenue": 4047129, "quarter": 4, "rd_expense": 1465876, "revenue": 17393994, "salaries_expense": 5228352, "service_revenue": 13346865 } ], "market_conditions": { "gdp_growth": [ -0.009654869977569642, -0.016514417274805557, -0.01750637170239141, -0.009371094755816241 ], "inflation_rate": [ 0.026961613210499315, 0.025334373070801823, 0.022421806215853837, 0.02970859382583712 ], "interest_rate": [ 0.05801997033497703, 0.05349247917893683, 0.05134878505942398, 0.0498173322549966 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 132617, "billable_hours_per_employee": 114, "client_concentration": 0.35, "client_retention_rate": 0.62, "employee_utilization_rate": 0.77, "gross_billings": 7336641, "net_revenue": 5890827, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 9077 }, { "average_project_size": 189625, "billable_hours_per_employee": 109, "client_concentration": 0.3, "client_retention_rate": 0.75, "employee_utilization_rate": 0.61, "gross_billings": 7373270, "net_revenue": 5753892, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 8866 }, { "average_project_size": 98876, "billable_hours_per_employee": 80, "client_concentration": 0.36, "client_retention_rate": 0.71, "employee_utilization_rate": 0.63, "gross_billings": 6209217, "net_revenue": 5620140, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 8660 }, { "average_project_size": 115334, "billable_hours_per_employee": 158, "client_concentration": 0.13, "client_retention_rate": 0.89, "employee_utilization_rate": 0.71, "gross_billings": 6231982, "net_revenue": 5489497, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 8458 } ], "balance_sheet": [ { "assets": 6223774, "current_assets": 2344738, "current_liabilities": 1471991, "equity": 4192980, "fixed_assets": 3879036, "liabilities": 2889865, "long_term_liabilities": 1417874, "quarter": 1 }, { "assets": 6326215, "current_assets": 2910708, "current_liabilities": 1544131, "equity": 4276270, "fixed_assets": 3415507, "liabilities": 2933630, "long_term_liabilities": 1389499, "quarter": 2 }, { "assets": 6430343, "current_assets": 2471866, "current_liabilities": 1332981, "equity": 4255843, "fixed_assets": 3958477, "liabilities": 2978056, "long_term_liabilities": 1645075, "quarter": 3 }, { "assets": 6536185, "current_assets": 2281197, "current_liabilities": 1617754, "equity": 4297172, "fixed_assets": 4254988, "liabilities": 3023156, "long_term_liabilities": 1405402, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -49969, "financing_cash_flow": -60600, "investing_cash_flow": -445368, "net_cash_flow": 751707, "operating_cash_flow": 1262243, "quarter": 1 }, { "change_in_working_capital": 208, "financing_cash_flow": -114936, "investing_cash_flow": -495027, "net_cash_flow": 772387, "operating_cash_flow": 1265489, "quarter": 2 }, { "change_in_working_capital": -50618, "financing_cash_flow": 108797, "investing_cash_flow": -457785, "net_cash_flow": 1036972, "operating_cash_flow": 1242447, "quarter": 3 }, { "change_in_working_capital": -44344, "financing_cash_flow": 138156, "investing_cash_flow": -470708, "net_cash_flow": 951964, "operating_cash_flow": 1198298, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9465040022340143, "current_ratio": 1.5929024022565355, "debt_to_equity_ratio": 0.6892150689962747, "profit_margin": 0.14583198589943314, "quarter": 1, "return_on_assets": 0.1380305583075478, "return_on_equity": 0.20488316185624544 }, { "asset_turnover_ratio": 0.9095315287261024, "current_ratio": 1.8850136419772674, "debt_to_equity_ratio": 0.6860254380569982, "profit_margin": 0.15358039393162054, "quarter": 2, "return_on_assets": 0.13968621047498386, "return_on_equity": 0.20664855119064043 }, { "asset_turnover_ratio": 0.8740031441557627, "current_ratio": 1.8543895224313025, "debt_to_equity_ratio": 0.6997570164124945, "profit_margin": 0.14297793293405503, "quarter": 3, "return_on_assets": 0.12496316292925587, "return_on_equity": 0.18881241624749784 }, { "asset_turnover_ratio": 0.8398625497901299, "current_ratio": 1.4101012885766315, "debt_to_equity_ratio": 0.7035222234530059, "profit_margin": 0.14284423509112038, "quarter": 4, "return_on_assets": 0.1199695235064491, "return_on_equity": 0.18247884888014723 } ], "income_statement": [ { "depreciation": 403172, "expenses": 4708084, "income_tax": 323672, "marketing_expense": 512969, "net_income": 1182743, "net_profit": 859071, "operational_expense": 3016157, "product_revenue": 1327144, "quarter": 1, "rd_expense": 492953, "revenue": 5890827, "salaries_expense": 2140622, "service_revenue": 4563683 }, { "depreciation": 381804, "expenses": 4612366, "income_tax": 257841, "marketing_expense": 627893, "net_income": 1141526, "net_profit": 883685, "operational_expense": 2863638, "product_revenue": 1522538, "quarter": 2, "rd_expense": 713838, "revenue": 5753892, "salaries_expense": 2196830, "service_revenue": 4231354 }, { "depreciation": 438891, "expenses": 4518595, "income_tax": 297989, "marketing_expense": 612291, "net_income": 1101545, "net_profit": 803556, "operational_expense": 2783348, "product_revenue": 2107559, "quarter": 3, "rd_expense": 686069, "revenue": 5620140, "salaries_expense": 1363464, "service_revenue": 3512581 }, { "depreciation": 414155, "expenses": 4426730, "income_tax": 278624, "marketing_expense": 538636, "net_income": 1062767, "net_profit": 784143, "operational_expense": 2380884, "product_revenue": 1814572, "quarter": 4, "rd_expense": 687836, "revenue": 5489497, "salaries_expense": 1693756, "service_revenue": 3674925 } ], "market_conditions": { "gdp_growth": [ -0.02173233947905214, -0.012666461880728369, -0.014867010548276025, -0.010326728228481633 ], "inflation_rate": [ 0.025909836702454586, 0.02963571689912735, 0.02489339809949028, 0.027687909846480938 ], "interest_rate": [ 0.04752200668021181, 0.048007713515190384, 0.045296920779812934, 0.04679736940273432 ], "year": 2013 }, "random_event": { "description": "Cameron Ltd Award Nomination in 2013", "impact": -0.06, "type": "Award Nomination" }, "year": 2013 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Poor", "founding_year": 2008, "industry": "Advertising", "location": "Port Thomasland", "name": "Hawkins Group", "num_employees": 392, "region": "North America", "revenue_size": "Small", "website": "www.hawkinsgroup.com" }

[ { "advertising_kpis": [ { "average_project_size": 135214, "billable_hours_per_employee": 120, "client_concentration": 0.37, "client_retention_rate": 0.76, "employee_utilization_rate": 0.69, "gross_billings": 830341, "net_revenue": 747536, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 1907 }, { "average_project_size": 83790, "billable_hours_per_employee": 128, "client_concentration": 0.16, "client_retention_rate": 0.71, "employee_utilization_rate": 0.72, "gross_billings": 899794, "net_revenue": 746423, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 1904 }, { "average_project_size": 71387, "billable_hours_per_employee": 131, "client_concentration": 0.29, "client_retention_rate": 0.63, "employee_utilization_rate": 0.8, "gross_billings": 957727, "net_revenue": 745312, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 1901 }, { "average_project_size": 113792, "billable_hours_per_employee": 90, "client_concentration": 0.36, "client_retention_rate": 0.7, "employee_utilization_rate": 0.68, "gross_billings": 934008, "net_revenue": 744203, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 1898 } ], "balance_sheet": [ { "assets": 868467, "current_assets": 346361, "current_liabilities": 166220, "equity": 586951, "fixed_assets": 522106, "liabilities": 405937, "long_term_liabilities": 239717, "quarter": 1 }, { "assets": 886099, "current_assets": 359249, "current_liabilities": 175618, "equity": 597251, "fixed_assets": 526850, "liabilities": 412970, "long_term_liabilities": 237352, "quarter": 2 }, { "assets": 904089, "current_assets": 383695, "current_liabilities": 218953, "equity": 595644, "fixed_assets": 520394, "liabilities": 420126, "long_term_liabilities": 201173, "quarter": 3 }, { "assets": 922444, "current_assets": 457556, "current_liabilities": 207042, "equity": 612050, "fixed_assets": 464888, "liabilities": 427405, "long_term_liabilities": 220363, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 49047, "financing_cash_flow": 65276, "investing_cash_flow": -436883, "net_cash_flow": -131418, "operating_cash_flow": 182825, "quarter": 1 }, { "change_in_working_capital": 41302, "financing_cash_flow": 88475, "investing_cash_flow": -362504, "net_cash_flow": -268702, "operating_cash_flow": 181610, "quarter": 2 }, { "change_in_working_capital": -88461, "financing_cash_flow": 119870, "investing_cash_flow": -119821, "net_cash_flow": -307090, "operating_cash_flow": 150708, "quarter": 3 }, { "change_in_working_capital": 53084, "financing_cash_flow": 187086, "investing_cash_flow": -485667, "net_cash_flow": -100941, "operating_cash_flow": 173968, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8607534886184507, "current_ratio": 2.083750451209241, "debt_to_equity_ratio": 0.6916028765603943, "profit_margin": 0.16644148241690032, "quarter": 1, "return_on_assets": 0.14326508664117346, "return_on_equity": 0.21197851268674897 }, { "asset_turnover_ratio": 0.8423697577810154, "current_ratio": 2.0456274413784463, "debt_to_equity_ratio": 0.6914513328567051, "profit_margin": 0.16628908809080106, "quarter": 2, "return_on_assets": 0.14007689885667401, "return_on_equity": 0.20782217191766947 }, { "asset_turnover_ratio": 0.8243790157827382, "current_ratio": 1.7524080510429179, "debt_to_equity_ratio": 0.7053307008884502, "profit_margin": 0.14984462882658536, "quarter": 3, "return_on_assets": 0.12352876763239018, "return_on_equity": 0.18749622257590104 }, { "asset_turnover_ratio": 0.8067730940848442, "current_ratio": 2.2099670598236107, "debt_to_equity_ratio": 0.6983171309533535, "profit_margin": 0.15722994935521625, "quarter": 4, "return_on_assets": 0.12684889272411118, "return_on_equity": 0.19117882525937424 } ], "income_statement": [ { "depreciation": 58404, "expenses": 591285, "income_tax": 31830, "marketing_expense": 66332, "net_income": 156251, "net_profit": 124421, "operational_expense": 351009, "product_revenue": 256669, "quarter": 1, "rd_expense": 84593, "revenue": 747536, "salaries_expense": 255306, "service_revenue": 490867 }, { "depreciation": 57488, "expenses": 590631, "income_tax": 31670, "marketing_expense": 109409, "net_income": 155792, "net_profit": 124122, "operational_expense": 355140, "product_revenue": 196657, "quarter": 2, "rd_expense": 111281, "revenue": 746423, "salaries_expense": 250336, "service_revenue": 549766 }, { "depreciation": 39027, "expenses": 589978, "income_tax": 43653, "marketing_expense": 81022, "net_income": 155334, "net_profit": 111681, "operational_expense": 330204, "product_revenue": 199706, "quarter": 3, "rd_expense": 115162, "revenue": 745312, "salaries_expense": 217441, "service_revenue": 545606 }, { "depreciation": 56957, "expenses": 589326, "income_tax": 37866, "marketing_expense": 101764, "net_income": 154877, "net_profit": 117011, "operational_expense": 306701, "product_revenue": 154186, "quarter": 4, "rd_expense": 75273, "revenue": 744203, "salaries_expense": 179514, "service_revenue": 590017 } ], "market_conditions": { "gdp_growth": [ 0.03133003830289938, 0.03150485093293492, 0.03664507675389029, 0.028510547879663648 ], "inflation_rate": [ 0.013966325547845892, 0.015348737163493203, 0.010339500040123961, 0.011701122948818095 ], "interest_rate": [ 0.037802010742464386, 0.035839485306084634, 0.03357422947027565, 0.03996229209193043 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 62521, "billable_hours_per_employee": 149, "client_concentration": 0.34, "client_retention_rate": 0.68, "employee_utilization_rate": 0.67, "gross_billings": 2389481, "net_revenue": 1949510, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 4973 }, { "average_project_size": 65466, "billable_hours_per_employee": 104, "client_concentration": 0.28, "client_retention_rate": 0.81, "employee_utilization_rate": 0.66, "gross_billings": 2187240, "net_revenue": 1921777, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 4902 }, { "average_project_size": 108716, "billable_hours_per_employee": 87, "client_concentration": 0.22, "client_retention_rate": 0.81, "employee_utilization_rate": 0.78, "gross_billings": 2360728, "net_revenue": 1894439, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 4833 }, { "average_project_size": 117765, "billable_hours_per_employee": 118, "client_concentration": 0.14, "client_retention_rate": 0.64, "employee_utilization_rate": 0.62, "gross_billings": 2125627, "net_revenue": 1867490, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 4764 } ], "balance_sheet": [ { "assets": 2540742, "current_assets": 1007656, "current_liabilities": 680966, "equity": 1482253, "fixed_assets": 1533086, "liabilities": 1421096, "long_term_liabilities": 740130, "quarter": 1 }, { "assets": 2612421, "current_assets": 954661, "current_liabilities": 607205, "equity": 1533536, "fixed_assets": 1657760, "liabilities": 1446212, "long_term_liabilities": 839007, "quarter": 2 }, { "assets": 2686123, "current_assets": 1244162, "current_liabilities": 706056, "equity": 1578785, "fixed_assets": 1441961, "liabilities": 1471772, "long_term_liabilities": 765716, "quarter": 3 }, { "assets": 2761904, "current_assets": 1116820, "current_liabilities": 745450, "equity": 1627917, "fixed_assets": 1645084, "liabilities": 1497784, "long_term_liabilities": 752334, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -51538, "financing_cash_flow": 38012, "investing_cash_flow": -115699, "net_cash_flow": 300098, "operating_cash_flow": 456966, "quarter": 1 }, { "change_in_working_capital": 14153, "financing_cash_flow": 24634, "investing_cash_flow": -399474, "net_cash_flow": 286665, "operating_cash_flow": 483171, "quarter": 2 }, { "change_in_working_capital": -25542, "financing_cash_flow": -33604, "investing_cash_flow": -266076, "net_cash_flow": 155356, "operating_cash_flow": 500659, "quarter": 3 }, { "change_in_working_capital": -74551, "financing_cash_flow": 125530, "investing_cash_flow": -111197, "net_cash_flow": 436872, "operating_cash_flow": 458370, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7672994739332053, "current_ratio": 1.4797449505555342, "debt_to_equity_ratio": 0.9587405119099102, "profit_margin": 0.1859990459141015, "quarter": 1, "return_on_assets": 0.14271697008196818, "return_on_equity": 0.24463232660011483 }, { "asset_turnover_ratio": 0.735630665960808, "current_ratio": 1.5722219019935606, "debt_to_equity_ratio": 0.9430570915844166, "profit_margin": 0.19113924248234837, "quarter": 2, "return_on_assets": 0.1406078882385343, "return_on_equity": 0.23952942741481126 }, { "asset_turnover_ratio": 0.7052688949835879, "current_ratio": 1.762129349513353, "debt_to_equity_ratio": 0.9322181297643441, "profit_margin": 0.19237040622580087, "quarter": 3, "return_on_assets": 0.1356728638264145, "return_on_equity": 0.23083193721754386 }, { "asset_turnover_ratio": 0.6761603589407886, "current_ratio": 1.4981823059896706, "debt_to_equity_ratio": 0.9200616493347019, "profit_margin": 0.19480532693615493, "quarter": 4, "return_on_assets": 0.13171963978472823, "return_on_equity": 0.22347392403912483 } ], "income_statement": [ { "depreciation": 94359, "expenses": 1488369, "income_tax": 98534, "marketing_expense": 220422, "net_income": 461141, "net_profit": 362607, "operational_expense": 808595, "product_revenue": 616382, "quarter": 1, "rd_expense": 152975, "revenue": 1949510, "salaries_expense": 571798, "service_revenue": 1333128 }, { "depreciation": 115844, "expenses": 1458245, "income_tax": 96205, "marketing_expense": 189175, "net_income": 463532, "net_profit": 367327, "operational_expense": 1016344, "product_revenue": 736035, "quarter": 2, "rd_expense": 289911, "revenue": 1921777, "salaries_expense": 677625, "service_revenue": 1185742 }, { "depreciation": 136225, "expenses": 1428731, "income_tax": 101274, "marketing_expense": 224333, "net_income": 465708, "net_profit": 364434, "operational_expense": 764084, "product_revenue": 412444, "quarter": 3, "rd_expense": 229981, "revenue": 1894439, "salaries_expense": 574911, "service_revenue": 1481995 }, { "depreciation": 94573, "expenses": 1399815, "income_tax": 103878, "marketing_expense": 255817, "net_income": 467675, "net_profit": 363797, "operational_expense": 785739, "product_revenue": 588603, "quarter": 4, "rd_expense": 163954, "revenue": 1867490, "salaries_expense": 549089, "service_revenue": 1278887 } ], "market_conditions": { "gdp_growth": [ 0.017885515001517333, 0.01561215507800536, 0.005623481942016012, 0.016757736452556016 ], "inflation_rate": [ 0.014732443639422207, 0.009560734482787003, 0.015954479496719506, 0.012518788571190128 ], "interest_rate": [ 0.03868335718805522, 0.037033219292507136, 0.03990644218100304, 0.03931814949968718 ], "year": 2009 }, "random_event": { "description": "Hawkins Group Partnership with Major Brand in 2009", "impact": -0.05, "type": "Partnership with Major Brand" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 193227, "billable_hours_per_employee": 124, "client_concentration": 0.29, "client_retention_rate": 0.7, "employee_utilization_rate": 0.61, "gross_billings": 4008596, "net_revenue": 3197105, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 8156 }, { "average_project_size": 143133, "billable_hours_per_employee": 119, "client_concentration": 0.27, "client_retention_rate": 0.69, "employee_utilization_rate": 0.61, "gross_billings": 3868337, "net_revenue": 3236590, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 8257 }, { "average_project_size": 68389, "billable_hours_per_employee": 83, "client_concentration": 0.3, "client_retention_rate": 0.84, "employee_utilization_rate": 0.76, "gross_billings": 4158384, "net_revenue": 3276562, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 8359 }, { "average_project_size": 193968, "billable_hours_per_employee": 107, "client_concentration": 0.33, "client_retention_rate": 0.72, "employee_utilization_rate": 0.66, "gross_billings": 3971094, "net_revenue": 3317029, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 8462 } ], "balance_sheet": [ { "assets": 4494400, "current_assets": 1581539, "current_liabilities": 1323583, "equity": 2418693, "fixed_assets": 2912861, "liabilities": 2608383, "long_term_liabilities": 1284800, "quarter": 1 }, { "assets": 4596594, "current_assets": 1648915, "current_liabilities": 1472470, "equity": 2497067, "fixed_assets": 2947679, "liabilities": 2667487, "long_term_liabilities": 1195017, "quarter": 2 }, { "assets": 4701112, "current_assets": 1425244, "current_liabilities": 1126289, "equity": 2561561, "fixed_assets": 3275868, "liabilities": 2727930, "long_term_liabilities": 1601641, "quarter": 3 }, { "assets": 4808007, "current_assets": 2126977, "current_liabilities": 1528113, "equity": 2606141, "fixed_assets": 2681030, "liabilities": 2789743, "long_term_liabilities": 1261630, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -3478, "financing_cash_flow": 157681, "investing_cash_flow": -481010, "net_cash_flow": 460502, "operating_cash_flow": 699327, "quarter": 1 }, { "change_in_working_capital": 73088, "financing_cash_flow": 11885, "investing_cash_flow": -116986, "net_cash_flow": 712255, "operating_cash_flow": 763074, "quarter": 2 }, { "change_in_working_capital": -81138, "financing_cash_flow": 178264, "investing_cash_flow": -485774, "net_cash_flow": 629829, "operating_cash_flow": 732896, "quarter": 3 }, { "change_in_working_capital": -8897, "financing_cash_flow": 145275, "investing_cash_flow": -290614, "net_cash_flow": 423160, "operating_cash_flow": 831040, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7113530170879316, "current_ratio": 1.194892197920342, "debt_to_equity_ratio": 1.0784266543955765, "profit_margin": 0.1666119817772641, "quarter": 1, "return_on_assets": 0.11851993592025632, "return_on_equity": 0.22023299360439708 }, { "asset_turnover_ratio": 0.704127882514749, "current_ratio": 1.1198292664706242, "debt_to_equity_ratio": 1.0682480686341216, "profit_margin": 0.17548098461652542, "quarter": 2, "return_on_assets": 0.12356105411963728, "return_on_equity": 0.2274508453317432 }, { "asset_turnover_ratio": 0.6969759495200285, "current_ratio": 1.265433649800362, "debt_to_equity_ratio": 1.0649482873919458, "profit_margin": 0.17957206364475936, "quarter": 3, "return_on_assets": 0.12515740956607713, "return_on_equity": 0.22969548646313712 }, { "asset_turnover_ratio": 0.6898968741102083, "current_ratio": 1.3918977196058144, "debt_to_equity_ratio": 1.0704497569394749, "profit_margin": 0.1772299850257565, "quarter": 4, "return_on_assets": 0.12227041266786841, "return_on_equity": 0.22557375061441418 } ], "income_statement": [ { "depreciation": 166651, "expenses": 2490607, "income_tax": 173822, "marketing_expense": 279088, "net_income": 706498, "net_profit": 532676, "operational_expense": 1514150, "product_revenue": 1014688, "quarter": 1, "rd_expense": 355341, "revenue": 3197105, "salaries_expense": 1236326, "service_revenue": 2182417 }, { "depreciation": 195114, "expenses": 2509315, "income_tax": 159315, "marketing_expense": 352844, "net_income": 727275, "net_profit": 567960, "operational_expense": 1303792, "product_revenue": 658041, "quarter": 2, "rd_expense": 358022, "revenue": 3236590, "salaries_expense": 1227762, "service_revenue": 2578549 }, { "depreciation": 144517, "expenses": 2528164, "income_tax": 160019, "marketing_expense": 367212, "net_income": 748398, "net_profit": 588379, "operational_expense": 1463854, "product_revenue": 1241458, "quarter": 3, "rd_expense": 262059, "revenue": 3276562, "salaries_expense": 1247630, "service_revenue": 2035104 }, { "depreciation": 243163, "expenses": 2547155, "income_tax": 181997, "marketing_expense": 390378, "net_income": 769874, "net_profit": 587877, "operational_expense": 1692798, "product_revenue": 786247, "quarter": 4, "rd_expense": 266248, "revenue": 3317029, "salaries_expense": 1240947, "service_revenue": 2530782 } ], "market_conditions": { "gdp_growth": [ 0.031345897351048604, 0.03141461677984512, 0.02623440337037261, 0.027367582743160958 ], "inflation_rate": [ 0.013871525187210056, 0.014389922467448014, 0.010782277338747428, 0.014987901873041061 ], "interest_rate": [ 0.03515205303918018, 0.04262434124863878, 0.037040393609474746, 0.04384585251818717 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 151766, "billable_hours_per_employee": 140, "client_concentration": 0.16, "client_retention_rate": 0.74, "employee_utilization_rate": 0.66, "gross_billings": 836727, "net_revenue": 712913, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 1819 }, { "average_project_size": 159423, "billable_hours_per_employee": 95, "client_concentration": 0.1, "client_retention_rate": 0.76, "employee_utilization_rate": 0.67, "gross_billings": 836090, "net_revenue": 708476, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 1807 }, { "average_project_size": 199518, "billable_hours_per_employee": 156, "client_concentration": 0.21, "client_retention_rate": 0.89, "employee_utilization_rate": 0.71, "gross_billings": 897730, "net_revenue": 704067, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 1796 }, { "average_project_size": 104692, "billable_hours_per_employee": 122, "client_concentration": 0.18, "client_retention_rate": 0.72, "employee_utilization_rate": 0.74, "gross_billings": 800687, "net_revenue": 699686, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 1785 } ], "balance_sheet": [ { "assets": 947119, "current_assets": 292001, "current_liabilities": 216598, "equity": 694010, "fixed_assets": 655118, "liabilities": 400900, "long_term_liabilities": 184302, "quarter": 1 }, { "assets": 980387, "current_assets": 467463, "current_liabilities": 204337, "equity": 706876, "fixed_assets": 512924, "liabilities": 411970, "long_term_liabilities": 207633, "quarter": 2 }, { "assets": 1014824, "current_assets": 324122, "current_liabilities": 176709, "equity": 725338, "fixed_assets": 690702, "liabilities": 423346, "long_term_liabilities": 246637, "quarter": 3 }, { "assets": 1050471, "current_assets": 391004, "current_liabilities": 187002, "equity": 754957, "fixed_assets": 659467, "liabilities": 435035, "long_term_liabilities": 248033, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 48725, "financing_cash_flow": -73799, "investing_cash_flow": -180988, "net_cash_flow": -396540, "operating_cash_flow": 191816, "quarter": 1 }, { "change_in_working_capital": -79185, "financing_cash_flow": 49540, "investing_cash_flow": -396103, "net_cash_flow": -118223, "operating_cash_flow": 175159, "quarter": 2 }, { "change_in_working_capital": 3844, "financing_cash_flow": -17417, "investing_cash_flow": -145820, "net_cash_flow": -45731, "operating_cash_flow": 166761, "quarter": 3 }, { "change_in_working_capital": -38830, "financing_cash_flow": -127517, "investing_cash_flow": -325958, "net_cash_flow": -276433, "operating_cash_flow": 167134, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7527174515557179, "current_ratio": 1.3481241747384556, "debt_to_equity_ratio": 0.577657382458466, "profit_margin": 0.20730580028699155, "quarter": 1, "return_on_assets": 0.15604269368474288, "return_on_equity": 0.21295226293569258 }, { "asset_turnover_ratio": 0.7226493211354291, "current_ratio": 2.287706093365372, "debt_to_equity_ratio": 0.5828037732218947, "profit_margin": 0.195432167074114, "quarter": 2, "return_on_assets": 0.14122892286413427, "return_on_equity": 0.19587452396176983 }, { "asset_turnover_ratio": 0.6937823701449709, "current_ratio": 1.8342133111499697, "debt_to_equity_ratio": 0.583653413994579, "profit_margin": 0.19012395127168294, "quarter": 3, "return_on_assets": 0.13190464553459516, "return_on_equity": 0.1845484450008134 }, { "asset_turnover_ratio": 0.6660688395967143, "current_ratio": 2.090908118629747, "debt_to_equity_ratio": 0.5762381168728815, "profit_margin": 0.1994051617439823, "quarter": 4, "return_on_assets": 0.1328175646924094, "return_on_equity": 0.18480655189633316 } ], "income_statement": [ { "depreciation": 44025, "expenses": 527171, "income_tax": 37951, "marketing_expense": 58595, "net_income": 185742, "net_profit": 147791, "operational_expense": 338172, "product_revenue": 195768, "quarter": 1, "rd_expense": 62310, "revenue": 712913, "salaries_expense": 250994, "service_revenue": 517145 }, { "depreciation": 36700, "expenses": 520094, "income_tax": 49923, "marketing_expense": 65564, "net_income": 188382, "net_profit": 138459, "operational_expense": 354595, "product_revenue": 276345, "quarter": 2, "rd_expense": 98853, "revenue": 708476, "salaries_expense": 251575, "service_revenue": 432131 }, { "depreciation": 32901, "expenses": 513112, "income_tax": 57095, "marketing_expense": 80203, "net_income": 190955, "net_profit": 133860, "operational_expense": 338797, "product_revenue": 159278, "quarter": 3, "rd_expense": 79457, "revenue": 704067, "salaries_expense": 223793, "service_revenue": 544789 }, { "depreciation": 27613, "expenses": 506224, "income_tax": 53941, "marketing_expense": 59206, "net_income": 193462, "net_profit": 139521, "operational_expense": 306990, "product_revenue": 240596, "quarter": 4, "rd_expense": 65533, "revenue": 699686, "salaries_expense": 194848, "service_revenue": 459090 } ], "market_conditions": { "gdp_growth": [ 0.024562801920158136, 0.026577306747512353, 0.027534896408030723, 0.02463000803247789 ], "inflation_rate": [ 0.0063087711633276755, 0.01317525572389968, 0.00850002407324877, 0.006421798042762496 ], "interest_rate": [ 0.01836815820338803, 0.026861788077888984, 0.019327073958545306, 0.02666251963791122 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 70960, "billable_hours_per_employee": 138, "client_concentration": 0.18, "client_retention_rate": 0.85, "employee_utilization_rate": 0.69, "gross_billings": 2918701, "net_revenue": 2313608, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 5902 }, { "average_project_size": 122291, "billable_hours_per_employee": 157, "client_concentration": 0.35, "client_retention_rate": 0.84, "employee_utilization_rate": 0.63, "gross_billings": 2960388, "net_revenue": 2301168, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 5870 }, { "average_project_size": 64118, "billable_hours_per_employee": 124, "client_concentration": 0.33, "client_retention_rate": 0.81, "employee_utilization_rate": 0.71, "gross_billings": 2664708, "net_revenue": 2288795, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 5839 }, { "average_project_size": 184847, "billable_hours_per_employee": 109, "client_concentration": 0.16, "client_retention_rate": 0.61, "employee_utilization_rate": 0.67, "gross_billings": 2614905, "net_revenue": 2276488, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 5807 } ], "balance_sheet": [ { "assets": 2494260, "current_assets": 954234, "current_liabilities": 671092, "equity": 1549702, "fixed_assets": 1540026, "liabilities": 1405067, "long_term_liabilities": 733975, "quarter": 1 }, { "assets": 2566225, "current_assets": 1029393, "current_liabilities": 858557, "equity": 1545539, "fixed_assets": 1536832, "liabilities": 1436279, "long_term_liabilities": 577722, "quarter": 2 }, { "assets": 2640267, "current_assets": 1014181, "current_liabilities": 875662, "equity": 1630740, "fixed_assets": 1626086, "liabilities": 1468185, "long_term_liabilities": 592523, "quarter": 3 }, { "assets": 2716444, "current_assets": 842673, "current_liabilities": 827583, "equity": 1669708, "fixed_assets": 1873771, "liabilities": 1500799, "long_term_liabilities": 673216, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -85688, "financing_cash_flow": -66159, "investing_cash_flow": -372065, "net_cash_flow": -48493, "operating_cash_flow": 601479, "quarter": 1 }, { "change_in_working_capital": 15251, "financing_cash_flow": 54079, "investing_cash_flow": -408548, "net_cash_flow": 335547, "operating_cash_flow": 565684, "quarter": 2 }, { "change_in_working_capital": 41040, "financing_cash_flow": 85346, "investing_cash_flow": -247808, "net_cash_flow": 376423, "operating_cash_flow": 560909, "quarter": 3 }, { "change_in_working_capital": 54718, "financing_cash_flow": -25733, "investing_cash_flow": -423337, "net_cash_flow": 579581, "operating_cash_flow": 564981, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9275729073953798, "current_ratio": 1.4219123458482592, "debt_to_equity_ratio": 0.9066691531662217, "profit_margin": 0.19904365821694947, "quarter": 1, "return_on_assets": 0.18462750475090808, "return_on_equity": 0.29715971199624186 }, { "asset_turnover_ratio": 0.8967132655944042, "current_ratio": 1.1989803821994347, "debt_to_equity_ratio": 0.929306216148541, "profit_margin": 0.1806008948499197, "quarter": 2, "return_on_assets": 0.1619472181901431, "return_on_equity": 0.268898423139112 }, { "asset_turnover_ratio": 0.8668801299262536, "current_ratio": 1.1581877482407597, "debt_to_equity_ratio": 0.9003182604216491, "profit_margin": 0.2003927831020253, "quarter": 3, "return_on_assets": 0.17371652185176725, "return_on_equity": 0.2812575885794179 }, { "asset_turnover_ratio": 0.8380397313546681, "current_ratio": 1.018233820656055, "debt_to_equity_ratio": 0.898839198231068, "profit_margin": 0.19945767339867373, "quarter": 4, "return_on_assets": 0.1671534550316517, "return_on_equity": 0.2719415610394153 } ], "income_statement": [ { "depreciation": 140970, "expenses": 1730525, "income_tax": 122574, "marketing_expense": 194106, "net_income": 583083, "net_profit": 460509, "operational_expense": 1002638, "product_revenue": 612144, "quarter": 1, "rd_expense": 181144, "revenue": 2313608, "salaries_expense": 567888, "service_revenue": 1701464 }, { "depreciation": 150091, "expenses": 1721399, "income_tax": 164176, "marketing_expense": 201508, "net_income": 579769, "net_profit": 415593, "operational_expense": 926726, "product_revenue": 845759, "quarter": 2, "rd_expense": 301155, "revenue": 2301168, "salaries_expense": 675439, "service_revenue": 1455409 }, { "depreciation": 102251, "expenses": 1712321, "income_tax": 117816, "marketing_expense": 260176, "net_income": 576474, "net_profit": 458658, "operational_expense": 1158192, "product_revenue": 613741, "quarter": 3, "rd_expense": 172020, "revenue": 2288795, "salaries_expense": 530662, "service_revenue": 1675054 }, { "depreciation": 110918, "expenses": 1703291, "income_tax": 119134, "marketing_expense": 203762, "net_income": 573197, "net_profit": 454063, "operational_expense": 1024588, "product_revenue": 697679, "quarter": 4, "rd_expense": 230212, "revenue": 2276488, "salaries_expense": 687393, "service_revenue": 1578809 } ], "market_conditions": { "gdp_growth": [ 0.02082306720858305, 0.018324528418799182, 0.01071855420356666, 0.023907598124372688 ], "inflation_rate": [ 0.01485208256548622, 0.013120062048405967, 0.01910827764924462, 0.012188337515630119 ], "interest_rate": [ 0.030010034890002577, 0.02826206731206642, 0.030562371388070192, 0.028631408100955248 ], "year": 2012 }, "random_event": { "description": "Hawkins Group Introduction of New Service in 2012", "impact": 0.03, "type": "Introduction of New Service" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 70899, "billable_hours_per_employee": 134, "client_concentration": 0.11, "client_retention_rate": 0.66, "employee_utilization_rate": 0.73, "gross_billings": 1957372, "net_revenue": 1737006, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 4431 }, { "average_project_size": 124745, "billable_hours_per_employee": 132, "client_concentration": 0.13, "client_retention_rate": 0.77, "employee_utilization_rate": 0.67, "gross_billings": 2041491, "net_revenue": 1742585, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 4445 }, { "average_project_size": 85744, "billable_hours_per_employee": 121, "client_concentration": 0.17, "client_retention_rate": 0.8, "employee_utilization_rate": 0.64, "gross_billings": 1925772, "net_revenue": 1748182, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 4460 }, { "average_project_size": 116961, "billable_hours_per_employee": 80, "client_concentration": 0.13, "client_retention_rate": 0.65, "employee_utilization_rate": 0.69, "gross_billings": 2193735, "net_revenue": 1753798, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 4474 } ], "balance_sheet": [ { "assets": 2274106, "current_assets": 843433, "current_liabilities": 635600, "equity": 1375521, "fixed_assets": 1430673, "liabilities": 1185586, "long_term_liabilities": 549986, "quarter": 1 }, { "assets": 2306988, "current_assets": 715646, "current_liabilities": 495922, "equity": 1397120, "fixed_assets": 1591342, "liabilities": 1208293, "long_term_liabilities": 712371, "quarter": 2 }, { "assets": 2340345, "current_assets": 767589, "current_liabilities": 497933, "equity": 1407394, "fixed_assets": 1572756, "liabilities": 1231434, "long_term_liabilities": 733501, "quarter": 3 }, { "assets": 2374184, "current_assets": 752936, "current_liabilities": 591592, "equity": 1393620, "fixed_assets": 1621248, "liabilities": 1255018, "long_term_liabilities": 663426, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 55885, "financing_cash_flow": -19581, "investing_cash_flow": -267685, "net_cash_flow": 85519, "operating_cash_flow": 365297, "quarter": 1 }, { "change_in_working_capital": -21700, "financing_cash_flow": -128043, "investing_cash_flow": -490322, "net_cash_flow": 28129, "operating_cash_flow": 431427, "quarter": 2 }, { "change_in_working_capital": -36411, "financing_cash_flow": 133119, "investing_cash_flow": -458956, "net_cash_flow": -194270, "operating_cash_flow": 389682, "quarter": 3 }, { "change_in_working_capital": 91058, "financing_cash_flow": -123797, "investing_cash_flow": -122619, "net_cash_flow": -31330, "operating_cash_flow": 343010, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7638192766739985, "current_ratio": 1.3269870988042793, "debt_to_equity_ratio": 0.861917775155741, "profit_margin": 0.16522740854090315, "quarter": 1, "return_on_assets": 0.12620387967843189, "return_on_equity": 0.20864894101943918 }, { "asset_turnover_ratio": 0.7553506997002152, "current_ratio": 1.4430616104951988, "debt_to_equity_ratio": 0.8648455393953275, "profit_margin": 0.17125419993859697, "quarter": 2, "return_on_assets": 0.12935697975021976, "return_on_equity": 0.21360012024736602 }, { "asset_turnover_ratio": 0.7469761936808462, "current_ratio": 1.5415507708868463, "debt_to_equity_ratio": 0.8749745984422272, "profit_margin": 0.17073908780664712, "quarter": 3, "return_on_assets": 0.12753803392234905, "return_on_equity": 0.2120820466763394 }, { "asset_turnover_ratio": 0.7386950632301456, "current_ratio": 1.2727285020757548, "debt_to_equity_ratio": 0.9005453423458332, "profit_margin": 0.15649122646963903, "quarter": 4, "return_on_assets": 0.11559929643195305, "return_on_equity": 0.19693603708327953 } ], "income_statement": [ { "depreciation": 78296, "expenses": 1336787, "income_tax": 113218, "marketing_expense": 239754, "net_income": 400219, "net_profit": 287001, "operational_expense": 712797, "product_revenue": 669488, "quarter": 1, "rd_expense": 226748, "revenue": 1737006, "salaries_expense": 521899, "service_revenue": 1067518 }, { "depreciation": 133002, "expenses": 1345456, "income_tax": 98704, "marketing_expense": 154071, "net_income": 397129, "net_profit": 298425, "operational_expense": 902428, "product_revenue": 368882, "quarter": 2, "rd_expense": 220525, "revenue": 1742585, "salaries_expense": 523994, "service_revenue": 1373703 }, { "depreciation": 91199, "expenses": 1354181, "income_tax": 95518, "marketing_expense": 194923, "net_income": 394001, "net_profit": 298483, "operational_expense": 883074, "product_revenue": 635042, "quarter": 3, "rd_expense": 230904, "revenue": 1748182, "salaries_expense": 494532, "service_revenue": 1113140 }, { "depreciation": 68556, "expenses": 1362963, "income_tax": 116381, "marketing_expense": 194873, "net_income": 390835, "net_profit": 274454, "operational_expense": 748719, "product_revenue": 586949, "quarter": 4, "rd_expense": 149712, "revenue": 1753798, "salaries_expense": 539330, "service_revenue": 1166849 } ], "market_conditions": { "gdp_growth": [ 0.012643582998225607, 0.019571201119892363, 0.03022637748951839, 0.0202437018776778 ], "inflation_rate": [ 0.01661221891572685, 0.014819251122946527, 0.022437990963926815, 0.01737469428563563 ], "interest_rate": [ 0.027022329724183412, 0.028685160736515034, 0.024763793138921616, 0.028728754541269774 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 158397, "billable_hours_per_employee": 144, "client_concentration": 0.23, "client_retention_rate": 0.82, "employee_utilization_rate": 0.64, "gross_billings": 2058330, "net_revenue": 1593077, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 4064 }, { "average_project_size": 143244, "billable_hours_per_employee": 142, "client_concentration": 0.12, "client_retention_rate": 0.73, "employee_utilization_rate": 0.61, "gross_billings": 1739709, "net_revenue": 1579449, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 4029 }, { "average_project_size": 160197, "billable_hours_per_employee": 139, "client_concentration": 0.21, "client_retention_rate": 0.78, "employee_utilization_rate": 0.66, "gross_billings": 1723700, "net_revenue": 1565938, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 3995 }, { "average_project_size": 86347, "billable_hours_per_employee": 141, "client_concentration": 0.3, "client_retention_rate": 0.77, "employee_utilization_rate": 0.72, "gross_billings": 1857209, "net_revenue": 1552543, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 3961 } ], "balance_sheet": [ { "assets": 1783593, "current_assets": 798328, "current_liabilities": 374666, "equity": 1262610, "fixed_assets": 985265, "liabilities": 929580, "long_term_liabilities": 554914, "quarter": 1 }, { "assets": 1841110, "current_assets": 908850, "current_liabilities": 484672, "equity": 1296689, "fixed_assets": 932260, "liabilities": 944852, "long_term_liabilities": 460180, "quarter": 2 }, { "assets": 1900482, "current_assets": 830633, "current_liabilities": 472399, "equity": 1365922, "fixed_assets": 1069849, "liabilities": 960374, "long_term_liabilities": 487975, "quarter": 3 }, { "assets": 1961768, "current_assets": 724292, "current_liabilities": 458108, "equity": 1381634, "fixed_assets": 1237476, "liabilities": 976151, "long_term_liabilities": 518043, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -41580, "financing_cash_flow": 74511, "investing_cash_flow": -422863, "net_cash_flow": 142371, "operating_cash_flow": 485776, "quarter": 1 }, { "change_in_working_capital": -58716, "financing_cash_flow": 53248, "investing_cash_flow": -368211, "net_cash_flow": -13410, "operating_cash_flow": 473350, "quarter": 2 }, { "change_in_working_capital": 17500, "financing_cash_flow": 114735, "investing_cash_flow": -120018, "net_cash_flow": 153031, "operating_cash_flow": 517650, "quarter": 3 }, { "change_in_working_capital": 35535, "financing_cash_flow": -174567, "investing_cash_flow": -168857, "net_cash_flow": -18659, "operating_cash_flow": 446535, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8931841513170325, "current_ratio": 2.1307724746841186, "debt_to_equity_ratio": 0.7362368427305344, "profit_margin": 0.25648289442381, "quarter": 1, "return_on_assets": 0.2290864563832668, "return_on_equity": 0.32361299213533873 }, { "asset_turnover_ratio": 0.8578786710191134, "current_ratio": 1.8751856925921035, "debt_to_equity_ratio": 0.7286650846887727, "profit_margin": 0.25352575486767853, "quarter": 2, "return_on_assets": 0.2174943376550016, "return_on_equity": 0.3088103623922159 }, { "asset_turnover_ratio": 0.8239688668453582, "current_ratio": 1.7583292936691228, "debt_to_equity_ratio": 0.7030957843859312, "profit_margin": 0.27192264316978065, "quarter": 3, "return_on_assets": 0.22405579216219884, "return_on_equity": 0.3117410803837994 }, { "asset_turnover_ratio": 0.7913999004979182, "current_ratio": 1.581050756590149, "debt_to_equity_ratio": 0.70651923736677, "profit_margin": 0.25507634893204245, "quarter": 4, "return_on_assets": 0.20186739716419067, "return_on_equity": 0.2866294546891579 } ], "income_statement": [ { "depreciation": 77179, "expenses": 1041355, "income_tax": 143125, "marketing_expense": 164200, "net_income": 551722, "net_profit": 408597, "operational_expense": 673720, "product_revenue": 365808, "quarter": 1, "rd_expense": 168045, "revenue": 1593077, "salaries_expense": 440618, "service_revenue": 1227269 }, { "depreciation": 72919, "expenses": 1029549, "income_tax": 149469, "marketing_expense": 106158, "net_income": 549900, "net_profit": 400431, "operational_expense": 585967, "product_revenue": 517561, "quarter": 2, "rd_expense": 194181, "revenue": 1579449, "salaries_expense": 496359, "service_revenue": 1061888 }, { "depreciation": 91836, "expenses": 1017877, "income_tax": 122247, "marketing_expense": 135964, "net_income": 548061, "net_profit": 425814, "operational_expense": 621946, "product_revenue": 376705, "quarter": 3, "rd_expense": 163573, "revenue": 1565938, "salaries_expense": 367082, "service_revenue": 1189233 }, { "depreciation": 50518, "expenses": 1006337, "income_tax": 150189, "marketing_expense": 106736, "net_income": 546206, "net_profit": 396017, "operational_expense": 588280, "product_revenue": 567680, "quarter": 4, "rd_expense": 181866, "revenue": 1552543, "salaries_expense": 401510, "service_revenue": 984863 } ], "market_conditions": { "gdp_growth": [ 0.02730116222375478, 0.03722767311015048, 0.033037255660477036, 0.023411602937611034 ], "inflation_rate": [ 0.012107501332143243, 0.010441497757517078, 0.012569885785947282, 0.015729791079781147 ], "interest_rate": [ 0.02777844593885389, 0.0194563328747628, 0.02082084172888999, 0.025076817013269113 ], "year": 2014 }, "random_event": null, "year": 2014 } ]

{ "advertising_type": "Branding Services", "financial_health": "Good", "founding_year": 1991, "industry": "Advertising", "location": "West Keithmouth", "name": "Valencia Ltd", "num_employees": 682, "region": "Latin America", "revenue_size": "Medium", "website": "www.valencialtd.com" }

[ { "advertising_kpis": [ { "average_project_size": 178629, "billable_hours_per_employee": 102, "client_concentration": 0.37, "client_retention_rate": 0.65, "employee_utilization_rate": 0.62, "gross_billings": 13518174, "net_revenue": 11854260, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 17382 }, { "average_project_size": 65574, "billable_hours_per_employee": 153, "client_concentration": 0.28, "client_retention_rate": 0.85, "employee_utilization_rate": 0.77, "gross_billings": 15133417, "net_revenue": 12223485, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 17923 }, { "average_project_size": 128920, "billable_hours_per_employee": 139, "client_concentration": 0.38, "client_retention_rate": 0.82, "employee_utilization_rate": 0.61, "gross_billings": 15823803, "net_revenue": 12604210, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 18481 }, { "average_project_size": 183711, "billable_hours_per_employee": 149, "client_concentration": 0.32, "client_retention_rate": 0.71, "employee_utilization_rate": 0.66, "gross_billings": 14686847, "net_revenue": 12996794, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 19057 } ], "balance_sheet": [ { "assets": 16201826, "current_assets": 5556397, "current_liabilities": 3073728, "equity": 11782104, "fixed_assets": 10645429, "liabilities": 7478508, "long_term_liabilities": 4404780, "quarter": 1 }, { "assets": 16464688, "current_assets": 5581917, "current_liabilities": 3121603, "equity": 12162154, "fixed_assets": 10882771, "liabilities": 7620124, "long_term_liabilities": 4498521, "quarter": 2 }, { "assets": 16731814, "current_assets": 5799556, "current_liabilities": 4018477, "equity": 12436147, "fixed_assets": 10932258, "liabilities": 7764423, "long_term_liabilities": 3745946, "quarter": 3 }, { "assets": 17003274, "current_assets": 8304691, "current_liabilities": 4406524, "equity": 12467263, "fixed_assets": 8698583, "liabilities": 7911454, "long_term_liabilities": 3504930, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -42067, "financing_cash_flow": -86128, "investing_cash_flow": -263029, "net_cash_flow": 3003227, "operating_cash_flow": 3658075, "quarter": 1 }, { "change_in_working_capital": -97737, "financing_cash_flow": 1301, "investing_cash_flow": -100128, "net_cash_flow": 3607540, "operating_cash_flow": 3914460, "quarter": 2 }, { "change_in_working_capital": -11846, "financing_cash_flow": -151636, "investing_cash_flow": -147739, "net_cash_flow": 3485228, "operating_cash_flow": 3897054, "quarter": 3 }, { "change_in_working_capital": 8748, "financing_cash_flow": -97541, "investing_cash_flow": -465043, "net_cash_flow": 3762991, "operating_cash_flow": 4062849, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7316619743972068, "current_ratio": 1.8077061470631104, "debt_to_equity_ratio": 0.6347345092183875, "profit_margin": 0.2580326397430122, "quarter": 1, "return_on_assets": 0.1887926706532955, "return_on_equity": 0.25961288408250344 }, { "asset_turnover_ratio": 0.7424061117951339, "current_ratio": 1.7881572384444786, "debt_to_equity_ratio": 0.6265439493694949, "profit_margin": 0.27141114011266015, "quarter": 2, "return_on_assets": 0.20149728922892435, "return_on_equity": 0.27277980528778045 }, { "asset_turnover_ratio": 0.753308039403259, "current_ratio": 1.4432223949521175, "debt_to_equity_ratio": 0.624343134573755, "profit_margin": 0.27520614144004263, "quarter": 3, "return_on_assets": 0.2073149988399345, "return_on_equity": 0.2789252973609913 }, { "asset_turnover_ratio": 0.7643700854317821, "current_ratio": 1.8846353724613778, "debt_to_equity_ratio": 0.63457825506689, "profit_margin": 0.25971351088583844, "quarter": 4, "return_on_assets": 0.19851723850359643, "return_on_equity": 0.2707445090393938 } ], "income_statement": [ { "depreciation": 599289, "expenses": 7758603, "income_tax": 1036871, "marketing_expense": 881181, "net_income": 4095657, "net_profit": 3058786, "operational_expense": 4947566, "product_revenue": 3749408, "quarter": 1, "rd_expense": 1429873, "revenue": 11854260, "salaries_expense": 3414969, "service_revenue": 8104852 }, { "depreciation": 596870, "expenses": 7990614, "income_tax": 915281, "marketing_expense": 894764, "net_income": 4232871, "net_profit": 3317590, "operational_expense": 4614007, "product_revenue": 3341778, "quarter": 2, "rd_expense": 1433870, "revenue": 12223485, "salaries_expense": 3465881, "service_revenue": 8881707 }, { "depreciation": 428298, "expenses": 8229563, "income_tax": 905891, "marketing_expense": 1044417, "net_income": 4374647, "net_profit": 3468756, "operational_expense": 5325401, "product_revenue": 4711536, "quarter": 3, "rd_expense": 1295488, "revenue": 12604210, "salaries_expense": 3653977, "service_revenue": 7892674 }, { "depreciation": 687406, "expenses": 8475658, "income_tax": 1145693, "marketing_expense": 1278341, "net_income": 4521136, "net_profit": 3375443, "operational_expense": 5127435, "product_revenue": 3075941, "quarter": 4, "rd_expense": 1422900, "revenue": 12996794, "salaries_expense": 2574484, "service_revenue": 9920853 } ], "market_conditions": { "gdp_growth": [ 0.020601013731656265, 0.0285365022651319, 0.0311731473908231, 0.0229737657578144 ], "inflation_rate": [ 0.01421019484293996, 0.018227953454989683, 0.020035473564670142, 0.015507392398347721 ], "interest_rate": [ 0.036463264101775805, 0.03291955443700652, 0.038844506736842824, 0.037900359114489045 ], "year": 1991 }, "random_event": { "description": "Valencia Ltd New Ad Campaign Launch in 1991", "impact": 0.07, "type": "New Ad Campaign Launch" }, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 79438, "billable_hours_per_employee": 98, "client_concentration": 0.25, "client_retention_rate": 0.68, "employee_utilization_rate": 0.67, "gross_billings": 15330059, "net_revenue": 13716636, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 20112 }, { "average_project_size": 101242, "billable_hours_per_employee": 131, "client_concentration": 0.31, "client_retention_rate": 0.67, "employee_utilization_rate": 0.77, "gross_billings": 17370674, "net_revenue": 14375583, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 21079 }, { "average_project_size": 185596, "billable_hours_per_employee": 149, "client_concentration": 0.38, "client_retention_rate": 0.73, "employee_utilization_rate": 0.65, "gross_billings": 19480360, "net_revenue": 15066186, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 22091 }, { "average_project_size": 168505, "billable_hours_per_employee": 124, "client_concentration": 0.37, "client_retention_rate": 0.72, "employee_utilization_rate": 0.77, "gross_billings": 19418174, "net_revenue": 15789966, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 23152 } ], "balance_sheet": [ { "assets": 14589148, "current_assets": 5815538, "current_liabilities": 2604685, "equity": 11579455, "fixed_assets": 8773610, "liabilities": 6059069, "long_term_liabilities": 3454384, "quarter": 1 }, { "assets": 15040505, "current_assets": 7182773, "current_liabilities": 3566595, "equity": 12156298, "fixed_assets": 7857732, "liabilities": 6120383, "long_term_liabilities": 2553788, "quarter": 2 }, { "assets": 15505826, "current_assets": 5417908, "current_liabilities": 2526597, "equity": 12835595, "fixed_assets": 10087918, "liabilities": 6182317, "long_term_liabilities": 3655720, "quarter": 3 }, { "assets": 15985544, "current_assets": 5517468, "current_liabilities": 2555755, "equity": 13093616, "fixed_assets": 10468076, "liabilities": 6244878, "long_term_liabilities": 3689123, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 51401, "financing_cash_flow": 117049, "investing_cash_flow": -159977, "net_cash_flow": 3622394, "operating_cash_flow": 3959806, "quarter": 1 }, { "change_in_working_capital": -41271, "financing_cash_flow": 2274, "investing_cash_flow": -483047, "net_cash_flow": 4143321, "operating_cash_flow": 4187979, "quarter": 2 }, { "change_in_working_capital": -80012, "financing_cash_flow": -3744, "investing_cash_flow": -406698, "net_cash_flow": 3951653, "operating_cash_flow": 4224754, "quarter": 3 }, { "change_in_working_capital": -23932, "financing_cash_flow": 192525, "investing_cash_flow": -292798, "net_cash_flow": 4032636, "operating_cash_flow": 4374328, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9401944513826305, "current_ratio": 2.2327221909751085, "debt_to_equity_ratio": 0.5232602916113064, "profit_margin": 0.22231223457413318, "quarter": 1, "return_on_assets": 0.2090167294210738, "return_on_equity": 0.26334365477477134 }, { "asset_turnover_ratio": 0.9557912450413067, "current_ratio": 2.0139020550412927, "debt_to_equity_ratio": 0.5034742484924275, "profit_margin": 0.2251161570282054, "quarter": 2, "return_on_assets": 0.21516405200490277, "return_on_equity": 0.26621394111924535 }, { "asset_turnover_ratio": 0.9716467861821744, "current_ratio": 2.1443498903861595, "debt_to_equity_ratio": 0.4816541032963412, "profit_margin": 0.23311048994085165, "quarter": 3, "return_on_assets": 0.2265010583763806, "return_on_equity": 0.27362081773380975 }, { "asset_turnover_ratio": 0.9877653209674941, "current_ratio": 2.1588407339514157, "debt_to_equity_ratio": 0.47694067093459896, "profit_margin": 0.212346879024312, "quarter": 4, "return_on_assets": 0.2097488831158952, "return_on_equity": 0.256075174344505 } ], "income_statement": [ { "depreciation": 910430, "expenses": 9672996, "income_tax": 994264, "marketing_expense": 1509064, "net_income": 4043640, "net_profit": 3049376, "operational_expense": 5612264, "product_revenue": 3491331, "quarter": 1, "rd_expense": 1435589, "revenue": 13716636, "salaries_expense": 3790378, "service_revenue": 10225305 }, { "depreciation": 951803, "expenses": 10098539, "income_tax": 1040868, "marketing_expense": 1185359, "net_income": 4277044, "net_profit": 3236176, "operational_expense": 6852994, "product_revenue": 4483410, "quarter": 2, "rd_expense": 1050174, "revenue": 14375583, "salaries_expense": 3742181, "service_revenue": 9892173 }, { "depreciation": 712668, "expenses": 10542804, "income_tax": 1011296, "marketing_expense": 1327763, "net_income": 4523382, "net_profit": 3512086, "operational_expense": 6518289, "product_revenue": 4016287, "quarter": 3, "rd_expense": 1485159, "revenue": 15066186, "salaries_expense": 3698277, "service_revenue": 11049899 }, { "depreciation": 1021378, "expenses": 11006613, "income_tax": 1430403, "marketing_expense": 1272932, "net_income": 4783353, "net_profit": 3352950, "operational_expense": 6863352, "product_revenue": 3898381, "quarter": 4, "rd_expense": 2178909, "revenue": 15789966, "salaries_expense": 3953000, "service_revenue": 11891585 } ], "market_conditions": { "gdp_growth": [ 0.03821355356191847, 0.028095328776934516, 0.028669648311776243, 0.03226247759562796 ], "inflation_rate": [ 0.007812538145184391, 0.016288213548735067, 0.011065262722508504, 0.01233839526529414 ], "interest_rate": [ 0.04035304551293686, 0.0374772882674189, 0.038670894550979065, 0.03458172137821461 ], "year": 1992 }, "random_event": { "description": "Valencia Ltd Partnership with Major Brand in 1992", "impact": -0.1, "type": "Partnership with Major Brand" }, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 183223, "billable_hours_per_employee": 148, "client_concentration": 0.23, "client_retention_rate": 0.89, "employee_utilization_rate": 0.68, "gross_billings": 12102629, "net_revenue": 9678209, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 14191 }, { "average_project_size": 166579, "billable_hours_per_employee": 137, "client_concentration": 0.14, "client_retention_rate": 0.67, "employee_utilization_rate": 0.62, "gross_billings": 13108310, "net_revenue": 10118569, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 14837 }, { "average_project_size": 69534, "billable_hours_per_employee": 106, "client_concentration": 0.27, "client_retention_rate": 0.87, "employee_utilization_rate": 0.6, "gross_billings": 11751828, "net_revenue": 10578965, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 15512 }, { "average_project_size": 151934, "billable_hours_per_employee": 157, "client_concentration": 0.27, "client_retention_rate": 0.66, "employee_utilization_rate": 0.65, "gross_billings": 12722172, "net_revenue": 11060310, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 16217 } ], "balance_sheet": [ { "assets": 12825215, "current_assets": 5964867, "current_liabilities": 2423666, "equity": 9834223, "fixed_assets": 6860348, "liabilities": 5175481, "long_term_liabilities": 2751815, "quarter": 1 }, { "assets": 13107701, "current_assets": 5550799, "current_liabilities": 2371946, "equity": 10349778, "fixed_assets": 7556902, "liabilities": 5253943, "long_term_liabilities": 2881997, "quarter": 2 }, { "assets": 13396409, "current_assets": 6460880, "current_liabilities": 2513471, "equity": 10809877, "fixed_assets": 6935529, "liabilities": 5333595, "long_term_liabilities": 2820124, "quarter": 3 }, { "assets": 13691477, "current_assets": 5588852, "current_liabilities": 2277426, "equity": 11127339, "fixed_assets": 8102625, "liabilities": 5414455, "long_term_liabilities": 3137029, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 65502, "financing_cash_flow": 50487, "investing_cash_flow": -370079, "net_cash_flow": 2386612, "operating_cash_flow": 2753074, "quarter": 1 }, { "change_in_working_capital": -79655, "financing_cash_flow": 87978, "investing_cash_flow": -294450, "net_cash_flow": 2558913, "operating_cash_flow": 2850919, "quarter": 2 }, { "change_in_working_capital": 90386, "financing_cash_flow": 133966, "investing_cash_flow": -478109, "net_cash_flow": 3345084, "operating_cash_flow": 3385490, "quarter": 3 }, { "change_in_working_capital": 1549, "financing_cash_flow": 185299, "investing_cash_flow": -212508, "net_cash_flow": 3170088, "operating_cash_flow": 3404075, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7546235287283682, "current_ratio": 2.46109282384619, "debt_to_equity_ratio": 0.5262724874146132, "profit_margin": 0.22571211264398197, "quarter": 1, "return_on_assets": 0.17032767092013662, "return_on_equity": 0.2221313264911727 }, { "asset_turnover_ratio": 0.7719560432451121, "current_ratio": 2.3401877614414492, "debt_to_equity_ratio": 0.5076382314673803, "profit_margin": 0.24667717342244738, "quarter": 2, "return_on_assets": 0.19042393475408081, "return_on_equity": 0.24116652550421855 }, { "asset_turnover_ratio": 0.7896866242289258, "current_ratio": 2.570501111809128, "debt_to_equity_ratio": 0.49340015617198973, "profit_margin": 0.25967218910356543, "quarter": 3, "return_on_assets": 0.20505965441932983, "return_on_equity": 0.2541252782062183 }, { "asset_turnover_ratio": 0.8078244589681596, "current_ratio": 2.4540213381247074, "debt_to_equity_ratio": 0.48659028003011323, "profit_margin": 0.25770679122013757, "quarter": 4, "return_on_assets": 0.2081818491898281, "return_on_equity": 0.25615441391693017 } ], "income_statement": [ { "depreciation": 568585, "expenses": 6570377, "income_tax": 923343, "marketing_expense": 768606, "net_income": 3107832, "net_profit": 2184489, "operational_expense": 3753995, "product_revenue": 3804518, "quarter": 1, "rd_expense": 1276353, "revenue": 9678209, "salaries_expense": 2811211, "service_revenue": 5873691 }, { "depreciation": 354899, "expenses": 6808348, "income_tax": 814201, "marketing_expense": 1356513, "net_income": 3310221, "net_profit": 2496020, "operational_expense": 4173929, "product_revenue": 2890726, "quarter": 2, "rd_expense": 1291387, "revenue": 10118569, "salaries_expense": 3104145, "service_revenue": 7227843 }, { "depreciation": 638427, "expenses": 7054939, "income_tax": 776963, "marketing_expense": 708490, "net_income": 3524026, "net_profit": 2747063, "operational_expense": 4833677, "product_revenue": 2137165, "quarter": 3, "rd_expense": 1285080, "revenue": 10578965, "salaries_expense": 2939144, "service_revenue": 8441800 }, { "depreciation": 553758, "expenses": 7310462, "income_tax": 899531, "marketing_expense": 1306706, "net_income": 3749848, "net_profit": 2850317, "operational_expense": 4276580, "product_revenue": 3275668, "quarter": 4, "rd_expense": 847047, "revenue": 11060310, "salaries_expense": 2624055, "service_revenue": 7784642 } ], "market_conditions": { "gdp_growth": [ 0.010758537048870765, 0.030593224335760595, 0.020524949925673087, 0.02239976047101832 ], "inflation_rate": [ 0.01869178420608737, 0.01908722572102274, 0.016027232554044826, 0.014822720230580583 ], "interest_rate": [ 0.020321308496276287, 0.021669519735192468, 0.02540281723078784, 0.022228382501706126 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 130453, "billable_hours_per_employee": 157, "client_concentration": 0.36, "client_retention_rate": 0.62, "employee_utilization_rate": 0.63, "gross_billings": 15065720, "net_revenue": 12983431, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 19037 }, { "average_project_size": 76756, "billable_hours_per_employee": 91, "client_concentration": 0.29, "client_retention_rate": 0.7, "employee_utilization_rate": 0.73, "gross_billings": 16878437, "net_revenue": 13306795, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 19511 }, { "average_project_size": 139613, "billable_hours_per_employee": 156, "client_concentration": 0.14, "client_retention_rate": 0.87, "employee_utilization_rate": 0.69, "gross_billings": 17302644, "net_revenue": 13638214, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 19997 }, { "average_project_size": 124906, "billable_hours_per_employee": 123, "client_concentration": 0.11, "client_retention_rate": 0.88, "employee_utilization_rate": 0.76, "gross_billings": 15821870, "net_revenue": 13977887, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 20495 } ], "balance_sheet": [ { "assets": 13073971, "current_assets": 5511072, "current_liabilities": 2528685, "equity": 9918650, "fixed_assets": 7562899, "liabilities": 6238317, "long_term_liabilities": 3709632, "quarter": 1 }, { "assets": 13397985, "current_assets": 5760954, "current_liabilities": 3036005, "equity": 10355196, "fixed_assets": 7637031, "liabilities": 6334967, "long_term_liabilities": 3298962, "quarter": 2 }, { "assets": 13730028, "current_assets": 4946561, "current_liabilities": 3742750, "equity": 10791953, "fixed_assets": 8783467, "liabilities": 6433114, "long_term_liabilities": 2690364, "quarter": 3 }, { "assets": 14070301, "current_assets": 6484685, "current_liabilities": 2734614, "equity": 11332277, "fixed_assets": 7585616, "liabilities": 6532782, "long_term_liabilities": 3798168, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 72315, "financing_cash_flow": -129972, "investing_cash_flow": -271911, "net_cash_flow": 3495441, "operating_cash_flow": 3868915, "quarter": 1 }, { "change_in_working_capital": 9328, "financing_cash_flow": -94271, "investing_cash_flow": -161106, "net_cash_flow": 4101564, "operating_cash_flow": 4100348, "quarter": 2 }, { "change_in_working_capital": 78086, "financing_cash_flow": 186405, "investing_cash_flow": -153191, "net_cash_flow": 4112613, "operating_cash_flow": 4186617, "quarter": 3 }, { "change_in_working_capital": 60660, "financing_cash_flow": 157797, "investing_cash_flow": -186334, "net_cash_flow": 4022542, "operating_cash_flow": 4675768, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9930747895952958, "current_ratio": 2.1794221107018075, "debt_to_equity_ratio": 0.6289481935545664, "profit_margin": 0.2374561855028921, "quarter": 1, "return_on_assets": 0.23581175145638614, "return_on_equity": 0.31082818730371575 }, { "asset_turnover_ratio": 0.9931937526426549, "current_ratio": 1.8975443057570722, "debt_to_equity_ratio": 0.6117669815230924, "profit_margin": 0.24740578027992466, "quarter": 2, "return_on_assets": 0.2457218753417025, "return_on_equity": 0.31792522324058375 }, { "asset_turnover_ratio": 0.993312905115707, "current_ratio": 1.3216381003272994, "debt_to_equity_ratio": 0.5961028555257792, "profit_margin": 0.2562680861291662, "quarter": 3, "return_on_assets": 0.25455439712140426, "return_on_equity": 0.32385602494747706 }, { "asset_turnover_ratio": 0.9934319813058725, "current_ratio": 2.371334674656094, "debt_to_equity_ratio": 0.5764756721001437, "profit_margin": 0.27148295017694735, "quarter": 4, "return_on_assets": 0.2696998450850483, "return_on_equity": 0.334862799417981 } ], "income_statement": [ { "depreciation": 785919, "expenses": 8718891, "income_tax": 1181544, "marketing_expense": 1274541, "net_income": 4264540, "net_profit": 3082996, "operational_expense": 4494358, "product_revenue": 4695094, "quarter": 1, "rd_expense": 1483685, "revenue": 12983431, "salaries_expense": 3566580, "service_revenue": 8288337 }, { "depreciation": 808170, "expenses": 8849929, "income_tax": 1164688, "marketing_expense": 1111133, "net_income": 4456866, "net_profit": 3292178, "operational_expense": 5409218, "product_revenue": 4061684, "quarter": 2, "rd_expense": 1138692, "revenue": 13306795, "salaries_expense": 4041702, "service_revenue": 9245111 }, { "depreciation": 691578, "expenses": 8982937, "income_tax": 1160238, "marketing_expense": 1634870, "net_income": 4655277, "net_profit": 3495039, "operational_expense": 5446741, "product_revenue": 4344205, "quarter": 3, "rd_expense": 1375719, "revenue": 13638214, "salaries_expense": 3419763, "service_revenue": 9294009 }, { "depreciation": 881010, "expenses": 9117945, "income_tax": 1065184, "marketing_expense": 1759480, "net_income": 4859942, "net_profit": 3794758, "operational_expense": 6299754, "product_revenue": 3905689, "quarter": 4, "rd_expense": 1478859, "revenue": 13977887, "salaries_expense": 3098090, "service_revenue": 10072198 } ], "market_conditions": { "gdp_growth": [ 0.011354851055936373, 0.010978791566037807, 0.018017486722368456, 0.024250944412989535 ], "inflation_rate": [ 0.019043034691667158, 0.01962533452041455, 0.012389907135373815, 0.010719171194096521 ], "interest_rate": [ 0.03445225485017057, 0.026657778715989403, 0.027796148401242907, 0.025880684754182006 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 101858, "billable_hours_per_employee": 113, "client_concentration": 0.24, "client_retention_rate": 0.82, "employee_utilization_rate": 0.72, "gross_billings": 11350468, "net_revenue": 9604905, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 14083 }, { "average_project_size": 65543, "billable_hours_per_employee": 99, "client_concentration": 0.2, "client_retention_rate": 0.77, "employee_utilization_rate": 0.6, "gross_billings": 11683147, "net_revenue": 9922644, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 14549 }, { "average_project_size": 78035, "billable_hours_per_employee": 126, "client_concentration": 0.35, "client_retention_rate": 0.81, "employee_utilization_rate": 0.61, "gross_billings": 12642736, "net_revenue": 10250894, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 15031 }, { "average_project_size": 163852, "billable_hours_per_employee": 94, "client_concentration": 0.21, "client_retention_rate": 0.69, "employee_utilization_rate": 0.66, "gross_billings": 12979361, "net_revenue": 10590003, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 15528 } ], "balance_sheet": [ { "assets": 14086619, "current_assets": 6199630, "current_liabilities": 3343353, "equity": 10032386, "fixed_assets": 7886989, "liabilities": 6406382, "long_term_liabilities": 3063029, "quarter": 1 }, { "assets": 14586082, "current_assets": 5033379, "current_liabilities": 3338775, "equity": 10585992, "fixed_assets": 9552703, "liabilities": 6574891, "long_term_liabilities": 3236116, "quarter": 2 }, { "assets": 15103254, "current_assets": 6626028, "current_liabilities": 2776318, "equity": 10891304, "fixed_assets": 8477226, "liabilities": 6747833, "long_term_liabilities": 3971515, "quarter": 3 }, { "assets": 15638763, "current_assets": 5901256, "current_liabilities": 3848792, "equity": 11583997, "fixed_assets": 9737507, "liabilities": 6925323, "long_term_liabilities": 3076531, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 76443, "financing_cash_flow": -45205, "investing_cash_flow": -465589, "net_cash_flow": 2437114, "operating_cash_flow": 2982894, "quarter": 1 }, { "change_in_working_capital": -92963, "financing_cash_flow": 166301, "investing_cash_flow": -342528, "net_cash_flow": 2558844, "operating_cash_flow": 2947914, "quarter": 2 }, { "change_in_working_capital": 72796, "financing_cash_flow": 146023, "investing_cash_flow": -427675, "net_cash_flow": 2901644, "operating_cash_flow": 3069089, "quarter": 3 }, { "change_in_working_capital": -8305, "financing_cash_flow": 42962, "investing_cash_flow": -283442, "net_cash_flow": 2756402, "operating_cash_flow": 3385767, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6818460128722158, "current_ratio": 1.8543151141982315, "debt_to_equity_ratio": 0.6385701267873863, "profit_margin": 0.24489039714604152, "quarter": 1, "return_on_assets": 0.1669775408847219, "return_on_equity": 0.23445559211936223 }, { "asset_turnover_ratio": 0.6802816547994177, "current_ratio": 1.507552620347283, "debt_to_equity_ratio": 0.6210935167908685, "profit_margin": 0.2594873906591832, "quarter": 2, "return_on_assets": 0.1765245115172121, "return_on_equity": 0.24322718173223634 }, { "asset_turnover_ratio": 0.6787208902134599, "current_ratio": 2.386624298801506, "debt_to_equity_ratio": 0.6195615327604481, "profit_margin": 0.2473816430059661, "quarter": 3, "return_on_assets": 0.16790308896347766, "return_on_equity": 0.23283557230612606 }, { "asset_turnover_ratio": 0.6771637245222016, "current_ratio": 1.5332748561106966, "debt_to_equity_ratio": 0.5978353585554278, "profit_margin": 0.27106290715876097, "quarter": 4, "return_on_assets": 0.18355396779144234, "return_on_equity": 0.24780367260108924 } ], "income_statement": [ { "depreciation": 630745, "expenses": 6392043, "income_tax": 860713, "marketing_expense": 665775, "net_income": 3212862, "net_profit": 2352149, "operational_expense": 3878874, "product_revenue": 2711387, "quarter": 1, "rd_expense": 911679, "revenue": 9604905, "salaries_expense": 2974271, "service_revenue": 6893518 }, { "depreciation": 373113, "expenses": 6575370, "income_tax": 772473, "marketing_expense": 1292342, "net_income": 3347274, "net_profit": 2574801, "operational_expense": 4090756, "product_revenue": 3391094, "quarter": 2, "rd_expense": 1210815, "revenue": 9922644, "salaries_expense": 2822223, "service_revenue": 6531550 }, { "depreciation": 533206, "expenses": 6763955, "income_tax": 951056, "marketing_expense": 985286, "net_income": 3486939, "net_profit": 2535883, "operational_expense": 4571325, "product_revenue": 2259611, "quarter": 3, "rd_expense": 1106057, "revenue": 10250894, "salaries_expense": 2858661, "service_revenue": 7991283 }, { "depreciation": 515210, "expenses": 6957948, "income_tax": 761498, "marketing_expense": 1017742, "net_income": 3632055, "net_profit": 2870557, "operational_expense": 3929298, "product_revenue": 2826082, "quarter": 4, "rd_expense": 1192161, "revenue": 10590003, "salaries_expense": 2469153, "service_revenue": 7763921 } ], "market_conditions": { "gdp_growth": [ 0.016928242426251898, 0.01032781573609985, 0.017294932374327505, 0.02740662467099597 ], "inflation_rate": [ 0.020551727805033556, 0.020866464498226666, 0.01630912292273857, 0.02264201901891597 ], "interest_rate": [ 0.028132201894295723, 0.024430936947075127, 0.027962663517110634, 0.03073118169935925 ], "year": 1995 }, "random_event": { "description": "Valencia Ltd Industry Recognition in 1995", "impact": -0.07, "type": "Industry Recognition" }, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 77558, "billable_hours_per_employee": 149, "client_concentration": 0.17, "client_retention_rate": 0.61, "employee_utilization_rate": 0.78, "gross_billings": 13656578, "net_revenue": 12071836, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 17701 }, { "average_project_size": 128495, "billable_hours_per_employee": 93, "client_concentration": 0.21, "client_retention_rate": 0.61, "employee_utilization_rate": 0.8, "gross_billings": 16140498, "net_revenue": 12436891, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 18236 }, { "average_project_size": 120514, "billable_hours_per_employee": 104, "client_concentration": 0.16, "client_retention_rate": 0.73, "employee_utilization_rate": 0.72, "gross_billings": 14859645, "net_revenue": 12812985, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 18787 }, { "average_project_size": 94950, "billable_hours_per_employee": 151, "client_concentration": 0.27, "client_retention_rate": 0.76, "employee_utilization_rate": 0.63, "gross_billings": 16256963, "net_revenue": 13200453, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 19356 } ], "balance_sheet": [ { "assets": 14038833, "current_assets": 6161930, "current_liabilities": 3922857, "equity": 7938282, "fixed_assets": 7876903, "liabilities": 8203282, "long_term_liabilities": 4280425, "quarter": 1 }, { "assets": 14402838, "current_assets": 5376639, "current_liabilities": 4401706, "equity": 8357524, "fixed_assets": 9026199, "liabilities": 8265711, "long_term_liabilities": 3864005, "quarter": 2 }, { "assets": 14776281, "current_assets": 6702418, "current_liabilities": 3924653, "equity": 8586909, "fixed_assets": 8073863, "liabilities": 8328616, "long_term_liabilities": 4403963, "quarter": 3 }, { "assets": 15159407, "current_assets": 6666580, "current_liabilities": 4057444, "equity": 8969707, "fixed_assets": 8492827, "liabilities": 8391999, "long_term_liabilities": 4334555, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -36183, "financing_cash_flow": -181877, "investing_cash_flow": -244413, "net_cash_flow": 2376784, "operating_cash_flow": 2711715, "quarter": 1 }, { "change_in_working_capital": 10458, "financing_cash_flow": 63634, "investing_cash_flow": -349473, "net_cash_flow": 2872680, "operating_cash_flow": 3020351, "quarter": 2 }, { "change_in_working_capital": 21089, "financing_cash_flow": 48619, "investing_cash_flow": -380014, "net_cash_flow": 2552821, "operating_cash_flow": 2703891, "quarter": 3 }, { "change_in_working_capital": 75517, "financing_cash_flow": -181971, "investing_cash_flow": -280691, "net_cash_flow": 2938963, "operating_cash_flow": 3153402, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8598888525848267, "current_ratio": 1.5707760950756042, "debt_to_equity_ratio": 1.0333825379345305, "profit_margin": 0.17418485473129355, "quarter": 1, "return_on_assets": 0.14977961487254673, "return_on_equity": 0.2648848957494833 }, { "asset_turnover_ratio": 0.8635028041001364, "current_ratio": 1.22148980418047, "debt_to_equity_ratio": 0.9890143300814931, "profit_margin": 0.17853312375255198, "quarter": 2, "return_on_assets": 0.1541638529850853, "return_on_equity": 0.26567641325349467 }, { "asset_turnover_ratio": 0.8671319258208476, "current_ratio": 1.707773400603824, "debt_to_equity_ratio": 0.9699201423934969, "profit_margin": 0.16695906535440413, "quarter": 3, "return_on_assets": 0.14477553587401323, "return_on_equity": 0.2491285280885124 }, { "asset_turnover_ratio": 0.8707763436920719, "current_ratio": 1.643049170857318, "debt_to_equity_ratio": 0.9355934368870689, "profit_margin": 0.16683510785576827, "quarter": 4, "return_on_assets": 0.14527606521811837, "return_on_equity": 0.24552630314457316 } ], "income_statement": [ { "depreciation": 608984, "expenses": 9341824, "income_tax": 627281, "marketing_expense": 969837, "net_income": 2730012, "net_profit": 2102731, "operational_expense": 5805969, "product_revenue": 3392196, "quarter": 1, "rd_expense": 1624979, "revenue": 12071836, "salaries_expense": 3387561, "service_revenue": 8679640 }, { "depreciation": 799954, "expenses": 9592790, "income_tax": 623704, "marketing_expense": 1100600, "net_income": 2844101, "net_profit": 2220397, "operational_expense": 4960218, "product_revenue": 3134974, "quarter": 2, "rd_expense": 1611225, "revenue": 12436891, "salaries_expense": 4648868, "service_revenue": 9301917 }, { "depreciation": 564647, "expenses": 9850499, "income_tax": 823242, "marketing_expense": 1194062, "net_income": 2962486, "net_profit": 2139244, "operational_expense": 6196097, "product_revenue": 4624732, "quarter": 3, "rd_expense": 1114559, "revenue": 12812985, "salaries_expense": 4252672, "service_revenue": 8188253 }, { "depreciation": 951103, "expenses": 10115132, "income_tax": 883022, "marketing_expense": 1801037, "net_income": 3085321, "net_profit": 2202299, "operational_expense": 6292024, "product_revenue": 3332934, "quarter": 4, "rd_expense": 1790998, "revenue": 13200453, "salaries_expense": 4220317, "service_revenue": 9867519 } ], "market_conditions": { "gdp_growth": [ 0.014466587377297786, 0.01623722825638287, 0.02303696945232849, 0.015330743416459671 ], "inflation_rate": [ 0.011238240592914108, 0.014340427177919002, 0.007200815148930444, 0.0128029133224776 ], "interest_rate": [ 0.029918647104589913, 0.02175609651448952, 0.021817946534881675, 0.024251499282880416 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 149196, "billable_hours_per_employee": 104, "client_concentration": 0.27, "client_retention_rate": 0.62, "employee_utilization_rate": 0.72, "gross_billings": 17511573, "net_revenue": 15094950, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 22133 }, { "average_project_size": 197118, "billable_hours_per_employee": 107, "client_concentration": 0.23, "client_retention_rate": 0.89, "employee_utilization_rate": 0.67, "gross_billings": 19599848, "net_revenue": 15472910, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 22688 }, { "average_project_size": 86067, "billable_hours_per_employee": 134, "client_concentration": 0.34, "client_retention_rate": 0.74, "employee_utilization_rate": 0.68, "gross_billings": 17689914, "net_revenue": 15860335, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 23256 }, { "average_project_size": 105723, "billable_hours_per_employee": 139, "client_concentration": 0.37, "client_retention_rate": 0.79, "employee_utilization_rate": 0.74, "gross_billings": 20611155, "net_revenue": 16257460, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 23838 } ], "balance_sheet": [ { "assets": 19298225, "current_assets": 7712346, "current_liabilities": 5968573, "equity": 11656013, "fixed_assets": 11585879, "liabilities": 10632855, "long_term_liabilities": 4664282, "quarter": 1 }, { "assets": 19742454, "current_assets": 6115862, "current_liabilities": 6503515, "equity": 12149975, "fixed_assets": 13626592, "liabilities": 10905056, "long_term_liabilities": 4401541, "quarter": 2 }, { "assets": 20196909, "current_assets": 7064370, "current_liabilities": 4689526, "equity": 12063202, "fixed_assets": 13132539, "liabilities": 11184226, "long_term_liabilities": 6494700, "quarter": 3 }, { "assets": 20661825, "current_assets": 8404356, "current_liabilities": 4846923, "equity": 12463880, "fixed_assets": 12257469, "liabilities": 11470542, "long_term_liabilities": 6623619, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 73282, "financing_cash_flow": -187068, "investing_cash_flow": -346579, "net_cash_flow": 2847659, "operating_cash_flow": 3552937, "quarter": 1 }, { "change_in_working_capital": -19094, "financing_cash_flow": 1886, "investing_cash_flow": -213553, "net_cash_flow": 4096369, "operating_cash_flow": 4381623, "quarter": 2 }, { "change_in_working_capital": 89776, "financing_cash_flow": 99404, "investing_cash_flow": -465650, "net_cash_flow": 3902284, "operating_cash_flow": 4054773, "quarter": 3 }, { "change_in_working_capital": 91010, "financing_cash_flow": -190720, "investing_cash_flow": -345491, "net_cash_flow": 3986124, "operating_cash_flow": 4418235, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7821936991614514, "current_ratio": 1.292159114079697, "debt_to_equity_ratio": 0.912220585203534, "profit_margin": 0.19812208718809934, "quarter": 1, "return_on_assets": 0.154969848263247, "return_on_equity": 0.2565751256454501 }, { "asset_turnover_ratio": 0.7837379284257164, "current_ratio": 0.9403933103867678, "debt_to_equity_ratio": 0.8975373200356379, "profit_margin": 0.21408881716496767, "quarter": 2, "return_on_assets": 0.16778952606398373, "return_on_equity": 0.27264064329350474 }, { "asset_turnover_ratio": 0.7852852632053746, "current_ratio": 1.5064145075643038, "debt_to_equity_ratio": 0.9271357637880888, "profit_margin": 0.19233635355117026, "quarter": 3, "return_on_assets": 0.15103890402239273, "return_on_equity": 0.25287805012301046 }, { "asset_turnover_ratio": 0.7868356256042243, "current_ratio": 1.733956986731582, "debt_to_equity_ratio": 0.9203026665853651, "profit_margin": 0.2012981732693791, "quarter": 4, "return_on_assets": 0.15838857409739943, "return_on_equity": 0.2625664720777158 } ], "income_statement": [ { "depreciation": 562294, "expenses": 10911211, "income_tax": 1193096, "marketing_expense": 1130837, "net_income": 4183739, "net_profit": 2990643, "operational_expense": 6536896, "product_revenue": 4173062, "quarter": 1, "rd_expense": 1170169, "revenue": 15094950, "salaries_expense": 4299224, "service_revenue": 10921888 }, { "depreciation": 1069046, "expenses": 11263469, "income_tax": 896864, "marketing_expense": 1633193, "net_income": 4209441, "net_profit": 3312577, "operational_expense": 6884737, "product_revenue": 3781201, "quarter": 2, "rd_expense": 1239261, "revenue": 15472910, "salaries_expense": 5234377, "service_revenue": 11691709 }, { "depreciation": 1004254, "expenses": 11627100, "income_tax": 1182716, "marketing_expense": 2175991, "net_income": 4233235, "net_profit": 3050519, "operational_expense": 7837248, "product_revenue": 5306072, "quarter": 3, "rd_expense": 1296416, "revenue": 15860335, "salaries_expense": 5407453, "service_revenue": 10554263 }, { "depreciation": 1145638, "expenses": 12002471, "income_tax": 982392, "marketing_expense": 1791158, "net_income": 4254989, "net_profit": 3272597, "operational_expense": 8213723, "product_revenue": 6109650, "quarter": 4, "rd_expense": 1416933, "revenue": 16257460, "salaries_expense": 3903803, "service_revenue": 10147810 } ], "market_conditions": { "gdp_growth": [ 0.0008171665527436384, 0.012195168927857727, 0.01880614435775612, 0.0006832278434017892 ], "inflation_rate": [ 0.011910235618193491, 0.010113486270274539, 0.009481495462154935, 0.015997427434441713 ], "interest_rate": [ 0.03347128335955099, 0.033007838765864064, 0.028536380043410088, 0.026951158234085996 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 180101, "billable_hours_per_employee": 83, "client_concentration": 0.38, "client_retention_rate": 0.71, "employee_utilization_rate": 0.6, "gross_billings": 18309995, "net_revenue": 16093586, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 23598 }, { "average_project_size": 80418, "billable_hours_per_employee": 105, "client_concentration": 0.25, "client_retention_rate": 0.84, "employee_utilization_rate": 0.62, "gross_billings": 21706092, "net_revenue": 16792697, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 24623 }, { "average_project_size": 172606, "billable_hours_per_employee": 126, "client_concentration": 0.12, "client_retention_rate": 0.81, "employee_utilization_rate": 0.79, "gross_billings": 22066796, "net_revenue": 17522178, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 25692 }, { "average_project_size": 88347, "billable_hours_per_employee": 132, "client_concentration": 0.35, "client_retention_rate": 0.7, "employee_utilization_rate": 0.76, "gross_billings": 22512455, "net_revenue": 18283347, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 26808 } ], "balance_sheet": [ { "assets": 19772032, "current_assets": 8749944, "current_liabilities": 5054562, "equity": 14227284, "fixed_assets": 11022088, "liabilities": 8599130, "long_term_liabilities": 3544568, "quarter": 1 }, { "assets": 20391867, "current_assets": 8168283, "current_liabilities": 5180671, "equity": 14456632, "fixed_assets": 12223584, "liabilities": 8837940, "long_term_liabilities": 3657269, "quarter": 2 }, { "assets": 21031132, "current_assets": 7464633, "current_liabilities": 4121422, "equity": 15118798, "fixed_assets": 13566499, "liabilities": 9083382, "long_term_liabilities": 4961960, "quarter": 3 }, { "assets": 21690439, "current_assets": 8061342, "current_liabilities": 4517885, "equity": 15804195, "fixed_assets": 13629097, "liabilities": 9335640, "long_term_liabilities": 4817755, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 92344, "financing_cash_flow": 22104, "investing_cash_flow": -252728, "net_cash_flow": 3740240, "operating_cash_flow": 4122228, "quarter": 1 }, { "change_in_working_capital": 97114, "financing_cash_flow": 198871, "investing_cash_flow": -236414, "net_cash_flow": 3852525, "operating_cash_flow": 3870314, "quarter": 2 }, { "change_in_working_capital": 55865, "financing_cash_flow": 172804, "investing_cash_flow": -306399, "net_cash_flow": 3893456, "operating_cash_flow": 4328864, "quarter": 3 }, { "change_in_working_capital": -52227, "financing_cash_flow": 8753, "investing_cash_flow": -113703, "net_cash_flow": 4490396, "operating_cash_flow": 4675169, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8139571087078961, "current_ratio": 1.7310983622319798, "debt_to_equity_ratio": 0.6044112143962262, "profit_margin": 0.1897887767213597, "quarter": 1, "return_on_assets": 0.15447992396532637, "return_on_equity": 0.2146848267033961 }, { "asset_turnover_ratio": 0.8234997315351262, "current_ratio": 1.5766843715804382, "debt_to_equity_ratio": 0.6113415628204412, "profit_margin": 0.172855200090849, "quarter": 2, "return_on_assets": 0.1423462108692647, "return_on_equity": 0.20078708512466803 }, { "asset_turnover_ratio": 0.8331542971628917, "current_ratio": 1.8111790056926953, "debt_to_equity_ratio": 0.6008005398312749, "profit_margin": 0.18097339269125107, "quarter": 3, "return_on_assets": 0.15077875979286326, "return_on_equity": 0.20974207076514945 }, { "asset_turnover_ratio": 0.8429219436268671, "current_ratio": 1.784317661914812, "debt_to_equity_ratio": 0.5907064548368329, "profit_margin": 0.1886632682735825, "quarter": 4, "return_on_assets": 0.15902840878416521, "return_on_equity": 0.2182582535839377 } ], "income_statement": [ { "depreciation": 1067846, "expenses": 12272238, "income_tax": 766966, "marketing_expense": 2256087, "net_income": 3821348, "net_profit": 3054382, "operational_expense": 6796701, "product_revenue": 6235268, "quarter": 1, "rd_expense": 1835987, "revenue": 16093586, "salaries_expense": 4163576, "service_revenue": 9858318 }, { "depreciation": 967609, "expenses": 12738072, "income_tax": 1151920, "marketing_expense": 1382434, "net_income": 4054625, "net_profit": 2902705, "operational_expense": 8638304, "product_revenue": 6167477, "quarter": 2, "rd_expense": 1972793, "revenue": 16792697, "salaries_expense": 4305231, "service_revenue": 10625220 }, { "depreciation": 1157816, "expenses": 13221588, "income_tax": 1129542, "marketing_expense": 2376162, "net_income": 4300590, "net_profit": 3171048, "operational_expense": 9247710, "product_revenue": 6993562, "quarter": 3, "rd_expense": 2178708, "revenue": 17522178, "salaries_expense": 5439685, "service_revenue": 10528616 }, { "depreciation": 1225773, "expenses": 13723458, "income_tax": 1110493, "marketing_expense": 1806451, "net_income": 4559889, "net_profit": 3449396, "operational_expense": 8832170, "product_revenue": 4030189, "quarter": 4, "rd_expense": 2496658, "revenue": 18283347, "salaries_expense": 6736763, "service_revenue": 14253158 } ], "market_conditions": { "gdp_growth": [ 0.009315379260447721, 0.001906689748118003, 0.01751773304518472, 0.011930795012366 ], "inflation_rate": [ 0.01672839175561718, 0.014136902095042161, 0.010441298640011937, 0.01779675677858195 ], "interest_rate": [ 0.03188657699199772, 0.03464188696356737, 0.0321013934826876, 0.03254213386666127 ], "year": 1998 }, "random_event": null, "year": 1998 } ]

{ "advertising_type": "Branding Services", "financial_health": "Good", "founding_year": 2002, "industry": "Advertising", "location": "North Andrewfort", "name": "Cooper, Brown and Lloyd", "num_employees": 375, "region": "North America", "revenue_size": "Large", "website": "www.cooper,brownandlloyd.com" }

[ { "advertising_kpis": [ { "average_project_size": 114239, "billable_hours_per_employee": 113, "client_concentration": 0.13, "client_retention_rate": 0.89, "employee_utilization_rate": 0.66, "gross_billings": 86706979, "net_revenue": 67575154, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 180200 }, { "average_project_size": 183869, "billable_hours_per_employee": 81, "client_concentration": 0.24, "client_retention_rate": 0.78, "employee_utilization_rate": 0.65, "gross_billings": 78194157, "net_revenue": 69781115, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 186083 }, { "average_project_size": 138272, "billable_hours_per_employee": 158, "client_concentration": 0.18, "client_retention_rate": 0.89, "employee_utilization_rate": 0.72, "gross_billings": 82890661, "net_revenue": 72059088, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 192158 }, { "average_project_size": 161094, "billable_hours_per_employee": 111, "client_concentration": 0.31, "client_retention_rate": 0.71, "employee_utilization_rate": 0.61, "gross_billings": 89674186, "net_revenue": 74411426, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 198430 } ], "balance_sheet": [ { "assets": 76363025, "current_assets": 31448797, "current_liabilities": 19524147, "equity": 56355073, "fixed_assets": 44914228, "liabilities": 36668281, "long_term_liabilities": 17144134, "quarter": 1 }, { "assets": 78908335, "current_assets": 27140740, "current_liabilities": 16221924, "equity": 57805463, "fixed_assets": 51767595, "liabilities": 37465008, "long_term_liabilities": 21243084, "quarter": 2 }, { "assets": 81538484, "current_assets": 25217074, "current_liabilities": 15506383, "equity": 61755016, "fixed_assets": 56321410, "liabilities": 38279047, "long_term_liabilities": 22772664, "quarter": 3 }, { "assets": 84256300, "current_assets": 28956351, "current_liabilities": 18096757, "equity": 63474605, "fixed_assets": 55299949, "liabilities": 39110773, "long_term_liabilities": 21014016, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -97959, "financing_cash_flow": -124789, "investing_cash_flow": -189319, "net_cash_flow": 19105521, "operating_cash_flow": 19400602, "quarter": 1 }, { "change_in_working_capital": -59990, "financing_cash_flow": -156201, "investing_cash_flow": -409847, "net_cash_flow": 19613610, "operating_cash_flow": 19731808, "quarter": 2 }, { "change_in_working_capital": -94056, "financing_cash_flow": -23232, "investing_cash_flow": -252605, "net_cash_flow": 21406416, "operating_cash_flow": 21807306, "quarter": 3 }, { "change_in_working_capital": -26080, "financing_cash_flow": -90110, "investing_cash_flow": -107268, "net_cash_flow": 21690635, "operating_cash_flow": 21829616, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8849198155782855, "current_ratio": 1.6107641988149342, "debt_to_equity_ratio": 0.6506651317797069, "profit_margin": 0.2465451873036057, "quarter": 1, "return_on_assets": 0.2181727216804206, "return_on_equity": 0.2956313977270511 }, { "asset_turnover_ratio": 0.8843313573908257, "current_ratio": 1.6730900724229751, "debt_to_equity_ratio": 0.6481222717652136, "profit_margin": 0.23447799594489138, "quarter": 2, "return_on_assets": 0.20735624443222633, "return_on_equity": 0.2830551845938852 }, { "asset_turnover_ratio": 0.8837432886292073, "current_ratio": 1.6262383045743163, "debt_to_equity_ratio": 0.6198532439858813, "profit_margin": 0.25667239918440266, "quarter": 3, "return_on_assets": 0.22683251015557268, "return_on_equity": 0.29949921800684176 }, { "asset_turnover_ratio": 0.8831556334659841, "current_ratio": 1.6000850870683625, "debt_to_equity_ratio": 0.616164102163377, "profit_margin": 0.24632074649395913, "quarter": 4, "return_on_assets": 0.21753955490568658, "return_on_equity": 0.28876237985254105 } ], "income_statement": [ { "depreciation": 2740273, "expenses": 45415554, "income_tax": 5499271, "marketing_expense": 5443834, "net_income": 22159600, "net_profit": 16660329, "operational_expense": 25161392, "product_revenue": 19560391, "quarter": 1, "rd_expense": 8708086, "revenue": 67575154, "salaries_expense": 16749294, "service_revenue": 48014763 }, { "depreciation": 3369672, "expenses": 46944583, "income_tax": 6474396, "marketing_expense": 9274589, "net_income": 22836532, "net_profit": 16362136, "operational_expense": 30944900, "product_revenue": 23728017, "quarter": 2, "rd_expense": 8150999, "revenue": 69781115, "salaries_expense": 22184654, "service_revenue": 46053098 }, { "depreciation": 3311727, "expenses": 48525091, "income_tax": 5038418, "marketing_expense": 8292397, "net_income": 23533997, "net_profit": 18495579, "operational_expense": 25223200, "product_revenue": 24411220, "quarter": 3, "rd_expense": 8781249, "revenue": 72059088, "salaries_expense": 15270951, "service_revenue": 47647868 }, { "depreciation": 3500538, "expenses": 50158810, "income_tax": 5923538, "marketing_expense": 8757066, "net_income": 24252616, "net_profit": 18329078, "operational_expense": 25137505, "product_revenue": 21781532, "quarter": 4, "rd_expense": 9967233, "revenue": 74411426, "salaries_expense": 18414085, "service_revenue": 52629894 } ], "market_conditions": { "gdp_growth": [ 0.008446099120592424, 0.011449959998566602, 0.011601063295030167, 0.008012303791349889 ], "inflation_rate": [ 0.024895996548582097, 0.020448701214685047, 0.02929979243116815, 0.026997120439108374 ], "interest_rate": [ 0.059995634882513596, 0.05622722041352425, 0.053727354080235164, 0.06098797299320946 ], "year": 2002 }, "random_event": { "description": "Cooper, Brown and Lloyd Senior Leadership Change in 2002", "impact": 0.07, "type": "Senior Leadership Change" }, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 52798, "billable_hours_per_employee": 105, "client_concentration": 0.11, "client_retention_rate": 0.7, "employee_utilization_rate": 0.69, "gross_billings": 82042055, "net_revenue": 67452628, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 179874 }, { "average_project_size": 157512, "billable_hours_per_employee": 150, "client_concentration": 0.33, "client_retention_rate": 0.78, "employee_utilization_rate": 0.68, "gross_billings": 84326595, "net_revenue": 70438742, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 187837 }, { "average_project_size": 103680, "billable_hours_per_employee": 118, "client_concentration": 0.26, "client_retention_rate": 0.72, "employee_utilization_rate": 0.66, "gross_billings": 88989374, "net_revenue": 73557050, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 196152 }, { "average_project_size": 56678, "billable_hours_per_employee": 146, "client_concentration": 0.39, "client_retention_rate": 0.66, "employee_utilization_rate": 0.76, "gross_billings": 90428161, "net_revenue": 76813406, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 204836 } ], "balance_sheet": [ { "assets": 99188364, "current_assets": 44770384, "current_liabilities": 21068011, "equity": 65905486, "fixed_assets": 54417980, "liabilities": 44476148, "long_term_liabilities": 23408137, "quarter": 1 }, { "assets": 101738404, "current_assets": 50172769, "current_liabilities": 26852377, "equity": 68095193, "fixed_assets": 51565635, "liabilities": 45523247, "long_term_liabilities": 18670870, "quarter": 2 }, { "assets": 104354003, "current_assets": 36763186, "current_liabilities": 27253162, "equity": 68871454, "fixed_assets": 67590817, "liabilities": 46594997, "long_term_liabilities": 19341835, "quarter": 3 }, { "assets": 107036847, "current_assets": 52620798, "current_liabilities": 28613633, "equity": 71815250, "fixed_assets": 54416049, "liabilities": 47691979, "long_term_liabilities": 19078346, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 26209, "financing_cash_flow": 138837, "investing_cash_flow": -242305, "net_cash_flow": 15091915, "operating_cash_flow": 15445405, "quarter": 1 }, { "change_in_working_capital": 250, "financing_cash_flow": 89643, "investing_cash_flow": -266666, "net_cash_flow": 15611926, "operating_cash_flow": 15551035, "quarter": 2 }, { "change_in_working_capital": -96520, "financing_cash_flow": 64561, "investing_cash_flow": -408105, "net_cash_flow": 14183373, "operating_cash_flow": 14477327, "quarter": 3 }, { "change_in_working_capital": 73032, "financing_cash_flow": 25541, "investing_cash_flow": -431850, "net_cash_flow": 15543694, "operating_cash_flow": 15935774, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6800457763372325, "current_ratio": 2.1250408498457687, "debt_to_equity_ratio": 0.6748474322759717, "profit_margin": 0.1659426820256729, "quarter": 1, "return_on_assets": 0.11284862002563123, "return_on_equity": 0.16983821346829914 }, { "asset_turnover_ratio": 0.6923515529101478, "current_ratio": 1.8684665793274093, "debt_to_equity_ratio": 0.6685236504139139, "profit_margin": 0.16865769692479743, "quarter": 2, "return_on_assets": 0.11677041837613257, "return_on_equity": 0.17446218266831257 }, { "asset_turnover_ratio": 0.7048800035011594, "current_ratio": 1.3489512152754972, "debt_to_equity_ratio": 0.676550214839373, "profit_margin": 0.15107250766581856, "quarter": 3, "return_on_assets": 0.10648798973241112, "return_on_equity": 0.16135056477826068 }, { "asset_turnover_ratio": 0.7176351709986375, "current_ratio": 1.8390114250783884, "debt_to_equity_ratio": 0.6640926404907036, "profit_margin": 0.16234642687241338, "quarter": 4, "return_on_assets": 0.11650550580960219, "return_on_equity": 0.17364531906524033 } ], "income_statement": [ { "depreciation": 4252135, "expenses": 53403348, "income_tax": 2856010, "marketing_expense": 8364396, "net_income": 14049280, "net_profit": 11193270, "operational_expense": 27422938, "product_revenue": 25065349, "quarter": 1, "rd_expense": 9751127, "revenue": 67452628, "salaries_expense": 25240199, "service_revenue": 42387279 }, { "depreciation": 3670999, "expenses": 55579310, "income_tax": 2979396, "marketing_expense": 6918850, "net_income": 14859432, "net_profit": 11880036, "operational_expense": 29516500, "product_revenue": 20255345, "quarter": 2, "rd_expense": 10816717, "revenue": 70438742, "salaries_expense": 22827589, "service_revenue": 50183397 }, { "depreciation": 3364879, "expenses": 57843935, "income_tax": 4600667, "marketing_expense": 6456615, "net_income": 15713115, "net_profit": 11112448, "operational_expense": 31210719, "product_revenue": 22853797, "quarter": 3, "rd_expense": 9900364, "revenue": 73557050, "salaries_expense": 24693859, "service_revenue": 50703253 }, { "depreciation": 3465392, "expenses": 60200833, "income_tax": 4142191, "marketing_expense": 9712723, "net_income": 16612573, "net_profit": 12470382, "operational_expense": 32933277, "product_revenue": 18574171, "quarter": 4, "rd_expense": 9607620, "revenue": 76813406, "salaries_expense": 20987442, "service_revenue": 58239235 } ], "market_conditions": { "gdp_growth": [ -0.009027807528090659, -0.009338061887559881, -0.002224555036313058, -0.012233412505547575 ], "inflation_rate": [ 0.0231103842315695, 0.025612841364516425, 0.025779659902360374, 0.018371713578007615 ], "interest_rate": [ 0.04227269119201501, 0.039724566335717124, 0.039311774564693, 0.04511174027903577 ], "year": 2003 }, "random_event": { "description": "Cooper, Brown and Lloyd Award Nomination in 2003", "impact": 0.01, "type": "Award Nomination" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 159781, "billable_hours_per_employee": 132, "client_concentration": 0.34, "client_retention_rate": 0.81, "employee_utilization_rate": 0.64, "gross_billings": 35532193, "net_revenue": 27661699, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 73765 }, { "average_project_size": 105476, "billable_hours_per_employee": 91, "client_concentration": 0.17, "client_retention_rate": 0.74, "employee_utilization_rate": 0.73, "gross_billings": 34555203, "net_revenue": 28372574, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 75660 }, { "average_project_size": 175182, "billable_hours_per_employee": 144, "client_concentration": 0.34, "client_retention_rate": 0.65, "employee_utilization_rate": 0.6, "gross_billings": 32131555, "net_revenue": 29101719, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 77605 }, { "average_project_size": 135902, "billable_hours_per_employee": 149, "client_concentration": 0.4, "client_retention_rate": 0.84, "employee_utilization_rate": 0.68, "gross_billings": 38544494, "net_revenue": 29849602, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 79599 } ], "balance_sheet": [ { "assets": 37283748, "current_assets": 16865827, "current_liabilities": 10370430, "equity": 25978363, "fixed_assets": 20417921, "liabilities": 17509369, "long_term_liabilities": 7138939, "quarter": 1 }, { "assets": 38181538, "current_assets": 14545955, "current_liabilities": 8295983, "equity": 26563767, "fixed_assets": 23635583, "liabilities": 17658325, "long_term_liabilities": 9362342, "quarter": 2 }, { "assets": 39100946, "current_assets": 18984200, "current_liabilities": 8990571, "equity": 27666073, "fixed_assets": 20116746, "liabilities": 17808548, "long_term_liabilities": 8817977, "quarter": 3 }, { "assets": 40042494, "current_assets": 15374345, "current_liabilities": 8328202, "equity": 28460155, "fixed_assets": 24668149, "liabilities": 17960050, "long_term_liabilities": 9631848, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 31855, "financing_cash_flow": 94448, "investing_cash_flow": -335281, "net_cash_flow": 7577240, "operating_cash_flow": 7954088, "quarter": 1 }, { "change_in_working_capital": 12939, "financing_cash_flow": 39418, "investing_cash_flow": -329114, "net_cash_flow": 7102045, "operating_cash_flow": 7455743, "quarter": 2 }, { "change_in_working_capital": 79960, "financing_cash_flow": 48112, "investing_cash_flow": -445443, "net_cash_flow": 7272533, "operating_cash_flow": 7453849, "quarter": 3 }, { "change_in_working_capital": 7822, "financing_cash_flow": 80856, "investing_cash_flow": -209773, "net_cash_flow": 7510969, "operating_cash_flow": 7764060, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7419237733287973, "current_ratio": 1.6263382521264789, "debt_to_equity_ratio": 0.6739981653193468, "profit_margin": 0.2242806560797296, "quarter": 1, "return_on_assets": 0.16639915064333125, "return_on_equity": 0.23881350799509576 }, { "asset_turnover_ratio": 0.7430966767237087, "current_ratio": 1.7533732892172031, "debt_to_equity_ratio": 0.6647522920977285, "profit_margin": 0.21290116293290837, "quarter": 2, "return_on_assets": 0.15820614664605706, "return_on_equity": 0.22739824513594026 }, { "asset_turnover_ratio": 0.7442714813089177, "current_ratio": 2.111567774727545, "debt_to_equity_ratio": 0.643696270157315, "profit_margin": 0.21901369468930684, "quarter": 3, "return_on_assets": 0.16300564697334943, "return_on_equity": 0.2303787386088369 }, { "asset_turnover_ratio": 0.745448123186333, "current_ratio": 1.846058128753361, "debt_to_equity_ratio": 0.6310594583901599, "profit_margin": 0.21366150878661633, "quarter": 4, "return_on_assets": 0.15927357072214332, "return_on_equity": 0.22409263055665016 } ], "income_statement": [ { "depreciation": 1750104, "expenses": 19121777, "income_tax": 2335938, "marketing_expense": 2460742, "net_income": 8539922, "net_profit": 6203984, "operational_expense": 10200124, "product_revenue": 9175691, "quarter": 1, "rd_expense": 3063072, "revenue": 27661699, "salaries_expense": 9440650, "service_revenue": 18486008 }, { "depreciation": 1415189, "expenses": 19755914, "income_tax": 2576106, "marketing_expense": 2779039, "net_income": 8616660, "net_profit": 6040554, "operational_expense": 11498469, "product_revenue": 10874988, "quarter": 2, "rd_expense": 3124451, "revenue": 28372574, "salaries_expense": 7735596, "service_revenue": 17497586 }, { "depreciation": 1080174, "expenses": 20411082, "income_tax": 2316962, "marketing_expense": 3876292, "net_income": 8690637, "net_profit": 6373675, "operational_expense": 12511807, "product_revenue": 8379076, "quarter": 3, "rd_expense": 2769531, "revenue": 29101719, "salaries_expense": 7642123, "service_revenue": 20722643 }, { "depreciation": 1386349, "expenses": 21087978, "income_tax": 2383913, "marketing_expense": 4071709, "net_income": 8761624, "net_profit": 6377711, "operational_expense": 13553254, "product_revenue": 7930640, "quarter": 4, "rd_expense": 3097095, "revenue": 29849602, "salaries_expense": 9684785, "service_revenue": 21918962 } ], "market_conditions": { "gdp_growth": [ -0.012460019410687893, -0.0049861840906296005, -0.012826318350727808, -0.016567478468270107 ], "inflation_rate": [ 0.022650840417800792, 0.022497896046207323, 0.022077073718673963, 0.025320593122889715 ], "interest_rate": [ 0.05920188153819665, 0.05829318051693612, 0.05676806347363293, 0.05919402207637543 ], "year": 2004 }, "random_event": { "description": "Cooper, Brown and Lloyd Senior Leadership Change in 2004", "impact": 0.07, "type": "Senior Leadership Change" }, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 121307, "billable_hours_per_employee": 137, "client_concentration": 0.39, "client_retention_rate": 0.7, "employee_utilization_rate": 0.64, "gross_billings": 43022808, "net_revenue": 38116308, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 101643 }, { "average_project_size": 131184, "billable_hours_per_employee": 108, "client_concentration": 0.29, "client_retention_rate": 0.8, "employee_utilization_rate": 0.64, "gross_billings": 44535952, "net_revenue": 38704375, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 103212 }, { "average_project_size": 183566, "billable_hours_per_employee": 125, "client_concentration": 0.3, "client_retention_rate": 0.79, "employee_utilization_rate": 0.7, "gross_billings": 46465679, "net_revenue": 39301516, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 104804 }, { "average_project_size": 121814, "billable_hours_per_employee": 88, "client_concentration": 0.3, "client_retention_rate": 0.8, "employee_utilization_rate": 0.67, "gross_billings": 50851479, "net_revenue": 39907869, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 106421 } ], "balance_sheet": [ { "assets": 55303172, "current_assets": 23315350, "current_liabilities": 13645449, "equity": 41012663, "fixed_assets": 31987822, "liabilities": 23102193, "long_term_liabilities": 9456744, "quarter": 1 }, { "assets": 56351771, "current_assets": 20892793, "current_liabilities": 10654796, "equity": 41468027, "fixed_assets": 35458978, "liabilities": 23581787, "long_term_liabilities": 12926991, "quarter": 2 }, { "assets": 57420252, "current_assets": 20900202, "current_liabilities": 10077779, "equity": 42845107, "fixed_assets": 36520050, "liabilities": 24071338, "long_term_liabilities": 13993559, "quarter": 3 }, { "assets": 58508993, "current_assets": 19322969, "current_liabilities": 13188081, "equity": 42632652, "fixed_assets": 39186024, "liabilities": 24571052, "long_term_liabilities": 11382971, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 23983, "financing_cash_flow": -134680, "investing_cash_flow": -247848, "net_cash_flow": 10237230, "operating_cash_flow": 10272388, "quarter": 1 }, { "change_in_working_capital": -70773, "financing_cash_flow": -154057, "investing_cash_flow": -436289, "net_cash_flow": 10987063, "operating_cash_flow": 11280664, "quarter": 2 }, { "change_in_working_capital": -29876, "financing_cash_flow": 154809, "investing_cash_flow": -412210, "net_cash_flow": 10796047, "operating_cash_flow": 11166210, "quarter": 3 }, { "change_in_working_capital": 6701, "financing_cash_flow": -64798, "investing_cash_flow": -441779, "net_cash_flow": 10463771, "operating_cash_flow": 10326032, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6892246253072066, "current_ratio": 1.7086539255688837, "debt_to_equity_ratio": 0.5632941464932428, "profit_margin": 0.2311788434493708, "quarter": 1, "return_on_assets": 0.15933415175534596, "return_on_equity": 0.21485276388904567 }, { "asset_turnover_ratio": 0.6868351129550125, "current_ratio": 1.9608815598158802, "debt_to_equity_ratio": 0.5686739569258986, "profit_margin": 0.22473022752595798, "quarter": 2, "return_on_assets": 0.154352611207197, "return_on_equity": 0.20975299837631534 }, { "asset_turnover_ratio": 0.6844539100942991, "current_ratio": 2.0738896933540616, "debt_to_equity_ratio": 0.561822333644773, "profit_margin": 0.24162408900460736, "quarter": 3, "return_on_assets": 0.16538055249217645, "return_on_equity": 0.22164008132830665 }, { "asset_turnover_ratio": 0.6820809409589395, "current_ratio": 1.4651842826867685, "debt_to_equity_ratio": 0.5763435030971097, "profit_margin": 0.21786958857662883, "quarter": 4, "return_on_assets": 0.148604693982684, "return_on_equity": 0.20394487774300318 } ], "income_statement": [ { "depreciation": 1460704, "expenses": 26686459, "income_tax": 2618165, "marketing_expense": 3221569, "net_income": 11429849, "net_profit": 8811684, "operational_expense": 16264034, "product_revenue": 9703049, "quarter": 1, "rd_expense": 3215516, "revenue": 38116308, "salaries_expense": 10897424, "service_revenue": 28413259 }, { "depreciation": 2582621, "expenses": 27014366, "income_tax": 2991966, "marketing_expense": 3712742, "net_income": 11690009, "net_profit": 8698043, "operational_expense": 15592771, "product_revenue": 12417484, "quarter": 2, "rd_expense": 3969524, "revenue": 38704375, "salaries_expense": 8392336, "service_revenue": 26286891 }, { "depreciation": 1670017, "expenses": 27346303, "income_tax": 2459020, "marketing_expense": 3918912, "net_income": 11955213, "net_profit": 9496193, "operational_expense": 13828075, "product_revenue": 13755225, "quarter": 3, "rd_expense": 2746661, "revenue": 39301516, "salaries_expense": 13291097, "service_revenue": 25546291 }, { "depreciation": 1631321, "expenses": 27682319, "income_tax": 3530839, "marketing_expense": 4111627, "net_income": 12225550, "net_profit": 8694711, "operational_expense": 15585626, "product_revenue": 12342142, "quarter": 4, "rd_expense": 4116925, "revenue": 39907869, "salaries_expense": 9120488, "service_revenue": 27565727 } ], "market_conditions": { "gdp_growth": [ -0.00953703371602471, -0.014889041587763425, -0.016273631616548684, -0.011808835105935117 ], "inflation_rate": [ 0.017772972264647177, 0.026172020300027098, 0.018178205915803155, 0.022212026588296067 ], "interest_rate": [ 0.0574382397581473, 0.05949711709239756, 0.06215361212020254, 0.060909832607103365 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 134786, "billable_hours_per_employee": 114, "client_concentration": 0.36, "client_retention_rate": 0.68, "employee_utilization_rate": 0.77, "gross_billings": 36592289, "net_revenue": 29081551, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 77551 }, { "average_project_size": 195212, "billable_hours_per_employee": 94, "client_concentration": 0.25, "client_retention_rate": 0.84, "employee_utilization_rate": 0.74, "gross_billings": 36332004, "net_revenue": 29698975, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 79197 }, { "average_project_size": 113332, "billable_hours_per_employee": 95, "client_concentration": 0.14, "client_retention_rate": 0.88, "employee_utilization_rate": 0.77, "gross_billings": 38742551, "net_revenue": 30329508, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 80879 }, { "average_project_size": 126922, "billable_hours_per_employee": 82, "client_concentration": 0.11, "client_retention_rate": 0.67, "employee_utilization_rate": 0.74, "gross_billings": 38942621, "net_revenue": 30973427, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 82596 } ], "balance_sheet": [ { "assets": 35257740, "current_assets": 14794078, "current_liabilities": 7123458, "equity": 26948253, "fixed_assets": 20463662, "liabilities": 15225206, "long_term_liabilities": 8101748, "quarter": 1 }, { "assets": 36337770, "current_assets": 15615262, "current_liabilities": 7798219, "equity": 27997586, "fixed_assets": 20722508, "liabilities": 15453989, "long_term_liabilities": 7655770, "quarter": 2 }, { "assets": 37450884, "current_assets": 15031527, "current_liabilities": 7711119, "equity": 29489015, "fixed_assets": 22419357, "liabilities": 15686211, "long_term_liabilities": 7975092, "quarter": 3 }, { "assets": 38598096, "current_assets": 18376975, "current_liabilities": 8624339, "equity": 30327634, "fixed_assets": 20221121, "liabilities": 15921922, "long_term_liabilities": 7297583, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 11629, "financing_cash_flow": -94731, "investing_cash_flow": -446391, "net_cash_flow": 7681496, "operating_cash_flow": 8172937, "quarter": 1 }, { "change_in_working_capital": 18291, "financing_cash_flow": 20562, "investing_cash_flow": -364786, "net_cash_flow": 9093116, "operating_cash_flow": 9046026, "quarter": 2 }, { "change_in_working_capital": 63098, "financing_cash_flow": -27168, "investing_cash_flow": -490896, "net_cash_flow": 8595687, "operating_cash_flow": 9070701, "quarter": 3 }, { "change_in_working_capital": -95336, "financing_cash_flow": -6571, "investing_cash_flow": -183800, "net_cash_flow": 8905623, "operating_cash_flow": 8991152, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8248274279633352, "current_ratio": 2.076811290246956, "debt_to_equity_ratio": 0.5649793327975657, "profit_margin": 0.2378043385650236, "quarter": 1, "return_on_assets": 0.19614754093711054, "return_on_equity": 0.25662958559873994 }, { "asset_turnover_ratio": 0.8173031806850007, "current_ratio": 2.0024138845036283, "debt_to_equity_ratio": 0.5519757667678921, "profit_margin": 0.23953032049085868, "quarter": 2, "return_on_assets": 0.19576889280767643, "return_on_equity": 0.2540863701606274 }, { "asset_turnover_ratio": 0.8098475859742056, "current_ratio": 1.9493314783496403, "debt_to_equity_ratio": 0.5319340439143186, "profit_margin": 0.25468075512467925, "quarter": 3, "return_on_assets": 0.20625259473180926, "return_on_equity": 0.26193964091374367 }, { "asset_turnover_ratio": 0.8024599710825114, "current_ratio": 2.13082706976152, "debt_to_equity_ratio": 0.5249971692483495, "profit_margin": 0.2470330454553834, "quarter": 4, "return_on_assets": 0.1982341305125517, "return_on_equity": 0.25229333748883936 } ], "income_statement": [ { "depreciation": 1257218, "expenses": 19934901, "income_tax": 2230931, "marketing_expense": 3462630, "net_income": 9146650, "net_profit": 6915719, "operational_expense": 12661990, "product_revenue": 7210045, "quarter": 1, "rd_expense": 3234737, "revenue": 29081551, "salaries_expense": 6672987, "service_revenue": 21871506 }, { "depreciation": 1932221, "expenses": 20294669, "income_tax": 2290501, "marketing_expense": 3332197, "net_income": 9404306, "net_profit": 7113805, "operational_expense": 11479915, "product_revenue": 7041513, "quarter": 2, "rd_expense": 2692877, "revenue": 29698975, "salaries_expense": 9699967, "service_revenue": 22657462 }, { "depreciation": 1346359, "expenses": 20660930, "income_tax": 1944236, "marketing_expense": 2875023, "net_income": 9668578, "net_profit": 7724342, "operational_expense": 14285658, "product_revenue": 6705542, "quarter": 3, "rd_expense": 3321456, "revenue": 30329508, "salaries_expense": 9250920, "service_revenue": 23623966 }, { "depreciation": 1339692, "expenses": 21033801, "income_tax": 2288166, "marketing_expense": 2485439, "net_income": 9939626, "net_profit": 7651460, "operational_expense": 11188518, "product_revenue": 8820477, "quarter": 4, "rd_expense": 3736150, "revenue": 30973427, "salaries_expense": 8736447, "service_revenue": 22152950 } ], "market_conditions": { "gdp_growth": [ -0.017919032370509395, -0.012523820954034646, -0.0035124091218040054, -0.011004062631347834 ], "inflation_rate": [ 0.0285969245952025, 0.02403994812288556, 0.023139699832968638, 0.023481731324557494 ], "interest_rate": [ 0.05531161737463747, 0.06256362543306547, 0.06461702690488726, 0.061927118792161104 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 53610, "billable_hours_per_employee": 109, "client_concentration": 0.37, "client_retention_rate": 0.87, "employee_utilization_rate": 0.75, "gross_billings": 39983662, "net_revenue": 35451350, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 94537 }, { "average_project_size": 95102, "billable_hours_per_employee": 125, "client_concentration": 0.17, "client_retention_rate": 0.69, "employee_utilization_rate": 0.69, "gross_billings": 46715811, "net_revenue": 37013450, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 98703 }, { "average_project_size": 51791, "billable_hours_per_employee": 146, "client_concentration": 0.26, "client_retention_rate": 0.7, "employee_utilization_rate": 0.62, "gross_billings": 49176818, "net_revenue": 38644382, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 103052 }, { "average_project_size": 130572, "billable_hours_per_employee": 142, "client_concentration": 0.21, "client_retention_rate": 0.72, "employee_utilization_rate": 0.62, "gross_billings": 47847633, "net_revenue": 40347178, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 107592 } ], "balance_sheet": [ { "assets": 37202648, "current_assets": 15947116, "current_liabilities": 9977576, "equity": 24116010, "fixed_assets": 21255532, "liabilities": 21616267, "long_term_liabilities": 11638691, "quarter": 1 }, { "assets": 37789085, "current_assets": 14962777, "current_liabilities": 9973390, "equity": 24789559, "fixed_assets": 22826308, "liabilities": 22205839, "long_term_liabilities": 12232449, "quarter": 2 }, { "assets": 38384767, "current_assets": 12411611, "current_liabilities": 13379843, "equity": 25064569, "fixed_assets": 25973156, "liabilities": 22811492, "long_term_liabilities": 9431649, "quarter": 3 }, { "assets": 38989838, "current_assets": 15856783, "current_liabilities": 10313475, "equity": 25950939, "fixed_assets": 23133055, "liabilities": 23433663, "long_term_liabilities": 13120188, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 44556, "financing_cash_flow": 10810, "investing_cash_flow": -201568, "net_cash_flow": 9282148, "operating_cash_flow": 9899164, "quarter": 1 }, { "change_in_working_capital": 47492, "financing_cash_flow": -127489, "investing_cash_flow": -200006, "net_cash_flow": 10370657, "operating_cash_flow": 10650672, "quarter": 2 }, { "change_in_working_capital": 23044, "financing_cash_flow": 111451, "investing_cash_flow": -425322, "net_cash_flow": 11675549, "operating_cash_flow": 11801902, "quarter": 3 }, { "change_in_working_capital": 30640, "financing_cash_flow": -195615, "investing_cash_flow": -304441, "net_cash_flow": 12120707, "operating_cash_flow": 12216614, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9529254476724345, "current_ratio": 1.598295618094014, "debt_to_equity_ratio": 0.8963450836187247, "profit_margin": 0.2406009644202548, "quarter": 1, "return_on_assets": 0.2292747817305908, "return_on_equity": 0.353691551794845 }, { "asset_turnover_ratio": 0.9794746287188483, "current_ratio": 1.50026991825247, "debt_to_equity_ratio": 0.8957738618908065, "profit_margin": 0.2487288539706512, "quarter": 2, "return_on_assets": 0.24362360189456822, "return_on_equity": 0.37137865179449137 }, { "asset_turnover_ratio": 1.006763490318959, "current_ratio": 0.9276350253138247, "debt_to_equity_ratio": 0.9101090866553501, "profit_margin": 0.24560604954169019, "quarter": 3, "return_on_assets": 0.24726720368004318, "return_on_equity": 0.3786737366200073 }, { "asset_turnover_ratio": 1.034812660673276, "current_ratio": 1.5374820804820877, "debt_to_equity_ratio": 0.902998654499554, "profit_margin": 0.2576329873677906, "quarter": 4, "return_on_assets": 0.2666018771352679, "return_on_equity": 0.4005544462186898 } ], "income_statement": [ { "depreciation": 1369535, "expenses": 24251037, "income_tax": 2670684, "marketing_expense": 2796188, "net_income": 11200313, "net_profit": 8529629, "operational_expense": 15622149, "product_revenue": 12192088, "quarter": 1, "rd_expense": 2913202, "revenue": 35451350, "salaries_expense": 8000500, "service_revenue": 23259262 }, { "depreciation": 1444359, "expenses": 25111634, "income_tax": 2695503, "marketing_expense": 3015477, "net_income": 11901816, "net_profit": 9206313, "operational_expense": 17260400, "product_revenue": 9548808, "quarter": 2, "rd_expense": 4544179, "revenue": 37013450, "salaries_expense": 10852774, "service_revenue": 27464642 }, { "depreciation": 2310608, "expenses": 26002772, "income_tax": 3150316, "marketing_expense": 3534407, "net_income": 12641610, "net_profit": 9491294, "operational_expense": 14367157, "product_revenue": 14945543, "quarter": 3, "rd_expense": 3324597, "revenue": 38644382, "salaries_expense": 9048189, "service_revenue": 23698839 }, { "depreciation": 1821850, "expenses": 26925534, "income_tax": 3026880, "marketing_expense": 4920254, "net_income": 13421644, "net_profit": 10394764, "operational_expense": 16261271, "product_revenue": 15552461, "quarter": 4, "rd_expense": 5219846, "revenue": 40347178, "salaries_expense": 11366664, "service_revenue": 24794717 } ], "market_conditions": { "gdp_growth": [ 0.0038853025439276687, 0.010282878789622822, 0.002887554240283972, 0.0023820814910766024 ], "inflation_rate": [ 0.044715645952053, 0.03598862798404755, 0.03715765677657649, 0.03634003538318567 ], "interest_rate": [ 0.048701184499059864, 0.049695312204324674, 0.04517151984333632, 0.05337108227088785 ], "year": 2007 }, "random_event": null, "year": 2007 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Excellent", "founding_year": 2003, "industry": "Advertising", "location": "Navarrofort", "name": "Obrien Group", "num_employees": 74, "region": "North America", "revenue_size": "Large", "website": "www.obriengroup.com" }

[ { "advertising_kpis": [ { "average_project_size": 148073, "billable_hours_per_employee": 95, "client_concentration": 0.38, "client_retention_rate": 0.65, "employee_utilization_rate": 0.69, "gross_billings": 40303660, "net_revenue": 32017085, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 432663 }, { "average_project_size": 178371, "billable_hours_per_employee": 103, "client_concentration": 0.4, "client_retention_rate": 0.81, "employee_utilization_rate": 0.69, "gross_billings": 40740282, "net_revenue": 33254725, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 449388 }, { "average_project_size": 95890, "billable_hours_per_employee": 92, "client_concentration": 0.13, "client_retention_rate": 0.9, "employee_utilization_rate": 0.66, "gross_billings": 44029442, "net_revenue": 34540207, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 466760 }, { "average_project_size": 57743, "billable_hours_per_employee": 135, "client_concentration": 0.27, "client_retention_rate": 0.9, "employee_utilization_rate": 0.62, "gross_billings": 45627474, "net_revenue": 35875380, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 484802 } ], "balance_sheet": [ { "assets": 44292724, "current_assets": 16429669, "current_liabilities": 12501472, "equity": 29463657, "fixed_assets": 27863055, "liabilities": 21246485, "long_term_liabilities": 8745013, "quarter": 1 }, { "assets": 45783536, "current_assets": 18063101, "current_liabilities": 10123865, "equity": 31084147, "fixed_assets": 27720435, "liabilities": 21483677, "long_term_liabilities": 11359812, "quarter": 2 }, { "assets": 47324526, "current_assets": 17575032, "current_liabilities": 12038277, "equity": 32164719, "fixed_assets": 29749494, "liabilities": 21723517, "long_term_liabilities": 9685240, "quarter": 3 }, { "assets": 48917383, "current_assets": 15991309, "current_liabilities": 11162993, "equity": 33913345, "fixed_assets": 32926074, "liabilities": 21966035, "long_term_liabilities": 10803042, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -61772, "financing_cash_flow": 63672, "investing_cash_flow": -324270, "net_cash_flow": 7432814, "operating_cash_flow": 7693112, "quarter": 1 }, { "change_in_working_capital": -54495, "financing_cash_flow": 153693, "investing_cash_flow": -281809, "net_cash_flow": 8360207, "operating_cash_flow": 8353703, "quarter": 2 }, { "change_in_working_capital": -22088, "financing_cash_flow": 61704, "investing_cash_flow": -424109, "net_cash_flow": 7954219, "operating_cash_flow": 8351404, "quarter": 3 }, { "change_in_working_capital": -93333, "financing_cash_flow": 102854, "investing_cash_flow": -477390, "net_cash_flow": 8798880, "operating_cash_flow": 9361134, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.722852019668061, "current_ratio": 1.3142187575991051, "debt_to_equity_ratio": 0.7211082113805493, "profit_margin": 0.20043729777398536, "quarter": 1, "return_on_assets": 0.14488650551273388, "return_on_equity": 0.21780792520086695 }, { "asset_turnover_ratio": 0.7263468029205957, "current_ratio": 1.7842099830450129, "debt_to_equity_ratio": 0.6911457792295217, "profit_margin": 0.2040097459834655, "quarter": 2, "return_on_assets": 0.14818182675973302, "return_on_equity": 0.21825556287582865 }, { "asset_turnover_ratio": 0.7298584881758774, "current_ratio": 1.4599291908634433, "debt_to_equity_ratio": 0.6753833913487632, "profit_margin": 0.1900309977875929, "quarter": 3, "return_on_assets": 0.13869573675180602, "return_on_equity": 0.20406551663019348 }, { "asset_turnover_ratio": 0.7333871478774733, "current_ratio": 1.4325288029832142, "debt_to_equity_ratio": 0.6477106578545997, "profit_margin": 0.19406057859178077, "quarter": 4, "return_on_assets": 0.14232153424887836, "return_on_equity": 0.20528782990884561 } ], "income_statement": [ { "depreciation": 1275694, "expenses": 23621045, "income_tax": 1978622, "marketing_expense": 2419835, "net_income": 8396040, "net_profit": 6417418, "operational_expense": 14848740, "product_revenue": 7246541, "quarter": 1, "rd_expense": 3755775, "revenue": 32017085, "salaries_expense": 8904283, "service_revenue": 24770544 }, { "depreciation": 1569415, "expenses": 24552352, "income_tax": 1918085, "marketing_expense": 4640737, "net_income": 8702373, "net_profit": 6784288, "operational_expense": 13957128, "product_revenue": 9201616, "quarter": 2, "rd_expense": 3765400, "revenue": 33254725, "salaries_expense": 8165379, "service_revenue": 24053109 }, { "depreciation": 1787694, "expenses": 25520378, "income_tax": 2456119, "marketing_expense": 4453163, "net_income": 9019829, "net_profit": 6563710, "operational_expense": 14555410, "product_revenue": 10830581, "quarter": 3, "rd_expense": 3925946, "revenue": 34540207, "salaries_expense": 12584142, "service_revenue": 23709626 }, { "depreciation": 2399137, "expenses": 26526571, "income_tax": 2386812, "marketing_expense": 3327185, "net_income": 9348809, "net_profit": 6961997, "operational_expense": 18509333, "product_revenue": 8508786, "quarter": 4, "rd_expense": 3694340, "revenue": 35875380, "salaries_expense": 12263014, "service_revenue": 27366594 } ], "market_conditions": { "gdp_growth": [ 0.05861620921066232, 0.064214838492448, 0.04978172938353091, 0.06370203638696227 ], "inflation_rate": [ 0.009162054327689472, 0.0029841683509486184, 0.007504191754649607, 0.00234923538138437 ], "interest_rate": [ 0.016101407233888237, 0.0107198337982452, 0.013492824334660546, 0.014662141665467759 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 72182, "billable_hours_per_employee": 138, "client_concentration": 0.33, "client_retention_rate": 0.66, "employee_utilization_rate": 0.69, "gross_billings": 96472586, "net_revenue": 79931981, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 1080162 }, { "average_project_size": 54510, "billable_hours_per_employee": 80, "client_concentration": 0.25, "client_retention_rate": 0.88, "employee_utilization_rate": 0.62, "gross_billings": 101332853, "net_revenue": 83879231, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 1133503 }, { "average_project_size": 66014, "billable_hours_per_employee": 144, "client_concentration": 0.21, "client_retention_rate": 0.89, "employee_utilization_rate": 0.61, "gross_billings": 104803565, "net_revenue": 88021408, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 1189478 }, { "average_project_size": 90201, "billable_hours_per_employee": 153, "client_concentration": 0.18, "client_retention_rate": 0.73, "employee_utilization_rate": 0.77, "gross_billings": 102567727, "net_revenue": 92368135, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 1248218 } ], "balance_sheet": [ { "assets": 93215397, "current_assets": 41309571, "current_liabilities": 17645072, "equity": 74732584, "fixed_assets": 51905826, "liabilities": 38077947, "long_term_liabilities": 20432875, "quarter": 1 }, { "assets": 94830412, "current_assets": 31641522, "current_liabilities": 19595790, "equity": 77726010, "fixed_assets": 63188890, "liabilities": 38608680, "long_term_liabilities": 19012890, "quarter": 2 }, { "assets": 96473409, "current_assets": 46974383, "current_liabilities": 22048733, "equity": 81472905, "fixed_assets": 49499026, "liabilities": 39146811, "long_term_liabilities": 17098078, "quarter": 3 }, { "assets": 98144872, "current_assets": 43519959, "current_liabilities": 20666717, "equity": 82450975, "fixed_assets": 54624913, "liabilities": 39692442, "long_term_liabilities": 19025725, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -98747, "financing_cash_flow": -34013, "investing_cash_flow": -116309, "net_cash_flow": 23736244, "operating_cash_flow": 23861671, "quarter": 1 }, { "change_in_working_capital": 16215, "financing_cash_flow": 124294, "investing_cash_flow": -153622, "net_cash_flow": 25073601, "operating_cash_flow": 25398350, "quarter": 2 }, { "change_in_working_capital": 75230, "financing_cash_flow": 133341, "investing_cash_flow": -260240, "net_cash_flow": 27485591, "operating_cash_flow": 27619385, "quarter": 3 }, { "change_in_working_capital": 61438, "financing_cash_flow": -92758, "investing_cash_flow": -277144, "net_cash_flow": 27009339, "operating_cash_flow": 27174507, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8574976191969659, "current_ratio": 2.341139271066732, "debt_to_equity_ratio": 0.5095226869179312, "profit_margin": 0.2451476086899435, "quarter": 1, "return_on_assets": 0.210213490803456, "return_on_equity": 0.2622033516196898 }, { "asset_turnover_ratio": 0.8845182598173252, "current_ratio": 1.614710200507354, "debt_to_equity_ratio": 0.4967279292993427, "profit_margin": 0.2563719021219925, "quarter": 2, "return_on_assets": 0.22676562873100245, "return_on_equity": 0.2766677203679952 }, { "asset_turnover_ratio": 0.912390356186128, "current_ratio": 2.130479923721694, "debt_to_equity_ratio": 0.48048870971275665, "profit_margin": 0.27432311693991535, "quarter": 3, "return_on_assets": 0.2502897663748982, "return_on_equity": 0.29637223565306775 }, { "asset_turnover_ratio": 0.9411407149219166, "current_ratio": 2.1057993391016097, "debt_to_equity_ratio": 0.48140658130482994, "profit_margin": 0.25981411230182355, "quarter": 4, "return_on_assets": 0.24452163939854138, "return_on_equity": 0.2910644173704435 } ], "income_statement": [ { "depreciation": 4266537, "expenses": 52023720, "income_tax": 8313127, "marketing_expense": 9568223, "net_income": 27908261, "net_profit": 19595134, "operational_expense": 36231498, "product_revenue": 18830115, "quarter": 1, "rd_expense": 9444761, "revenue": 79931981, "salaries_expense": 24522500, "service_revenue": 61101866 }, { "depreciation": 3894072, "expenses": 54193401, "income_tax": 8181552, "marketing_expense": 6999052, "net_income": 29685830, "net_profit": 21504278, "operational_expense": 29718949, "product_revenue": 19217726, "quarter": 2, "rd_expense": 10655623, "revenue": 83879231, "salaries_expense": 17943104, "service_revenue": 64661505 }, { "depreciation": 3473078, "expenses": 56453571, "income_tax": 7421530, "marketing_expense": 7986378, "net_income": 31567837, "net_profit": 24146307, "operational_expense": 32641520, "product_revenue": 31752202, "quarter": 3, "rd_expense": 6512359, "revenue": 88021408, "salaries_expense": 26279702, "service_revenue": 56269206 }, { "depreciation": 3175962, "expenses": 58808002, "income_tax": 9561588, "marketing_expense": 7717183, "net_income": 33560133, "net_profit": 23998545, "operational_expense": 35329638, "product_revenue": 35584655, "quarter": 4, "rd_expense": 8488270, "revenue": 92368135, "salaries_expense": 18822618, "service_revenue": 56783480 } ], "market_conditions": { "gdp_growth": [ 0.05104129068938218, 0.049150659545289486, 0.032763610253618194, 0.04014140593358347 ], "inflation_rate": [ 0.0014009284881781438, 0.0021010392192929617, 0.0069535812841868576, 0.004333962751844505 ], "interest_rate": [ 0.017977840264243754, 0.01794967001850567, 0.019106849857534573, 0.020186938993217888 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 173597, "billable_hours_per_employee": 82, "client_concentration": 0.37, "client_retention_rate": 0.88, "employee_utilization_rate": 0.71, "gross_billings": 106817059, "net_revenue": 92596298, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 1251301 }, { "average_project_size": 111421, "billable_hours_per_employee": 106, "client_concentration": 0.26, "client_retention_rate": 0.85, "employee_utilization_rate": 0.79, "gross_billings": 107140143, "net_revenue": 95992022, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 1297189 }, { "average_project_size": 112669, "billable_hours_per_employee": 121, "client_concentration": 0.13, "client_retention_rate": 0.62, "employee_utilization_rate": 0.8, "gross_billings": 122766887, "net_revenue": 99512275, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 1344760 }, { "average_project_size": 180446, "billable_hours_per_employee": 112, "client_concentration": 0.28, "client_retention_rate": 0.6, "employee_utilization_rate": 0.73, "gross_billings": 116371360, "net_revenue": 103161625, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 1394076 } ], "balance_sheet": [ { "assets": 120978814, "current_assets": 45575725, "current_liabilities": 21146047, "equity": 91390686, "fixed_assets": 75403089, "liabilities": 48654535, "long_term_liabilities": 27508488, "quarter": 1 }, { "assets": 124015308, "current_assets": 61743385, "current_liabilities": 28734937, "equity": 93865372, "fixed_assets": 62271923, "liabilities": 49964516, "long_term_liabilities": 21229579, "quarter": 2 }, { "assets": 127128016, "current_assets": 48161830, "current_liabilities": 24317888, "equity": 96344524, "fixed_assets": 78966186, "liabilities": 51309766, "long_term_liabilities": 26991878, "quarter": 3 }, { "assets": 130318851, "current_assets": 41790383, "current_liabilities": 30074312, "equity": 98204572, "fixed_assets": 88528468, "liabilities": 52691236, "long_term_liabilities": 22616924, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 10451, "financing_cash_flow": 117912, "investing_cash_flow": -107750, "net_cash_flow": 24181999, "operating_cash_flow": 24387295, "quarter": 1 }, { "change_in_working_capital": -37129, "financing_cash_flow": 77619, "investing_cash_flow": -270709, "net_cash_flow": 23842075, "operating_cash_flow": 24118157, "quarter": 2 }, { "change_in_working_capital": 89502, "financing_cash_flow": 14977, "investing_cash_flow": -354921, "net_cash_flow": 24397840, "operating_cash_flow": 24850851, "quarter": 3 }, { "change_in_working_capital": -87559, "financing_cash_flow": 3535, "investing_cash_flow": -282896, "net_cash_flow": 27216861, "operating_cash_flow": 27733338, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7653926744562068, "current_ratio": 2.1552834437566513, "debt_to_equity_ratio": 0.5323795796871467, "profit_margin": 0.2059089554530571, "quarter": 1, "return_on_assets": 0.15760120610869932, "return_on_equity": 0.20862527500887781 }, { "asset_turnover_ratio": 0.7740336539743948, "current_ratio": 2.148721780736808, "debt_to_equity_ratio": 0.5322997707823498, "profit_margin": 0.20641902928141256, "quarter": 2, "return_on_assets": 0.15977527548453938, "return_on_equity": 0.21109573826650366 }, { "asset_turnover_ratio": 0.7827721861088432, "current_ratio": 1.9805103962975732, "debt_to_equity_ratio": 0.5325654626722739, "profit_margin": 0.20626876433083255, "quarter": 3, "return_on_assets": 0.16146145158121558, "return_on_equity": 0.21305075937683807 }, { "asset_turnover_ratio": 0.7916093812091698, "current_ratio": 1.3895707073864234, "debt_to_equity_ratio": 0.5365456508481092, "profit_margin": 0.19946328879561562, "quarter": 4, "return_on_assets": 0.1578970106174432, "return_on_equity": 0.20953155826594305 } ], "income_statement": [ { "depreciation": 5320888, "expenses": 67572132, "income_tax": 5957759, "marketing_expense": 12074294, "net_income": 25024166, "net_profit": 19066407, "operational_expense": 46219325, "product_revenue": 32447259, "quarter": 1, "rd_expense": 6771203, "revenue": 92596298, "salaries_expense": 25640928, "service_revenue": 60149039 }, { "depreciation": 4303577, "expenses": 70313701, "income_tax": 5863741, "marketing_expense": 9662463, "net_income": 25678321, "net_profit": 19814580, "operational_expense": 45065399, "product_revenue": 35649935, "quarter": 2, "rd_expense": 10516720, "revenue": 95992022, "salaries_expense": 21375763, "service_revenue": 60342087 }, { "depreciation": 4324577, "expenses": 73166504, "income_tax": 5819497, "marketing_expense": 10818009, "net_income": 26345771, "net_profit": 20526274, "operational_expense": 48731762, "product_revenue": 33197891, "quarter": 3, "rd_expense": 13905838, "revenue": 99512275, "salaries_expense": 26781280, "service_revenue": 66314384 }, { "depreciation": 7156381, "expenses": 76135051, "income_tax": 6449617, "marketing_expense": 14787242, "net_income": 27026574, "net_profit": 20576957, "operational_expense": 43565161, "product_revenue": 37896543, "quarter": 4, "rd_expense": 12725248, "revenue": 103161625, "salaries_expense": 30929306, "service_revenue": 65265082 } ], "market_conditions": { "gdp_growth": [ 0.047740419993028915, 0.045838061830057064, 0.04275133240827611, 0.05874656428853511 ], "inflation_rate": [ 0.004603640464580254, 0.007331890093741766, 0.004250950445685824, 0.006270655522277572 ], "interest_rate": [ 0.018940292005940017, 0.017999528306281293, 0.022923177096521807, 0.022469291245545336 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 101000, "billable_hours_per_employee": 146, "client_concentration": 0.25, "client_retention_rate": 0.85, "employee_utilization_rate": 0.79, "gross_billings": 92326093, "net_revenue": 73206773, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 989281 }, { "average_project_size": 166736, "billable_hours_per_employee": 128, "client_concentration": 0.29, "client_retention_rate": 0.78, "employee_utilization_rate": 0.63, "gross_billings": 86696883, "net_revenue": 74810892, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 1010958 }, { "average_project_size": 154428, "billable_hours_per_employee": 138, "client_concentration": 0.15, "client_retention_rate": 0.63, "employee_utilization_rate": 0.74, "gross_billings": 88119272, "net_revenue": 76450161, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 1033110 }, { "average_project_size": 119341, "billable_hours_per_employee": 104, "client_concentration": 0.28, "client_retention_rate": 0.71, "employee_utilization_rate": 0.73, "gross_billings": 101497754, "net_revenue": 78125351, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 1055748 } ], "balance_sheet": [ { "assets": 82751445, "current_assets": 31132886, "current_liabilities": 18966130, "equity": 51116311, "fixed_assets": 51618559, "liabilities": 47112627, "long_term_liabilities": 28146497, "quarter": 1 }, { "assets": 83767977, "current_assets": 31111273, "current_liabilities": 19936742, "equity": 52911908, "fixed_assets": 52656704, "liabilities": 47783058, "long_term_liabilities": 27846316, "quarter": 2 }, { "assets": 84796997, "current_assets": 39815191, "current_liabilities": 28655994, "equity": 53291950, "fixed_assets": 44981806, "liabilities": 48463030, "long_term_liabilities": 19807036, "quarter": 3 }, { "assets": 85838657, "current_assets": 42514165, "current_liabilities": 22655061, "equity": 54055431, "fixed_assets": 43324492, "liabilities": 49152677, "long_term_liabilities": 26497616, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -92486, "financing_cash_flow": 33728, "investing_cash_flow": -359356, "net_cash_flow": 18362756, "operating_cash_flow": 18547604, "quarter": 1 }, { "change_in_working_capital": 29502, "financing_cash_flow": -191164, "investing_cash_flow": -216777, "net_cash_flow": 21211863, "operating_cash_flow": 21681579, "quarter": 2 }, { "change_in_working_capital": -76004, "financing_cash_flow": -183050, "investing_cash_flow": -454553, "net_cash_flow": 19347420, "operating_cash_flow": 19901305, "quarter": 3 }, { "change_in_working_capital": 14110, "financing_cash_flow": -199385, "investing_cash_flow": -149789, "net_cash_flow": 22177795, "operating_cash_flow": 22265634, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.884658545841707, "current_ratio": 1.6414991355642927, "debt_to_equity_ratio": 0.9216750207189247, "profit_margin": 0.21142159892773857, "quarter": 1, "return_on_assets": 0.1870359242669418, "return_on_equity": 0.30278971031379787 }, { "asset_turnover_ratio": 0.8930726833715944, "current_ratio": 1.5604993534048843, "debt_to_equity_ratio": 0.9030681335475561, "profit_margin": 0.2262636970028375, "quarter": 2, "return_on_assets": 0.20206992703190146, "return_on_equity": 0.3199088757109269 }, { "asset_turnover_ratio": 0.9015668444013413, "current_ratio": 1.38941929566289, "debt_to_equity_ratio": 0.9093874403169709, "profit_margin": 0.22181749231371795, "quarter": 3, "return_on_assets": 0.19998329657829747, "return_on_equity": 0.3182090916170266 }, { "asset_turnover_ratio": 0.9101418140780092, "current_ratio": 1.8765857659796192, "debt_to_equity_ratio": 0.9093013614117701, "profit_margin": 0.22232797392487874, "quarter": 4, "return_on_assets": 0.20234998550827746, "return_on_equity": 0.3213266581853727 } ], "income_statement": [ { "depreciation": 3070111, "expenses": 52411788, "income_tax": 5317492, "marketing_expense": 9964931, "net_income": 20794985, "net_profit": 15477493, "operational_expense": 27031584, "product_revenue": 23236459, "quarter": 1, "rd_expense": 7314841, "revenue": 73206773, "salaries_expense": 15829287, "service_revenue": 49970314 }, { "depreciation": 4754590, "expenses": 53238577, "income_tax": 4645326, "marketing_expense": 8096717, "net_income": 21572315, "net_profit": 16926989, "operational_expense": 30141966, "product_revenue": 23552550, "quarter": 2, "rd_expense": 10236560, "revenue": 74810892, "salaries_expense": 20771654, "service_revenue": 51258342 }, { "depreciation": 2943322, "expenses": 54078410, "income_tax": 5413768, "marketing_expense": 7493138, "net_income": 22371751, "net_profit": 16957983, "operational_expense": 33673533, "product_revenue": 19190619, "quarter": 3, "rd_expense": 9073177, "revenue": 76450161, "salaries_expense": 16546661, "service_revenue": 57259542 }, { "depreciation": 4896183, "expenses": 54931490, "income_tax": 5824410, "marketing_expense": 7683278, "net_income": 23193861, "net_profit": 17369451, "operational_expense": 35342672, "product_revenue": 16567989, "quarter": 4, "rd_expense": 9307797, "revenue": 78125351, "salaries_expense": 21430860, "service_revenue": 61557362 } ], "market_conditions": { "gdp_growth": [ 0.04010237216275607, 0.03166733595685939, 0.04656616254686897, 0.04663382883446719 ], "inflation_rate": [ 0.0068805023622572825, 0.00925731019224382, 0.002655118107867895, 0.0021743387447925883 ], "interest_rate": [ 0.019550280385313402, 0.014638795335376677, 0.012857215228728073, 0.015472407186860732 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 110155, "billable_hours_per_employee": 106, "client_concentration": 0.13, "client_retention_rate": 0.9, "employee_utilization_rate": 0.69, "gross_billings": 118512236, "net_revenue": 95422718, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 1289496 }, { "average_project_size": 143292, "billable_hours_per_employee": 150, "client_concentration": 0.36, "client_retention_rate": 0.75, "employee_utilization_rate": 0.77, "gross_billings": 113271848, "net_revenue": 96992377, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 1310708 }, { "average_project_size": 119748, "billable_hours_per_employee": 137, "client_concentration": 0.36, "client_retention_rate": 0.63, "employee_utilization_rate": 0.73, "gross_billings": 114623915, "net_revenue": 98587856, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 1332268 }, { "average_project_size": 63549, "billable_hours_per_employee": 84, "client_concentration": 0.16, "client_retention_rate": 0.8, "employee_utilization_rate": 0.6, "gross_billings": 120744431, "net_revenue": 100209580, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 1354184 } ], "balance_sheet": [ { "assets": 105931547, "current_assets": 45177904, "current_liabilities": 19401900, "equity": 81219894, "fixed_assets": 60753643, "liabilities": 44349544, "long_term_liabilities": 24947644, "quarter": 1 }, { "assets": 109518131, "current_assets": 40401515, "current_liabilities": 19495075, "equity": 83941462, "fixed_assets": 69116616, "liabilities": 44795933, "long_term_liabilities": 25300858, "quarter": 2 }, { "assets": 113226149, "current_assets": 56467390, "current_liabilities": 21676596, "equity": 88230271, "fixed_assets": 56758759, "liabilities": 45246815, "long_term_liabilities": 23570219, "quarter": 3 }, { "assets": 117059711, "current_assets": 50698854, "current_liabilities": 24744789, "equity": 91964404, "fixed_assets": 66360857, "liabilities": 45702234, "long_term_liabilities": 20957445, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 88529, "financing_cash_flow": 126110, "investing_cash_flow": -225929, "net_cash_flow": 24301904, "operating_cash_flow": 24804289, "quarter": 1 }, { "change_in_working_capital": -17882, "financing_cash_flow": -39605, "investing_cash_flow": -362350, "net_cash_flow": 23344762, "operating_cash_flow": 23577796, "quarter": 2 }, { "change_in_working_capital": -3114, "financing_cash_flow": -93516, "investing_cash_flow": -202166, "net_cash_flow": 25323319, "operating_cash_flow": 25585081, "quarter": 3 }, { "change_in_working_capital": -21363, "financing_cash_flow": 150157, "investing_cash_flow": -397146, "net_cash_flow": 27181270, "operating_cash_flow": 27433881, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9007960395405157, "current_ratio": 2.328529886248254, "debt_to_equity_ratio": 0.5460428697432184, "profit_margin": 0.20579890629399175, "quarter": 1, "return_on_assets": 0.1853828397313975, "return_on_equity": 0.24178671053178177 }, { "asset_turnover_ratio": 0.885628490135574, "current_ratio": 2.0723959769326354, "debt_to_equity_ratio": 0.5336568119340118, "profit_margin": 0.19815231458859905, "quarter": 2, "return_on_assets": 0.17548933518597026, "return_on_equity": 0.22896031999061442 }, { "asset_turnover_ratio": 0.8707163218983982, "current_ratio": 2.6049934223989784, "debt_to_equity_ratio": 0.5128264311916259, "profit_margin": 0.20541005577806662, "quarter": 3, "return_on_assets": 0.17885388824802298, "return_on_equity": 0.22952368581073496 }, { "asset_turnover_ratio": 0.8560552485901832, "current_ratio": 2.0488699257043574, "debt_to_equity_ratio": 0.49695569168262105, "profit_margin": 0.20563829326497526, "quarter": 4, "return_on_assets": 0.1760377402606094, "return_on_equity": 0.22407503451009153 } ], "income_statement": [ { "depreciation": 5166398, "expenses": 69049981, "income_tax": 6734846, "marketing_expense": 11387858, "net_income": 26372737, "net_profit": 19637891, "operational_expense": 40590603, "product_revenue": 36262209, "quarter": 1, "rd_expense": 10733067, "revenue": 95422718, "salaries_expense": 22568408, "service_revenue": 59160509 }, { "depreciation": 4358532, "expenses": 70168415, "income_tax": 7604698, "marketing_expense": 10243437, "net_income": 26823962, "net_profit": 19219264, "operational_expense": 39591415, "product_revenue": 36220068, "quarter": 2, "rd_expense": 8860916, "revenue": 96992377, "salaries_expense": 23009218, "service_revenue": 60772309 }, { "depreciation": 5334144, "expenses": 71304966, "income_tax": 7031953, "marketing_expense": 8458195, "net_income": 27282890, "net_profit": 20250937, "operational_expense": 43039945, "product_revenue": 33098390, "quarter": 3, "rd_expense": 14247399, "revenue": 98587856, "salaries_expense": 33443914, "service_revenue": 65489466 }, { "depreciation": 6826954, "expenses": 72459925, "income_tax": 7142728, "marketing_expense": 13507862, "net_income": 27749655, "net_profit": 20606927, "operational_expense": 50101474, "product_revenue": 31885416, "quarter": 4, "rd_expense": 10353013, "revenue": 100209580, "salaries_expense": 33574882, "service_revenue": 68324164 } ], "market_conditions": { "gdp_growth": [ 0.04341186031662123, 0.04235974130533293, 0.055065078995761116, 0.04186667517478656 ], "inflation_rate": [ 0.007994997391928316, 0.005044116806539761, 0.008309145361645169, 0.007988922731445167 ], "interest_rate": [ 0.01530903878933134, 0.02279007028000392, 0.016311324960662704, 0.021517008093059488 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 54965, "billable_hours_per_employee": 108, "client_concentration": 0.32, "client_retention_rate": 0.88, "employee_utilization_rate": 0.73, "gross_billings": 55148280, "net_revenue": 46667205, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 630638 }, { "average_project_size": 185891, "billable_hours_per_employee": 147, "client_concentration": 0.33, "client_retention_rate": 0.87, "employee_utilization_rate": 0.79, "gross_billings": 53616403, "net_revenue": 48489857, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 655268 }, { "average_project_size": 94311, "billable_hours_per_employee": 109, "client_concentration": 0.37, "client_retention_rate": 0.62, "employee_utilization_rate": 0.77, "gross_billings": 56853867, "net_revenue": 50383697, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 680861 }, { "average_project_size": 119770, "billable_hours_per_employee": 117, "client_concentration": 0.36, "client_retention_rate": 0.81, "employee_utilization_rate": 0.75, "gross_billings": 61492928, "net_revenue": 52351502, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 707453 } ], "balance_sheet": [ { "assets": 68508869, "current_assets": 27430170, "current_liabilities": 18648479, "equity": 41194427, "fixed_assets": 41078699, "liabilities": 40286669, "long_term_liabilities": 21638190, "quarter": 1 }, { "assets": 70188822, "current_assets": 23832268, "current_liabilities": 20378805, "equity": 43711634, "fixed_assets": 46356554, "liabilities": 40839836, "long_term_liabilities": 20461031, "quarter": 2 }, { "assets": 71909971, "current_assets": 29793468, "current_liabilities": 22962617, "equity": 44455619, "fixed_assets": 42116503, "liabilities": 41400599, "long_term_liabilities": 18437982, "quarter": 3 }, { "assets": 73673326, "current_assets": 26014381, "current_liabilities": 18981757, "equity": 47859361, "fixed_assets": 47658945, "liabilities": 41969061, "long_term_liabilities": 22987304, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 70155, "financing_cash_flow": -148453, "investing_cash_flow": -332530, "net_cash_flow": 15595254, "operating_cash_flow": 15659544, "quarter": 1 }, { "change_in_working_capital": -35972, "financing_cash_flow": -4178, "investing_cash_flow": -153174, "net_cash_flow": 16805998, "operating_cash_flow": 16919321, "quarter": 2 }, { "change_in_working_capital": 59645, "financing_cash_flow": 196762, "investing_cash_flow": -399056, "net_cash_flow": 16728774, "operating_cash_flow": 16849540, "quarter": 3 }, { "change_in_working_capital": -53530, "financing_cash_flow": -183318, "investing_cash_flow": -105616, "net_cash_flow": 18808334, "operating_cash_flow": 18859251, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6811848696553434, "current_ratio": 1.4709065548991958, "debt_to_equity_ratio": 0.9779640580994123, "profit_margin": 0.2779730862390409, "quarter": 1, "return_on_assets": 0.1893510605174346, "return_on_equity": 0.31490247455074444 }, { "asset_turnover_ratio": 0.6908487080749126, "current_ratio": 1.1694634695213975, "debt_to_equity_ratio": 0.9343012892174197, "profit_margin": 0.2961990174563724, "quarter": 2, "return_on_assets": 0.20462870854279333, "return_on_equity": 0.328577238727795 }, { "asset_turnover_ratio": 0.7006496637302218, "current_ratio": 1.2974770253756356, "debt_to_equity_ratio": 0.9312793282666922, "profit_margin": 0.2768007873658021, "quarter": 3, "return_on_assets": 0.19394037858810984, "return_on_equity": 0.3137116817561353 }, { "asset_turnover_ratio": 0.7105896372860918, "current_ratio": 1.3704938378465177, "debt_to_equity_ratio": 0.8769248089208713, "profit_margin": 0.3085889684693287, "quarter": 4, "return_on_assets": 0.21928012317510953, "return_on_equity": 0.3375535247952851 } ], "income_statement": [ { "depreciation": 2687317, "expenses": 28810659, "income_tax": 4884319, "marketing_expense": 2976420, "net_income": 17856546, "net_profit": 12972227, "operational_expense": 20070038, "product_revenue": 12948901, "quarter": 1, "rd_expense": 4171108, "revenue": 46667205, "salaries_expense": 11069867, "service_revenue": 33718304 }, { "depreciation": 2556673, "expenses": 29857848, "income_tax": 4269361, "marketing_expense": 3966796, "net_income": 18632009, "net_profit": 14362648, "operational_expense": 19526298, "product_revenue": 14778411, "quarter": 2, "rd_expense": 4311761, "revenue": 48489857, "salaries_expense": 9411524, "service_revenue": 33711446 }, { "depreciation": 2903293, "expenses": 30943101, "income_tax": 5494349, "marketing_expense": 4859539, "net_income": 19440596, "net_profit": 13946247, "operational_expense": 19030733, "product_revenue": 10974954, "quarter": 3, "rd_expense": 4149017, "revenue": 50383697, "salaries_expense": 10216434, "service_revenue": 39408743 }, { "depreciation": 2704155, "expenses": 32067799, "income_tax": 4128607, "marketing_expense": 4265639, "net_income": 20283703, "net_profit": 16155096, "operational_expense": 21433740, "product_revenue": 17071427, "quarter": 4, "rd_expense": 5817154, "revenue": 52351502, "salaries_expense": 12973382, "service_revenue": 35280075 } ], "market_conditions": { "gdp_growth": [ 0.04087103748478774, 0.03884024124182938, 0.04287550154374113, 0.03338979474519013 ], "inflation_rate": [ 0.008290047317131932, 0.010482415610265023, 0.009848738317635736, 0.0021108439458528577 ], "interest_rate": [ 0.02195681549249782, 0.01765742577877152, 0.020593864484414467, 0.021033039852123528 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 172967, "billable_hours_per_employee": 101, "client_concentration": 0.19, "client_retention_rate": 0.7, "employee_utilization_rate": 0.63, "gross_billings": 104460292, "net_revenue": 84001606, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 1135157 }, { "average_project_size": 50245, "billable_hours_per_employee": 128, "client_concentration": 0.22, "client_retention_rate": 0.8, "employee_utilization_rate": 0.76, "gross_billings": 99267258, "net_revenue": 85536776, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 1155902 }, { "average_project_size": 137549, "billable_hours_per_employee": 129, "client_concentration": 0.38, "client_retention_rate": 0.75, "employee_utilization_rate": 0.8, "gross_billings": 97791507, "net_revenue": 87100003, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 1177027 }, { "average_project_size": 118647, "billable_hours_per_employee": 126, "client_concentration": 0.28, "client_retention_rate": 0.65, "employee_utilization_rate": 0.63, "gross_billings": 106046340, "net_revenue": 88691798, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 1198538 } ], "balance_sheet": [ { "assets": 113493710, "current_assets": 41708279, "current_liabilities": 35404389, "equity": 74311224, "fixed_assets": 71785431, "liabilities": 62068096, "long_term_liabilities": 26663707, "quarter": 1 }, { "assets": 116748752, "current_assets": 56114706, "current_liabilities": 27817587, "equity": 76830406, "fixed_assets": 60634046, "liabilities": 63520072, "long_term_liabilities": 35702485, "quarter": 2 }, { "assets": 120097150, "current_assets": 55455251, "current_liabilities": 29458084, "equity": 81161966, "fixed_assets": 64641899, "liabilities": 65006015, "long_term_liabilities": 35547931, "quarter": 3 }, { "assets": 123541582, "current_assets": 59984903, "current_liabilities": 29140358, "equity": 83082232, "fixed_assets": 63556679, "liabilities": 66526720, "long_term_liabilities": 37386362, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -39926, "financing_cash_flow": -112725, "investing_cash_flow": -466891, "net_cash_flow": 25624957, "operating_cash_flow": 25737415, "quarter": 1 }, { "change_in_working_capital": -73858, "financing_cash_flow": 118214, "investing_cash_flow": -335328, "net_cash_flow": 26089247, "operating_cash_flow": 26315374, "quarter": 2 }, { "change_in_working_capital": -26075, "financing_cash_flow": 43938, "investing_cash_flow": -428837, "net_cash_flow": 30327052, "operating_cash_flow": 30510427, "quarter": 3 }, { "change_in_working_capital": 28425, "financing_cash_flow": -83923, "investing_cash_flow": -106266, "net_cash_flow": 29788302, "operating_cash_flow": 30226896, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7401432731382206, "current_ratio": 1.1780539130332117, "debt_to_equity_ratio": 0.8352452383236212, "profit_margin": 0.27244252925354784, "quarter": 1, "return_on_assets": 0.20164650534377632, "return_on_equity": 0.30796976241435614 }, { "asset_turnover_ratio": 0.7326568767090547, "current_ratio": 2.017238447029931, "debt_to_equity_ratio": 0.826756948284251, "profit_margin": 0.2759248957430895, "quarter": 2, "return_on_assets": 0.2021582723214035, "return_on_equity": 0.3071925195865814 }, { "asset_turnover_ratio": 0.7252462110882731, "current_ratio": 1.8825138457748982, "debt_to_equity_ratio": 0.8009418475644121, "profit_margin": 0.29932066707276694, "quarter": 3, "return_on_assets": 0.21708117969493865, "return_on_equity": 0.3212198063314533 }, { "asset_turnover_ratio": 0.7179104926792989, "current_ratio": 2.058482020021854, "debt_to_equity_ratio": 0.8007334227611989, "profit_margin": 0.2939095901517297, "quarter": 4, "return_on_assets": 0.21100077866899908, "return_on_equity": 0.3137538481152023 } ], "income_statement": [ { "depreciation": 2851805, "expenses": 52081652, "income_tax": 9034344, "marketing_expense": 7141279, "net_income": 31919954, "net_profit": 22885610, "operational_expense": 26367379, "product_revenue": 31211629, "quarter": 1, "rd_expense": 8060595, "revenue": 84001606, "salaries_expense": 23017390, "service_revenue": 52789977 }, { "depreciation": 2713648, "expenses": 53033603, "income_tax": 8901447, "marketing_expense": 5899365, "net_income": 32503173, "net_profit": 23601726, "operational_expense": 32381298, "product_revenue": 34034457, "quarter": 2, "rd_expense": 6481166, "revenue": 85536776, "salaries_expense": 20128030, "service_revenue": 51502319 }, { "depreciation": 4439596, "expenses": 54002955, "income_tax": 7026217, "marketing_expense": 10464261, "net_income": 33097048, "net_profit": 26070831, "operational_expense": 27116340, "product_revenue": 20889271, "quarter": 3, "rd_expense": 6441087, "revenue": 87100003, "salaries_expense": 18657762, "service_revenue": 66210732 }, { "depreciation": 4159526, "expenses": 54990024, "income_tax": 7634404, "marketing_expense": 9780268, "net_income": 33701774, "net_profit": 26067370, "operational_expense": 30536722, "product_revenue": 18502888, "quarter": 4, "rd_expense": 6551951, "revenue": 88691798, "salaries_expense": 17120991, "service_revenue": 70188910 } ], "market_conditions": { "gdp_growth": [ 0.033913926061718044, 0.031718754317261594, 0.03747188798171607, 0.047693033478423914 ], "inflation_rate": [ 0.010665111721060546, 0.013960826751921195, 0.005132927298701212, 0.012330428204982476 ], "interest_rate": [ 0.010718069907485007, 0.010066082124928547, 0.012563711555395398, 0.016262116982044116 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 88475, "billable_hours_per_employee": 152, "client_concentration": 0.39, "client_retention_rate": 0.77, "employee_utilization_rate": 0.64, "gross_billings": 83195371, "net_revenue": 72268125, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 976596 }, { "average_project_size": 190439, "billable_hours_per_employee": 160, "client_concentration": 0.37, "client_retention_rate": 0.81, "employee_utilization_rate": 0.63, "gross_billings": 80496606, "net_revenue": 72693430, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 982344 }, { "average_project_size": 194573, "billable_hours_per_employee": 131, "client_concentration": 0.38, "client_retention_rate": 0.64, "employee_utilization_rate": 0.77, "gross_billings": 84243254, "net_revenue": 73121239, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 988125 }, { "average_project_size": 52231, "billable_hours_per_employee": 114, "client_concentration": 0.26, "client_retention_rate": 0.82, "employee_utilization_rate": 0.74, "gross_billings": 85221114, "net_revenue": 73551566, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 993940 } ], "balance_sheet": [ { "assets": 73029589, "current_assets": 25564332, "current_liabilities": 14921177, "equity": 60317328, "fixed_assets": 47465257, "liabilities": 29297382, "long_term_liabilities": 14376205, "quarter": 1 }, { "assets": 74076081, "current_assets": 24897832, "current_liabilities": 13786833, "equity": 61413827, "fixed_assets": 49178249, "liabilities": 30102379, "long_term_liabilities": 16315546, "quarter": 2 }, { "assets": 75137568, "current_assets": 27959691, "current_liabilities": 12655480, "equity": 61530482, "fixed_assets": 47177877, "liabilities": 30929496, "long_term_liabilities": 18274016, "quarter": 3 }, { "assets": 76214266, "current_assets": 35089567, "current_liabilities": 15274257, "equity": 61576505, "fixed_assets": 41124699, "liabilities": 31779339, "long_term_liabilities": 16505082, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -73218, "financing_cash_flow": 81274, "investing_cash_flow": -443336, "net_cash_flow": 21189914, "operating_cash_flow": 21491845, "quarter": 1 }, { "change_in_working_capital": -43376, "financing_cash_flow": -34689, "investing_cash_flow": -431968, "net_cash_flow": 20801448, "operating_cash_flow": 21153062, "quarter": 2 }, { "change_in_working_capital": -72097, "financing_cash_flow": -51514, "investing_cash_flow": -187270, "net_cash_flow": 21745111, "operating_cash_flow": 22208400, "quarter": 3 }, { "change_in_working_capital": -26346, "financing_cash_flow": -170022, "investing_cash_flow": -488511, "net_cash_flow": 19781670, "operating_cash_flow": 20133274, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9895732125782606, "current_ratio": 1.7132919206038504, "debt_to_equity_ratio": 0.4857208197286193, "profit_margin": 0.22949427565749078, "quarter": 1, "return_on_assets": 0.22710138763070403, "return_on_equity": 0.2749644513430701 }, { "asset_turnover_ratio": 0.9813347172078394, "current_ratio": 1.805913801958724, "debt_to_equity_ratio": 0.4901563779765752, "profit_margin": 0.2399133594328951, "quarter": 2, "return_on_assets": 0.23543530873346283, "return_on_equity": 0.2839771734140587 }, { "asset_turnover_ratio": 0.973164835465529, "current_ratio": 2.209295182798282, "debt_to_equity_ratio": 0.5026694898960811, "profit_margin": 0.23689984246574378, "quarter": 3, "return_on_assets": 0.2305425962149853, "return_on_equity": 0.2815256672294555 }, { "asset_turnover_ratio": 0.9650629712815183, "current_ratio": 2.2973010733026165, "debt_to_equity_ratio": 0.5160952054683844, "profit_margin": 0.23305524181497372, "quarter": 4, "return_on_assets": 0.22491298413869132, "return_on_equity": 0.2783785471422907 } ], "income_statement": [ { "depreciation": 4906724, "expenses": 49699143, "income_tax": 5983861, "marketing_expense": 8209867, "net_income": 22568982, "net_profit": 16585121, "operational_expense": 26102149, "product_revenue": 24046396, "quarter": 1, "rd_expense": 7692389, "revenue": 72268125, "salaries_expense": 22026145, "service_revenue": 48221729 }, { "depreciation": 3712937, "expenses": 50372052, "income_tax": 4881253, "marketing_expense": 5944919, "net_income": 22321378, "net_profit": 17440125, "operational_expense": 29937100, "product_revenue": 28621003, "quarter": 2, "rd_expense": 9880710, "revenue": 72693430, "salaries_expense": 21277148, "service_revenue": 44072427 }, { "depreciation": 4885990, "expenses": 51054073, "income_tax": 4744756, "marketing_expense": 5357422, "net_income": 22067166, "net_profit": 17322410, "operational_expense": 34615867, "product_revenue": 17069034, "quarter": 3, "rd_expense": 9774430, "revenue": 73121239, "salaries_expense": 18399859, "service_revenue": 56052205 }, { "depreciation": 2991696, "expenses": 51745328, "income_tax": 4664660, "marketing_expense": 5423741, "net_income": 21806238, "net_profit": 17141578, "operational_expense": 30388254, "product_revenue": 15248455, "quarter": 4, "rd_expense": 8764675, "revenue": 73551566, "salaries_expense": 24029372, "service_revenue": 58303111 } ], "market_conditions": { "gdp_growth": [ 0.03942650236959846, 0.028917780106458235, 0.037624663924821486, 0.04029217778858399 ], "inflation_rate": [ 0.01080990371512152, 0.014065334448533154, 0.010190295345539932, 0.010436477783376356 ], "interest_rate": [ 0.015152224102324042, 0.018717225603212144, 0.015269582752128162, 0.015654584162624958 ], "year": 2010 }, "random_event": { "description": "Obrien Group Economic Slowdown Impact in 2010", "impact": -0.04, "type": "Economic Slowdown Impact" }, "year": 2010 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Good", "founding_year": 1996, "industry": "Advertising", "location": "Barryside", "name": "Cooper-Chapman", "num_employees": 550, "region": "Latin America", "revenue_size": "Medium", "website": "www.cooper-chapman.com" }

[ { "advertising_kpis": [ { "average_project_size": 65707, "billable_hours_per_employee": 85, "client_concentration": 0.15, "client_retention_rate": 0.83, "employee_utilization_rate": 0.77, "gross_billings": 22705663, "net_revenue": 17972777, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 32678 }, { "average_project_size": 183893, "billable_hours_per_employee": 143, "client_concentration": 0.26, "client_retention_rate": 0.87, "employee_utilization_rate": 0.73, "gross_billings": 23979403, "net_revenue": 18458172, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 33560 }, { "average_project_size": 80039, "billable_hours_per_employee": 127, "client_concentration": 0.38, "client_retention_rate": 0.66, "employee_utilization_rate": 0.69, "gross_billings": 23539906, "net_revenue": 18956676, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 34467 }, { "average_project_size": 67149, "billable_hours_per_employee": 87, "client_concentration": 0.27, "client_retention_rate": 0.74, "employee_utilization_rate": 0.65, "gross_billings": 23771740, "net_revenue": 19468644, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 35398 } ], "balance_sheet": [ { "assets": 26524545, "current_assets": 11489045, "current_liabilities": 7481333, "equity": 18194585, "fixed_assets": 15035500, "liabilities": 12474950, "long_term_liabilities": 4993617, "quarter": 1 }, { "assets": 27073106, "current_assets": 12055295, "current_liabilities": 6052844, "equity": 19005804, "fixed_assets": 15017811, "liabilities": 12617294, "long_term_liabilities": 6564450, "quarter": 2 }, { "assets": 27633011, "current_assets": 12479575, "current_liabilities": 6200294, "equity": 19169904, "fixed_assets": 15153436, "liabilities": 12761263, "long_term_liabilities": 6560969, "quarter": 3 }, { "assets": 28204497, "current_assets": 12465431, "current_liabilities": 6478265, "equity": 19873085, "fixed_assets": 15739066, "liabilities": 12906875, "long_term_liabilities": 6428610, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -51728, "financing_cash_flow": -169681, "investing_cash_flow": -421282, "net_cash_flow": 4752425, "operating_cash_flow": 4869199, "quarter": 1 }, { "change_in_working_capital": -78801, "financing_cash_flow": -1504, "investing_cash_flow": -386998, "net_cash_flow": 5321270, "operating_cash_flow": 5581178, "quarter": 2 }, { "change_in_working_capital": 74460, "financing_cash_flow": 155209, "investing_cash_flow": -227501, "net_cash_flow": 5100703, "operating_cash_flow": 5573861, "quarter": 3 }, { "change_in_working_capital": 61904, "financing_cash_flow": 129812, "investing_cash_flow": -184364, "net_cash_flow": 5537382, "operating_cash_flow": 5785987, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.677590397874874, "current_ratio": 1.5356949089152963, "debt_to_equity_ratio": 0.685640810164123, "profit_margin": 0.2306260184500147, "quarter": 1, "return_on_assets": 0.1562699756018435, "return_on_equity": 0.2278144843644414 }, { "asset_turnover_ratio": 0.6817899652887999, "current_ratio": 1.9916744921891263, "debt_to_equity_ratio": 0.6638653118805182, "profit_margin": 0.24650284979466006, "quarter": 2, "return_on_assets": 0.16806316940509153, "return_on_equity": 0.23940013271735308 }, { "asset_turnover_ratio": 0.6860155775279068, "current_ratio": 2.0127392346233903, "debt_to_equity_ratio": 0.665692587714576, "profit_margin": 0.22673574206786043, "quarter": 3, "return_on_assets": 0.15554425104090178, "return_on_equity": 0.22421374671464187 }, { "asset_turnover_ratio": 0.6902673711926152, "current_ratio": 1.9241928201455174, "debt_to_equity_ratio": 0.6494650931146322, "profit_margin": 0.2350170355983704, "quarter": 4, "return_on_assets": 0.16222459134796838, "return_on_equity": 0.2302341584107349 } ], "income_statement": [ { "depreciation": 724209, "expenses": 12473110, "income_tax": 1354677, "marketing_expense": 2232244, "net_income": 5499667, "net_profit": 4144990, "operational_expense": 6249589, "product_revenue": 5610552, "quarter": 1, "rd_expense": 2423557, "revenue": 17972777, "salaries_expense": 4644797, "service_revenue": 12362225 }, { "depreciation": 1031186, "expenses": 12753488, "income_tax": 1154692, "marketing_expense": 1903508, "net_income": 5704684, "net_profit": 4549992, "operational_expense": 7379822, "product_revenue": 5085048, "quarter": 2, "rd_expense": 2141492, "revenue": 18458172, "salaries_expense": 4473391, "service_revenue": 13373124 }, { "depreciation": 1275705, "expenses": 13040170, "income_tax": 1618350, "marketing_expense": 1666561, "net_income": 5916506, "net_profit": 4298156, "operational_expense": 7956822, "product_revenue": 7240298, "quarter": 3, "rd_expense": 2556313, "revenue": 18956676, "salaries_expense": 4993236, "service_revenue": 11716378 }, { "depreciation": 1210524, "expenses": 13333296, "income_tax": 1559885, "marketing_expense": 1815700, "net_income": 6135348, "net_profit": 4575463, "operational_expense": 8084853, "product_revenue": 7155849, "quarter": 4, "rd_expense": 2361178, "revenue": 19468644, "salaries_expense": 6260615, "service_revenue": 12312795 } ], "market_conditions": { "gdp_growth": [ -0.007062848741949592, -0.005680230479737048, -0.010879754057068395, -0.005945977757670959 ], "inflation_rate": [ 0.03705883839670806, 0.04142480785752519, 0.033630075934788964, 0.04053936003582092 ], "interest_rate": [ 0.04730322205074702, 0.04599763670251093, 0.040850159509935514, 0.03989856765558543 ], "year": 1996 }, "random_event": { "description": "Cooper-Chapman Economic Slowdown Impact in 1996", "impact": 0, "type": "Economic Slowdown Impact" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 184050, "billable_hours_per_employee": 103, "client_concentration": 0.25, "client_retention_rate": 0.73, "employee_utilization_rate": 0.76, "gross_billings": 21715159, "net_revenue": 17063518, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 31025 }, { "average_project_size": 162730, "billable_hours_per_employee": 107, "client_concentration": 0.27, "client_retention_rate": 0.88, "employee_utilization_rate": 0.66, "gross_billings": 19298913, "net_revenue": 17401468, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 31639 }, { "average_project_size": 177641, "billable_hours_per_employee": 144, "client_concentration": 0.23, "client_retention_rate": 0.84, "employee_utilization_rate": 0.73, "gross_billings": 20377391, "net_revenue": 17746112, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 32266 }, { "average_project_size": 64580, "billable_hours_per_employee": 83, "client_concentration": 0.15, "client_retention_rate": 0.7, "employee_utilization_rate": 0.78, "gross_billings": 20540251, "net_revenue": 18097582, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 32905 } ], "balance_sheet": [ { "assets": 22518073, "current_assets": 10735399, "current_liabilities": 4840970, "equity": 14677184, "fixed_assets": 11782674, "liabilities": 10868738, "long_term_liabilities": 6027768, "quarter": 1 }, { "assets": 23166167, "current_assets": 10294580, "current_liabilities": 5371050, "equity": 15085369, "fixed_assets": 12871587, "liabilities": 11069821, "long_term_liabilities": 5698771, "quarter": 2 }, { "assets": 23832915, "current_assets": 8459375, "current_liabilities": 6627342, "equity": 15628233, "fixed_assets": 15373540, "liabilities": 11274624, "long_term_liabilities": 4647282, "quarter": 3 }, { "assets": 24518852, "current_assets": 10840725, "current_liabilities": 5829036, "equity": 15908551, "fixed_assets": 13678127, "liabilities": 11483217, "long_term_liabilities": 5654181, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -19260, "financing_cash_flow": 120288, "investing_cash_flow": -382193, "net_cash_flow": 3520791, "operating_cash_flow": 3987065, "quarter": 1 }, { "change_in_working_capital": 38753, "financing_cash_flow": -138871, "investing_cash_flow": -191075, "net_cash_flow": 3250414, "operating_cash_flow": 3698132, "quarter": 2 }, { "change_in_working_capital": -14159, "financing_cash_flow": -21852, "investing_cash_flow": -101706, "net_cash_flow": 3945968, "operating_cash_flow": 4217307, "quarter": 3 }, { "change_in_working_capital": -4470, "financing_cash_flow": 59319, "investing_cash_flow": -341155, "net_cash_flow": 3720595, "operating_cash_flow": 4183939, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7577699033127746, "current_ratio": 2.2176132056178823, "debt_to_equity_ratio": 0.7405192985248397, "profit_margin": 0.1774457647010423, "quarter": 1, "return_on_assets": 0.13446305996077018, "return_on_equity": 0.20629631678665336 }, { "asset_turnover_ratio": 0.7511587048474614, "current_ratio": 1.9166792340417609, "debt_to_equity_ratio": 0.7338117483238229, "profit_margin": 0.17176843930638497, "quarter": 2, "return_on_assets": 0.1290253584030539, "return_on_equity": 0.19814052940965515 }, { "asset_turnover_ratio": 0.744605181531508, "current_ratio": 1.2764355604403697, "debt_to_equity_ratio": 0.721426664166064, "profit_margin": 0.17299237151213742, "quarter": 3, "return_on_assets": 0.12881101619336116, "return_on_equity": 0.19643564310821318 }, { "asset_turnover_ratio": 0.738108864150736, "current_ratio": 1.8597800734117957, "debt_to_equity_ratio": 0.7218267081646845, "profit_margin": 0.1587458479259826, "quarter": 4, "return_on_assets": 0.11717171750129247, "return_on_equity": 0.18058942011752044 } ], "income_statement": [ { "depreciation": 959216, "expenses": 13266463, "income_tax": 769206, "marketing_expense": 2603564, "net_income": 3797055, "net_profit": 3027849, "operational_expense": 8074489, "product_revenue": 3991745, "quarter": 1, "rd_expense": 2220581, "revenue": 17063518, "salaries_expense": 4835925, "service_revenue": 13071773 }, { "depreciation": 709109, "expenses": 13545413, "income_tax": 867032, "marketing_expense": 2578486, "net_income": 3856055, "net_profit": 2989023, "operational_expense": 6979040, "product_revenue": 4691350, "quarter": 2, "rd_expense": 1770926, "revenue": 17401468, "salaries_expense": 6088806, "service_revenue": 12710118 }, { "depreciation": 1147365, "expenses": 13830228, "income_tax": 845942, "marketing_expense": 1840759, "net_income": 3915884, "net_profit": 3069942, "operational_expense": 9363275, "product_revenue": 5702751, "quarter": 3, "rd_expense": 2281420, "revenue": 17746112, "salaries_expense": 6065920, "service_revenue": 12043361 }, { "depreciation": 1311023, "expenses": 14121033, "income_tax": 1103633, "marketing_expense": 1908251, "net_income": 3976549, "net_profit": 2872916, "operational_expense": 9852319, "product_revenue": 4252802, "quarter": 4, "rd_expense": 1916642, "revenue": 18097582, "salaries_expense": 6163253, "service_revenue": 13844780 } ], "market_conditions": { "gdp_growth": [ -0.0067777390507731145, -0.018628452138868927, -0.004906922147217281, -0.014604385692973709 ], "inflation_rate": [ 0.03111587019678905, 0.026877655720703945, 0.031681367281111684, 0.02649226322723686 ], "interest_rate": [ 0.04954273548171156, 0.0482627846268671, 0.04514735071363492, 0.05077992716303826 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 148713, "billable_hours_per_employee": 113, "client_concentration": 0.16, "client_retention_rate": 0.69, "employee_utilization_rate": 0.64, "gross_billings": 16870771, "net_revenue": 13187681, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 23978 }, { "average_project_size": 188449, "billable_hours_per_employee": 104, "client_concentration": 0.14, "client_retention_rate": 0.78, "employee_utilization_rate": 0.77, "gross_billings": 16186056, "net_revenue": 13589616, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 24708 }, { "average_project_size": 187412, "billable_hours_per_employee": 116, "client_concentration": 0.17, "client_retention_rate": 0.87, "employee_utilization_rate": 0.69, "gross_billings": 17056545, "net_revenue": 14003801, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 25461 }, { "average_project_size": 71648, "billable_hours_per_employee": 140, "client_concentration": 0.11, "client_retention_rate": 0.86, "employee_utilization_rate": 0.64, "gross_billings": 18599092, "net_revenue": 14430611, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 26237 } ], "balance_sheet": [ { "assets": 16799632, "current_assets": 5151116, "current_liabilities": 3015514, "equity": 12534371, "fixed_assets": 11648516, "liabilities": 7272880, "long_term_liabilities": 4257366, "quarter": 1 }, { "assets": 17034030, "current_assets": 6872001, "current_liabilities": 4412054, "equity": 12865135, "fixed_assets": 10162029, "liabilities": 7354515, "long_term_liabilities": 2942461, "quarter": 2 }, { "assets": 17271700, "current_assets": 6310977, "current_liabilities": 3028357, "equity": 12835332, "fixed_assets": 10960723, "liabilities": 7437067, "long_term_liabilities": 4408710, "quarter": 3 }, { "assets": 17512685, "current_assets": 6763557, "current_liabilities": 3081124, "equity": 13029557, "fixed_assets": 10749128, "liabilities": 7520546, "long_term_liabilities": 4439422, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 22343, "financing_cash_flow": 157453, "investing_cash_flow": -418073, "net_cash_flow": 3410263, "operating_cash_flow": 3579009, "quarter": 1 }, { "change_in_working_capital": -94132, "financing_cash_flow": 183962, "investing_cash_flow": -463177, "net_cash_flow": 3711967, "operating_cash_flow": 3939454, "quarter": 2 }, { "change_in_working_capital": -61360, "financing_cash_flow": -190250, "investing_cash_flow": -458417, "net_cash_flow": 3148196, "operating_cash_flow": 3698500, "quarter": 3 }, { "change_in_working_capital": 15236, "financing_cash_flow": -29013, "investing_cash_flow": -253604, "net_cash_flow": 3252403, "operating_cash_flow": 3795025, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7849982071035841, "current_ratio": 1.7082049693684063, "debt_to_equity_ratio": 0.5802349395913046, "profit_margin": 0.22806276554611837, "quarter": 1, "return_on_assets": 0.179028862060788, "return_on_equity": 0.23994973501263048 }, { "asset_turnover_ratio": 0.7977921842335607, "current_ratio": 1.5575514261611485, "debt_to_equity_ratio": 0.5716624815829761, "profit_margin": 0.23441574802407955, "quarter": 2, "return_on_assets": 0.18701505163487442, "return_on_equity": 0.2476165232622899 }, { "asset_turnover_ratio": 0.8107945946258909, "current_ratio": 2.083960708727538, "debt_to_equity_ratio": 0.5794214750346933, "profit_margin": 0.21427746652498134, "quarter": 3, "return_on_assets": 0.17373501160858515, "return_on_equity": 0.23378429167239304 }, { "asset_turnover_ratio": 0.8240090540085658, "current_ratio": 2.1951589744521804, "debt_to_equity_ratio": 0.577191227606587, "profit_margin": 0.21048436549221652, "quarter": 4, "return_on_assets": 0.17344102289283453, "return_on_equity": 0.23311751888418003 } ], "income_statement": [ { "depreciation": 571390, "expenses": 9187656, "income_tax": 992406, "marketing_expense": 1726938, "net_income": 4000025, "net_profit": 3007619, "operational_expense": 4817578, "product_revenue": 4772899, "quarter": 1, "rd_expense": 1587147, "revenue": 13187681, "salaries_expense": 3136181, "service_revenue": 8414782 }, { "depreciation": 753834, "expenses": 9542293, "income_tax": 861703, "marketing_expense": 1273391, "net_income": 4047323, "net_profit": 3185620, "operational_expense": 6333465, "product_revenue": 2933468, "quarter": 2, "rd_expense": 1440449, "revenue": 13589616, "salaries_expense": 3390778, "service_revenue": 10656148 }, { "depreciation": 697801, "expenses": 9910620, "income_tax": 1092482, "marketing_expense": 1775877, "net_income": 4093181, "net_profit": 3000699, "operational_expense": 5695740, "product_revenue": 5056034, "quarter": 3, "rd_expense": 1756017, "revenue": 14003801, "salaries_expense": 4824087, "service_revenue": 8947767 }, { "depreciation": 757607, "expenses": 10293164, "income_tax": 1100029, "marketing_expense": 1650417, "net_income": 4137447, "net_profit": 3037418, "operational_expense": 5828933, "product_revenue": 5265881, "quarter": 4, "rd_expense": 1365817, "revenue": 14430611, "salaries_expense": 3606662, "service_revenue": 9164730 } ], "market_conditions": { "gdp_growth": [ 0.004112664850524387, 0.005593923273953539, -0.0020241083618904795, -0.00045681008813363774 ], "inflation_rate": [ 0.026294564220173698, 0.029097340210883928, 0.022219488800778644, 0.023282845580135932 ], "interest_rate": [ 0.04214410233227978, 0.04489776404081677, 0.044532089650747474, 0.04118283889451268 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 101069, "billable_hours_per_employee": 119, "client_concentration": 0.38, "client_retention_rate": 0.72, "employee_utilization_rate": 0.66, "gross_billings": 19144803, "net_revenue": 15951764, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 29003 }, { "average_project_size": 170005, "billable_hours_per_employee": 90, "client_concentration": 0.39, "client_retention_rate": 0.86, "employee_utilization_rate": 0.63, "gross_billings": 20861912, "net_revenue": 16692171, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 30349 }, { "average_project_size": 68980, "billable_hours_per_employee": 90, "client_concentration": 0.13, "client_retention_rate": 0.8, "employee_utilization_rate": 0.67, "gross_billings": 19571922, "net_revenue": 17466944, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 31758 }, { "average_project_size": 169651, "billable_hours_per_employee": 137, "client_concentration": 0.1, "client_retention_rate": 0.75, "employee_utilization_rate": 0.77, "gross_billings": 22032202, "net_revenue": 18277679, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 33232 } ], "balance_sheet": [ { "assets": 19158541, "current_assets": 7268485, "current_liabilities": 5669570, "equity": 12683572, "fixed_assets": 11890056, "liabilities": 9583920, "long_term_liabilities": 3914350, "quarter": 1 }, { "assets": 19469917, "current_assets": 8638192, "current_liabilities": 5233364, "equity": 12867337, "fixed_assets": 10831725, "liabilities": 9812599, "long_term_liabilities": 4579235, "quarter": 2 }, { "assets": 19786354, "current_assets": 8600107, "current_liabilities": 4941237, "equity": 13447855, "fixed_assets": 11186247, "liabilities": 10046734, "long_term_liabilities": 5105497, "quarter": 3 }, { "assets": 20107934, "current_assets": 8475994, "current_liabilities": 5807644, "equity": 13369418, "fixed_assets": 11631940, "liabilities": 10286456, "long_term_liabilities": 4478812, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -12113, "financing_cash_flow": 23183, "investing_cash_flow": -102327, "net_cash_flow": 3648720, "operating_cash_flow": 3877305, "quarter": 1 }, { "change_in_working_capital": 22080, "financing_cash_flow": 76214, "investing_cash_flow": -147940, "net_cash_flow": 3927748, "operating_cash_flow": 3868877, "quarter": 2 }, { "change_in_working_capital": 70059, "financing_cash_flow": 188986, "investing_cash_flow": -286388, "net_cash_flow": 4361049, "operating_cash_flow": 4835482, "quarter": 3 }, { "change_in_working_capital": 23576, "financing_cash_flow": -91133, "investing_cash_flow": -270505, "net_cash_flow": 4820416, "operating_cash_flow": 4763299, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8326189348134599, "current_ratio": 1.282016978359911, "debt_to_equity_ratio": 0.7556167931242083, "profit_margin": 0.19489700324051937, "quarter": 1, "return_on_assets": 0.16227493523645667, "return_on_equity": 0.24511635996547346 }, { "asset_turnover_ratio": 0.8573313897537417, "current_ratio": 1.650600263998453, "debt_to_equity_ratio": 0.7625974978350221, "profit_margin": 0.1923068605036457, "quarter": 2, "return_on_assets": 0.1648707079747695, "return_on_equity": 0.24947034495171766 }, { "asset_turnover_ratio": 0.8827772918648883, "current_ratio": 1.7404765244006712, "debt_to_equity_ratio": 0.7470882159273728, "profit_margin": 0.21230015966158705, "quarter": 3, "return_on_assets": 0.1874137600085392, "return_on_equity": 0.2757491808173125 }, { "asset_turnover_ratio": 0.9089784659130072, "current_ratio": 1.4594548150678657, "debt_to_equity_ratio": 0.7694019290892095, "profit_margin": 0.19411326788264527, "quarter": 4, "return_on_assets": 0.17644478045332754, "return_on_equity": 0.26537729615455213 } ], "income_statement": [ { "depreciation": 768354, "expenses": 11682531, "income_tax": 1160282, "marketing_expense": 1701806, "net_income": 4269233, "net_profit": 3108951, "operational_expense": 7615980, "product_revenue": 4251501, "quarter": 1, "rd_expense": 1771211, "revenue": 15951764, "salaries_expense": 5400046, "service_revenue": 11700263 }, { "depreciation": 658858, "expenses": 12201988, "income_tax": 1280164, "marketing_expense": 2215423, "net_income": 4490183, "net_profit": 3210019, "operational_expense": 7743638, "product_revenue": 4396063, "quarter": 2, "rd_expense": 2146874, "revenue": 16692171, "salaries_expense": 5076705, "service_revenue": 12296108 }, { "depreciation": 1127247, "expenses": 12744543, "income_tax": 1014166, "marketing_expense": 1477744, "net_income": 4722401, "net_profit": 3708235, "operational_expense": 7442021, "product_revenue": 3601991, "quarter": 3, "rd_expense": 1786497, "revenue": 17466944, "salaries_expense": 4843537, "service_revenue": 13864953 }, { "depreciation": 1215359, "expenses": 13311223, "income_tax": 1418516, "marketing_expense": 2299578, "net_income": 4966456, "net_profit": 3547940, "operational_expense": 8708893, "product_revenue": 4357216, "quarter": 4, "rd_expense": 2153467, "revenue": 18277679, "salaries_expense": 4947443, "service_revenue": 13920463 } ], "market_conditions": { "gdp_growth": [ -0.008334587704859916, 0.002857238299036483, 0.0034857532580592297, -0.014329006247567798 ], "inflation_rate": [ 0.026183129289966092, 0.02363507604074775, 0.02333350942696193, 0.020724051606499067 ], "interest_rate": [ 0.052484528698263144, 0.05558331787680958, 0.054245102669466916, 0.05666860494443736 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 121943, "billable_hours_per_employee": 146, "client_concentration": 0.15, "client_retention_rate": 0.77, "employee_utilization_rate": 0.64, "gross_billings": 10521502, "net_revenue": 8560342, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 15564 }, { "average_project_size": 146531, "billable_hours_per_employee": 102, "client_concentration": 0.15, "client_retention_rate": 0.64, "employee_utilization_rate": 0.68, "gross_billings": 10492880, "net_revenue": 8825515, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 16046 }, { "average_project_size": 124487, "billable_hours_per_employee": 151, "client_concentration": 0.15, "client_retention_rate": 0.61, "employee_utilization_rate": 0.71, "gross_billings": 10624126, "net_revenue": 9098902, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 16543 }, { "average_project_size": 145523, "billable_hours_per_employee": 88, "client_concentration": 0.11, "client_retention_rate": 0.73, "employee_utilization_rate": 0.76, "gross_billings": 10343860, "net_revenue": 9380758, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 17056 } ], "balance_sheet": [ { "assets": 9236681, "current_assets": 3742775, "current_liabilities": 2737703, "equity": 6405249, "fixed_assets": 5493906, "liabilities": 4928811, "long_term_liabilities": 2191108, "quarter": 1 }, { "assets": 9382314, "current_assets": 3537589, "current_liabilities": 2392283, "equity": 6420925, "fixed_assets": 5844725, "liabilities": 5032940, "long_term_liabilities": 2640657, "quarter": 2 }, { "assets": 9530244, "current_assets": 3585404, "current_liabilities": 2682435, "equity": 6795442, "fixed_assets": 5944840, "liabilities": 5139270, "long_term_liabilities": 2456835, "quarter": 3 }, { "assets": 9680506, "current_assets": 4309610, "current_liabilities": 3030762, "equity": 6813416, "fixed_assets": 5370896, "liabilities": 5247846, "long_term_liabilities": 2217084, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 41718, "financing_cash_flow": -85522, "investing_cash_flow": -128866, "net_cash_flow": 2443671, "operating_cash_flow": 2609490, "quarter": 1 }, { "change_in_working_capital": 40083, "financing_cash_flow": 52594, "investing_cash_flow": -237552, "net_cash_flow": 2237727, "operating_cash_flow": 2488700, "quarter": 2 }, { "change_in_working_capital": -29149, "financing_cash_flow": 139939, "investing_cash_flow": -433228, "net_cash_flow": 2643172, "operating_cash_flow": 2862632, "quarter": 3 }, { "change_in_working_capital": -78110, "financing_cash_flow": 27080, "investing_cash_flow": -216433, "net_cash_flow": 2798158, "operating_cash_flow": 2898647, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9267768368313251, "current_ratio": 1.3671223649899205, "debt_to_equity_ratio": 0.7694956121143768, "profit_margin": 0.24501112221918236, "quarter": 1, "return_on_assets": 0.227070632838787, "return_on_equity": 0.3274469111193023 }, { "asset_turnover_ratio": 0.9406544057254959, "current_ratio": 1.4787502147530205, "debt_to_equity_ratio": 0.7838341048992162, "profit_margin": 0.2347229595100116, "quarter": 2, "return_on_assets": 0.22079318598801959, "return_on_equity": 0.32262501119387005 }, { "asset_turnover_ratio": 0.9547396687849755, "current_ratio": 1.3366228818219268, "debt_to_equity_ratio": 0.7562819313298531, "profit_margin": 0.26425913808061674, "quarter": 3, "return_on_assets": 0.2522986819644912, "return_on_equity": 0.3538354090874442 }, { "asset_turnover_ratio": 0.9690359160977742, "current_ratio": 1.4219559305547582, "debt_to_equity_ratio": 0.7702224552265706, "profit_margin": 0.25379143135341514, "quarter": 4, "return_on_assets": 0.24593301217932204, "return_on_equity": 0.34942178783740785 } ], "income_statement": [ { "depreciation": 512111, "expenses": 5773038, "income_tax": 689925, "marketing_expense": 960205, "net_income": 2787304, "net_profit": 2097379, "operational_expense": 3880674, "product_revenue": 3037259, "quarter": 1, "rd_expense": 617275, "revenue": 8560342, "salaries_expense": 2233757, "service_revenue": 5523083 }, { "depreciation": 417149, "expenses": 5923601, "income_tax": 830363, "marketing_expense": 1057521, "net_income": 2901914, "net_profit": 2071551, "operational_expense": 4018312, "product_revenue": 1884780, "quarter": 2, "rd_expense": 609293, "revenue": 8825515, "salaries_expense": 2016678, "service_revenue": 6940735 }, { "depreciation": 458164, "expenses": 6078091, "income_tax": 616343, "marketing_expense": 895808, "net_income": 3020811, "net_profit": 2404468, "operational_expense": 3237192, "product_revenue": 3291677, "quarter": 3, "rd_expense": 1120974, "revenue": 9098902, "salaries_expense": 2175320, "service_revenue": 5807225 }, { "depreciation": 517891, "expenses": 6236610, "income_tax": 763392, "marketing_expense": 905353, "net_income": 3144148, "net_profit": 2380756, "operational_expense": 4067918, "product_revenue": 2125364, "quarter": 4, "rd_expense": 1165533, "revenue": 9380758, "salaries_expense": 2624149, "service_revenue": 7255394 } ], "market_conditions": { "gdp_growth": [ -0.010302639236562253, -0.007866187973920013, -0.007379869167549381, -0.01246375183224504 ], "inflation_rate": [ 0.025687999152203968, 0.03212128588652426, 0.029558631410311127, 0.03333891201405053 ], "interest_rate": [ 0.05439941215605607, 0.04942006080920528, 0.05696579362924812, 0.055407226682000245 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 60376, "billable_hours_per_employee": 114, "client_concentration": 0.24, "client_retention_rate": 0.9, "employee_utilization_rate": 0.78, "gross_billings": 17823253, "net_revenue": 15990346, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 29073 }, { "average_project_size": 116643, "billable_hours_per_employee": 148, "client_concentration": 0.28, "client_retention_rate": 0.76, "employee_utilization_rate": 0.78, "gross_billings": 21068546, "net_revenue": 16408966, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 29834 }, { "average_project_size": 198324, "billable_hours_per_employee": 102, "client_concentration": 0.16, "client_retention_rate": 0.8, "employee_utilization_rate": 0.74, "gross_billings": 21380533, "net_revenue": 16838547, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 30616 }, { "average_project_size": 70958, "billable_hours_per_employee": 82, "client_concentration": 0.12, "client_retention_rate": 0.69, "employee_utilization_rate": 0.66, "gross_billings": 20471785, "net_revenue": 17279373, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 31417 } ], "balance_sheet": [ { "assets": 21826343, "current_assets": 8966651, "current_liabilities": 6434893, "equity": 15566702, "fixed_assets": 12859692, "liabilities": 10844817, "long_term_liabilities": 4409924, "quarter": 1 }, { "assets": 22115713, "current_assets": 10539521, "current_liabilities": 6504224, "equity": 15918403, "fixed_assets": 11576192, "liabilities": 11071887, "long_term_liabilities": 4567663, "quarter": 2 }, { "assets": 22408919, "current_assets": 8054243, "current_liabilities": 5942754, "equity": 15624057, "fixed_assets": 14354676, "liabilities": 11303711, "long_term_liabilities": 5360957, "quarter": 3 }, { "assets": 22706012, "current_assets": 11258432, "current_liabilities": 6917563, "equity": 15844192, "fixed_assets": 11447580, "liabilities": 11540389, "long_term_liabilities": 4622826, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 48567, "financing_cash_flow": 85436, "investing_cash_flow": -301754, "net_cash_flow": 4968580, "operating_cash_flow": 5539101, "quarter": 1 }, { "change_in_working_capital": -12997, "financing_cash_flow": 96919, "investing_cash_flow": -175849, "net_cash_flow": 5267163, "operating_cash_flow": 5560692, "quarter": 2 }, { "change_in_working_capital": -76743, "financing_cash_flow": 194370, "investing_cash_flow": -217018, "net_cash_flow": 5128558, "operating_cash_flow": 5359347, "quarter": 3 }, { "change_in_working_capital": 24091, "financing_cash_flow": -127516, "investing_cash_flow": -255504, "net_cash_flow": 5018323, "operating_cash_flow": 5263552, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7326168199592575, "current_ratio": 1.3934421287191567, "debt_to_equity_ratio": 0.6966676049943012, "profit_margin": 0.28674651567889775, "quarter": 1, "return_on_assets": 0.21007532045107144, "return_on_equity": 0.294550252198571 }, { "asset_turnover_ratio": 0.7419596193891647, "current_ratio": 1.6204117508868083, "debt_to_equity_ratio": 0.6955400613993753, "profit_margin": 0.2970678956858098, "quarter": 2, "return_on_assets": 0.22041238281578351, "return_on_equity": 0.30622274106265557 }, { "asset_turnover_ratio": 0.7514216549223102, "current_ratio": 1.3553047963957452, "debt_to_equity_ratio": 0.7234811675354231, "profit_margin": 0.26836335700461567, "quarter": 3, "return_on_assets": 0.20165403784091504, "return_on_equity": 0.2892237912342486 }, { "asset_turnover_ratio": 0.761004310224094, "current_ratio": 1.6275141982805217, "debt_to_equity_ratio": 0.7283671518244667, "profit_margin": 0.27076034529725124, "quarter": 4, "return_on_assets": 0.20604978980897218, "return_on_equity": 0.29528605813410996 } ], "income_statement": [ { "depreciation": 953925, "expenses": 9773033, "income_tax": 1632137, "marketing_expense": 1792685, "net_income": 6217313, "net_profit": 4585176, "operational_expense": 6039347, "product_revenue": 6071150, "quarter": 1, "rd_expense": 1049642, "revenue": 15990346, "salaries_expense": 4291127, "service_revenue": 9919196 }, { "depreciation": 686115, "expenses": 10107199, "income_tax": 1427190, "marketing_expense": 1639826, "net_income": 6301767, "net_profit": 4874577, "operational_expense": 5954979, "product_revenue": 5392754, "quarter": 2, "rd_expense": 1382749, "revenue": 16408966, "salaries_expense": 5030757, "service_revenue": 11016212 }, { "depreciation": 840498, "expenses": 10452791, "income_tax": 1866907, "marketing_expense": 1905283, "net_income": 6385756, "net_profit": 4518849, "operational_expense": 6323305, "product_revenue": 4282409, "quarter": 3, "rd_expense": 1617343, "revenue": 16838547, "salaries_expense": 4995320, "service_revenue": 12556138 }, { "depreciation": 584983, "expenses": 10810200, "income_tax": 1790604, "marketing_expense": 1688859, "net_income": 6469173, "net_profit": 4678569, "operational_expense": 7412306, "product_revenue": 3497374, "quarter": 4, "rd_expense": 1422212, "revenue": 17279373, "salaries_expense": 5306594, "service_revenue": 13781999 } ], "market_conditions": { "gdp_growth": [ -0.012190117323934475, -0.02071663099869578, -0.01221246307578987, -0.013760892767495014 ], "inflation_rate": [ 0.028810171363790663, 0.025320181607464003, 0.03089405528337457, 0.025664712190826118 ], "interest_rate": [ 0.052411933008580075, 0.047454104374317976, 0.049348302056422315, 0.047633178155135035 ], "year": 2001 }, "random_event": { "description": "Cooper-Chapman Partnership with Major Brand in 2001", "impact": 0.04, "type": "Partnership with Major Brand" }, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 143508, "billable_hours_per_employee": 113, "client_concentration": 0.3, "client_retention_rate": 0.87, "employee_utilization_rate": 0.78, "gross_billings": 10238210, "net_revenue": 8850126, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 16091 }, { "average_project_size": 92536, "billable_hours_per_employee": 91, "client_concentration": 0.25, "client_retention_rate": 0.69, "employee_utilization_rate": 0.76, "gross_billings": 10149927, "net_revenue": 9093225, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 16533 }, { "average_project_size": 184077, "billable_hours_per_employee": 108, "client_concentration": 0.26, "client_retention_rate": 0.87, "employee_utilization_rate": 0.78, "gross_billings": 10545445, "net_revenue": 9343003, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 16987 }, { "average_project_size": 160256, "billable_hours_per_employee": 147, "client_concentration": 0.34, "client_retention_rate": 0.72, "employee_utilization_rate": 0.64, "gross_billings": 11987756, "net_revenue": 9599642, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 17454 } ], "balance_sheet": [ { "assets": 9832669, "current_assets": 3097010, "current_liabilities": 3157322, "equity": 5656468, "fixed_assets": 6735659, "liabilities": 5631739, "long_term_liabilities": 2474417, "quarter": 1 }, { "assets": 10048212, "current_assets": 3454547, "current_liabilities": 3266890, "equity": 5775473, "fixed_assets": 6593665, "liabilities": 5714046, "long_term_liabilities": 2447156, "quarter": 2 }, { "assets": 10268480, "current_assets": 3335430, "current_liabilities": 3295636, "equity": 6001417, "fixed_assets": 6933050, "liabilities": 5797556, "long_term_liabilities": 2501920, "quarter": 3 }, { "assets": 10493576, "current_assets": 4889143, "current_liabilities": 2919843, "equity": 6128084, "fixed_assets": 5604433, "liabilities": 5882287, "long_term_liabilities": 2962444, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 1087, "financing_cash_flow": 4627, "investing_cash_flow": -408100, "net_cash_flow": 1975141, "operating_cash_flow": 1890506, "quarter": 1 }, { "change_in_working_capital": -53083, "financing_cash_flow": 133825, "investing_cash_flow": -192986, "net_cash_flow": 2004151, "operating_cash_flow": 2085416, "quarter": 2 }, { "change_in_working_capital": -43879, "financing_cash_flow": 4936, "investing_cash_flow": -289039, "net_cash_flow": 1692750, "operating_cash_flow": 2117546, "quarter": 3 }, { "change_in_working_capital": 88182, "financing_cash_flow": -107862, "investing_cash_flow": -147312, "net_cash_flow": 1598112, "operating_cash_flow": 2042243, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9000736219229998, "current_ratio": 0.9808977354859593, "debt_to_equity_ratio": 0.995628190595262, "profit_margin": 0.16446522908261418, "quarter": 1, "return_on_assets": 0.14803081442078442, "return_on_equity": 0.2573227674937788 }, { "asset_turnover_ratio": 0.9049595092141766, "current_ratio": 1.0574420932446456, "debt_to_equity_ratio": 0.9893641611691372, "profit_margin": 0.15850339126107624, "quarter": 2, "return_on_assets": 0.14343915116440617, "return_on_equity": 0.2495565298288123 }, { "asset_turnover_ratio": 0.9098720550655988, "current_ratio": 1.012074755828617, "debt_to_equity_ratio": 0.9660311889675388, "profit_margin": 0.16381167810820568, "quarter": 3, "return_on_assets": 0.14904766820405746, "return_on_equity": 0.2550219389854096 }, { "asset_turnover_ratio": 0.9148113093191491, "current_ratio": 1.6744540716744016, "debt_to_equity_ratio": 0.9598900733083946, "profit_margin": 0.15800537145031032, "quarter": 4, "return_on_assets": 0.14454510073591692, "return_on_equity": 0.24751537348378383 } ], "income_statement": [ { "depreciation": 434968, "expenses": 6992565, "income_tax": 402023, "marketing_expense": 934738, "net_income": 1857561, "net_profit": 1455538, "operational_expense": 4773325, "product_revenue": 3202810, "quarter": 1, "rd_expense": 726711, "revenue": 8850126, "salaries_expense": 3463622, "service_revenue": 5647316 }, { "depreciation": 644109, "expenses": 7205240, "income_tax": 446678, "marketing_expense": 1388082, "net_income": 1887985, "net_profit": 1441307, "operational_expense": 3760746, "product_revenue": 3150596, "quarter": 2, "rd_expense": 960571, "revenue": 9093225, "salaries_expense": 3144424, "service_revenue": 5942629 }, { "depreciation": 587053, "expenses": 7424385, "income_tax": 388125, "marketing_expense": 1050944, "net_income": 1918618, "net_profit": 1530493, "operational_expense": 3784866, "product_revenue": 3440097, "quarter": 3, "rd_expense": 1339194, "revenue": 9343003, "salaries_expense": 2259361, "service_revenue": 5902906 }, { "depreciation": 525448, "expenses": 7650194, "income_tax": 432653, "marketing_expense": 972961, "net_income": 1949448, "net_profit": 1516795, "operational_expense": 5277417, "product_revenue": 2042705, "quarter": 4, "rd_expense": 953434, "revenue": 9599642, "salaries_expense": 3163393, "service_revenue": 7556937 } ], "market_conditions": { "gdp_growth": [ -0.013928723869699752, -0.016603344243361372, -0.00995762364741941, -0.017469633285877778 ], "inflation_rate": [ 0.02217453346664149, 0.027323780464843298, 0.029556836861989504, 0.02753198609007527 ], "interest_rate": [ 0.035446035168868725, 0.039248665462648887, 0.042698670632102684, 0.043949180540947215 ], "year": 2002 }, "random_event": { "description": "Cooper-Chapman Partnership with Major Brand in 2002", "impact": 0, "type": "Partnership with Major Brand" }, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 115101, "billable_hours_per_employee": 114, "client_concentration": 0.14, "client_retention_rate": 0.8, "employee_utilization_rate": 0.65, "gross_billings": 17581535, "net_revenue": 15565061, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 28300 }, { "average_project_size": 133510, "billable_hours_per_employee": 105, "client_concentration": 0.22, "client_retention_rate": 0.62, "employee_utilization_rate": 0.69, "gross_billings": 19401901, "net_revenue": 16252409, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 29550 }, { "average_project_size": 144128, "billable_hours_per_employee": 114, "client_concentration": 0.35, "client_retention_rate": 0.71, "employee_utilization_rate": 0.67, "gross_billings": 22045177, "net_revenue": 16970112, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 30855 }, { "average_project_size": 131954, "billable_hours_per_employee": 155, "client_concentration": 0.3, "client_retention_rate": 0.76, "employee_utilization_rate": 0.65, "gross_billings": 20979939, "net_revenue": 17719507, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 32217 } ], "balance_sheet": [ { "assets": 19334881, "current_assets": 8095813, "current_liabilities": 5315220, "equity": 12648262, "fixed_assets": 11239068, "liabilities": 9141961, "long_term_liabilities": 3826741, "quarter": 1 }, { "assets": 19730836, "current_assets": 6496172, "current_liabilities": 5255580, "equity": 13012868, "fixed_assets": 13234664, "liabilities": 9399249, "long_term_liabilities": 4143669, "quarter": 2 }, { "assets": 20134900, "current_assets": 9556181, "current_liabilities": 5421647, "equity": 13055094, "fixed_assets": 10578719, "liabilities": 9663777, "long_term_liabilities": 4242130, "quarter": 3 }, { "assets": 20547239, "current_assets": 7581237, "current_liabilities": 4444099, "equity": 13346940, "fixed_assets": 12966002, "liabilities": 9935749, "long_term_liabilities": 5491650, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 13315, "financing_cash_flow": -196787, "investing_cash_flow": -321797, "net_cash_flow": 3767879, "operating_cash_flow": 3651536, "quarter": 1 }, { "change_in_working_capital": 60281, "financing_cash_flow": 9001, "investing_cash_flow": -273397, "net_cash_flow": 3455516, "operating_cash_flow": 3690873, "quarter": 2 }, { "change_in_working_capital": -44697, "financing_cash_flow": 2518, "investing_cash_flow": -218003, "net_cash_flow": 3044020, "operating_cash_flow": 3314817, "quarter": 3 }, { "change_in_working_capital": -3001, "financing_cash_flow": 32071, "investing_cash_flow": -373813, "net_cash_flow": 3925997, "operating_cash_flow": 3833129, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8050249184362707, "current_ratio": 1.5231378945744485, "debt_to_equity_ratio": 0.722783968263782, "profit_margin": 0.1577470207151774, "quarter": 1, "return_on_assets": 0.1269902824848004, "return_on_equity": 0.194124852884926 }, { "asset_turnover_ratio": 0.8237060507725066, "current_ratio": 1.2360523481708965, "debt_to_equity_ratio": 0.7223041838278849, "profit_margin": 0.1649774504198116, "quarter": 2, "return_on_assets": 0.13589292415182003, "return_on_equity": 0.20604842837105547 }, { "asset_turnover_ratio": 0.8428207738801782, "current_ratio": 1.7625974173530663, "debt_to_equity_ratio": 0.7402303652505298, "profit_margin": 0.1522659956516492, "quarter": 3, "return_on_assets": 0.12833294429075884, "return_on_equity": 0.19792818037158522 }, { "asset_turnover_ratio": 0.8623789794823529, "current_ratio": 1.705910916926018, "debt_to_equity_ratio": 0.7444214928665297, "profit_margin": 0.15437506246646704, "quarter": 4, "return_on_assets": 0.1331298088273563, "return_on_equity": 0.20494959893428755 } ], "income_statement": [ { "depreciation": 1196194, "expenses": 12322347, "income_tax": 787372, "marketing_expense": 1798906, "net_income": 3242714, "net_profit": 2455342, "operational_expense": 8490786, "product_revenue": 3772359, "quarter": 1, "rd_expense": 2272332, "revenue": 15565061, "salaries_expense": 4397535, "service_revenue": 11792702 }, { "depreciation": 1009592, "expenses": 12811339, "income_tax": 759789, "marketing_expense": 2346728, "net_income": 3441070, "net_profit": 2681281, "operational_expense": 8077411, "product_revenue": 5838801, "quarter": 2, "rd_expense": 2212160, "revenue": 16252409, "salaries_expense": 6329565, "service_revenue": 10413608 }, { "depreciation": 730846, "expenses": 13319737, "income_tax": 1066404, "marketing_expense": 2269504, "net_income": 3650375, "net_profit": 2583971, "operational_expense": 7219804, "product_revenue": 5040060, "quarter": 3, "rd_expense": 1333283, "revenue": 16970112, "salaries_expense": 6239584, "service_revenue": 11930052 }, { "depreciation": 1097679, "expenses": 13848310, "income_tax": 1135747, "marketing_expense": 1643643, "net_income": 3871197, "net_profit": 2735450, "operational_expense": 7966448, "product_revenue": 4841631, "quarter": 4, "rd_expense": 2131643, "revenue": 17719507, "salaries_expense": 4648167, "service_revenue": 12877876 } ], "market_conditions": { "gdp_growth": [ -0.007108974990475704, -0.00972366428315382, -0.001165329979516216, -0.012741532027840114 ], "inflation_rate": [ 0.03522774677362245, 0.03584938566515618, 0.035615469662774346, 0.03973244964089549 ], "interest_rate": [ 0.05918604751154237, 0.06314589706339838, 0.056648811567659885, 0.06383139556346881 ], "year": 2003 }, "random_event": null, "year": 2003 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Distressed", "founding_year": 2007, "industry": "Advertising", "location": "Lopezshire", "name": "Robinson Inc", "num_employees": 593, "region": "Middle East & Africa", "revenue_size": "Small", "website": "www.robinsoninc.com" }

[ { "advertising_kpis": [ { "average_project_size": 85928, "billable_hours_per_employee": 104, "client_concentration": 0.33, "client_retention_rate": 0.65, "employee_utilization_rate": 0.74, "gross_billings": 4980829, "net_revenue": 4066467, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 6857 }, { "average_project_size": 197969, "billable_hours_per_employee": 95, "client_concentration": 0.26, "client_retention_rate": 0.63, "employee_utilization_rate": 0.62, "gross_billings": 4943387, "net_revenue": 4104197, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 6921 }, { "average_project_size": 69218, "billable_hours_per_employee": 144, "client_concentration": 0.29, "client_retention_rate": 0.82, "employee_utilization_rate": 0.69, "gross_billings": 5097772, "net_revenue": 4142277, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 6985 }, { "average_project_size": 125847, "billable_hours_per_employee": 109, "client_concentration": 0.28, "client_retention_rate": 0.69, "employee_utilization_rate": 0.67, "gross_billings": 4776750, "net_revenue": 4180710, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 7050 } ], "balance_sheet": [ { "assets": 4284411, "current_assets": 1998909, "current_liabilities": 1279794, "equity": 3206408, "fixed_assets": 2285502, "liabilities": 2339010, "long_term_liabilities": 1059216, "quarter": 1 }, { "assets": 4363925, "current_assets": 2016841, "current_liabilities": 1361114, "equity": 3234570, "fixed_assets": 2347084, "liabilities": 2381820, "long_term_liabilities": 1020706, "quarter": 2 }, { "assets": 4444914, "current_assets": 2094262, "current_liabilities": 1174678, "equity": 3340491, "fixed_assets": 2350652, "liabilities": 2425413, "long_term_liabilities": 1250735, "quarter": 3 }, { "assets": 4527407, "current_assets": 1490755, "current_liabilities": 1455107, "equity": 3251837, "fixed_assets": 3036652, "liabilities": 2469804, "long_term_liabilities": 1014697, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -98138, "financing_cash_flow": -50728, "investing_cash_flow": -292961, "net_cash_flow": 1172059, "operating_cash_flow": 1413504, "quarter": 1 }, { "change_in_working_capital": -89036, "financing_cash_flow": -31898, "investing_cash_flow": -340935, "net_cash_flow": 931312, "operating_cash_flow": 1423076, "quarter": 2 }, { "change_in_working_capital": 32511, "financing_cash_flow": -179416, "investing_cash_flow": -221171, "net_cash_flow": 1191514, "operating_cash_flow": 1465686, "quarter": 3 }, { "change_in_working_capital": -16316, "financing_cash_flow": 135335, "investing_cash_flow": -121157, "net_cash_flow": 856694, "operating_cash_flow": 1337379, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9491309307160307, "current_ratio": 1.5618990243742352, "debt_to_equity_ratio": 0.7294798416171616, "profit_margin": 0.31009891387290245, "quarter": 1, "return_on_assets": 0.29432447073821816, "return_on_equity": 0.3932771500071108 }, { "asset_turnover_ratio": 0.9404829368057426, "current_ratio": 1.4817575897389932, "debt_to_equity_ratio": 0.7363637206800285, "profit_margin": 0.3051668816092405, "quarter": 2, "return_on_assets": 0.28700424503170885, "return_on_equity": 0.38721221058749694 }, { "asset_turnover_ratio": 0.9319138682998142, "current_ratio": 1.782839212107488, "debt_to_equity_ratio": 0.7260648210098456, "profit_margin": 0.31890431277290243, "quarter": 3, "return_on_assets": 0.2971913517336893, "return_on_equity": 0.39544785482134215 }, { "asset_turnover_ratio": 0.9234226125462103, "current_ratio": 1.0244985420316168, "debt_to_equity_ratio": 0.759510393663643, "profit_margin": 0.2856533938015313, "quarter": 4, "return_on_assets": 0.26377880318690144, "return_on_equity": 0.3672490349301026 } ], "income_statement": [ { "depreciation": 152497, "expenses": 2453478, "income_tax": 351982, "marketing_expense": 272486, "net_income": 1612989, "net_profit": 1261007, "operational_expense": 1541270, "product_revenue": 957972, "quarter": 1, "rd_expense": 356321, "revenue": 4066467, "salaries_expense": 1225217, "service_revenue": 3108495 }, { "depreciation": 170611, "expenses": 2465237, "income_tax": 386495, "marketing_expense": 390450, "net_income": 1638960, "net_profit": 1252465, "operational_expense": 1680902, "product_revenue": 1340887, "quarter": 2, "rd_expense": 351545, "revenue": 4104197, "salaries_expense": 1017165, "service_revenue": 2763310 }, { "depreciation": 144696, "expenses": 2477052, "income_tax": 344235, "marketing_expense": 489951, "net_income": 1665225, "net_profit": 1320990, "operational_expense": 1714280, "product_revenue": 1281621, "quarter": 3, "rd_expense": 271091, "revenue": 4142277, "salaries_expense": 964212, "service_revenue": 2860656 }, { "depreciation": 143145, "expenses": 2488925, "income_tax": 497551, "marketing_expense": 387557, "net_income": 1691785, "net_profit": 1194234, "operational_expense": 1503192, "product_revenue": 1243307, "quarter": 4, "rd_expense": 342148, "revenue": 4180710, "salaries_expense": 863477, "service_revenue": 2937403 } ], "market_conditions": { "gdp_growth": [ 0.009626513437173221, 0.019157294259355875, 0.019857235938182984, 0.0061758986950437526 ], "inflation_rate": [ 0.014709493499714291, 0.018148680657978002, 0.02008652113274144, 0.013091781152229542 ], "interest_rate": [ 0.032349242599605, 0.03797596078681347, 0.033612948104367844, 0.03802554728097342 ], "year": 2007 }, "random_event": { "description": "Robinson Inc Introduction of New Service in 2007", "impact": -0.03, "type": "Introduction of New Service" }, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 54430, "billable_hours_per_employee": 116, "client_concentration": 0.31, "client_retention_rate": 0.69, "employee_utilization_rate": 0.8, "gross_billings": 3895084, "net_revenue": 3121227, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 5263 }, { "average_project_size": 136480, "billable_hours_per_employee": 158, "client_concentration": 0.35, "client_retention_rate": 0.61, "employee_utilization_rate": 0.65, "gross_billings": 3850279, "net_revenue": 3119036, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 5260 }, { "average_project_size": 107602, "billable_hours_per_employee": 111, "client_concentration": 0.35, "client_retention_rate": 0.76, "employee_utilization_rate": 0.67, "gross_billings": 3931494, "net_revenue": 3116846, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 5256 }, { "average_project_size": 157068, "billable_hours_per_employee": 80, "client_concentration": 0.22, "client_retention_rate": 0.72, "employee_utilization_rate": 0.6, "gross_billings": 4040275, "net_revenue": 3114658, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 5252 } ], "balance_sheet": [ { "assets": 3241675, "current_assets": 1251765, "current_liabilities": 706521, "equity": 2259130, "fixed_assets": 1989910, "liabilities": 1618217, "long_term_liabilities": 911696, "quarter": 1 }, { "assets": 3288226, "current_assets": 1123520, "current_liabilities": 952280, "equity": 2278349, "fixed_assets": 2164706, "liabilities": 1631132, "long_term_liabilities": 678852, "quarter": 2 }, { "assets": 3335445, "current_assets": 1470443, "current_liabilities": 966773, "equity": 2352969, "fixed_assets": 1865002, "liabilities": 1644150, "long_term_liabilities": 677377, "quarter": 3 }, { "assets": 3383343, "current_assets": 1502820, "current_liabilities": 897769, "equity": 2318691, "fixed_assets": 1880523, "liabilities": 1657271, "long_term_liabilities": 759502, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -71276, "financing_cash_flow": -179859, "investing_cash_flow": -419762, "net_cash_flow": 452811, "operating_cash_flow": 840658, "quarter": 1 }, { "change_in_working_capital": 91484, "financing_cash_flow": -68069, "investing_cash_flow": -279692, "net_cash_flow": 449436, "operating_cash_flow": 784607, "quarter": 2 }, { "change_in_working_capital": -48851, "financing_cash_flow": -107218, "investing_cash_flow": -425036, "net_cash_flow": 387562, "operating_cash_flow": 799441, "quarter": 3 }, { "change_in_working_capital": -14229, "financing_cash_flow": 125666, "investing_cash_flow": -455309, "net_cash_flow": 771052, "operating_cash_flow": 799983, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9628439001442156, "current_ratio": 1.7717307765798893, "debt_to_equity_ratio": 0.7163009654158902, "profit_margin": 0.2036609320629355, "quarter": 1, "return_on_assets": 0.19609368613448294, "return_on_equity": 0.2813791149690367 }, { "asset_turnover_ratio": 0.948546723978218, "current_ratio": 1.1798210610324695, "debt_to_equity_ratio": 0.7159271911370909, "profit_margin": 0.19918173435638448, "quarter": 2, "return_on_assets": 0.18893318160004818, "return_on_equity": 0.27267771531051654 }, { "asset_turnover_ratio": 0.9344618184380196, "current_ratio": 1.5209806231659344, "debt_to_equity_ratio": 0.6987554872163637, "profit_margin": 0.2122896030153559, "quarter": 3, "return_on_assets": 0.19837652846921475, "return_on_equity": 0.28120812471392526 }, { "asset_turnover_ratio": 0.9205859411830252, "current_ratio": 1.6739495349026308, "debt_to_equity_ratio": 0.7147442242196136, "profit_margin": 0.19026775973477666, "quarter": 4, "return_on_assets": 0.17515782467222507, "return_on_equity": 0.25558343047866233 } ], "income_statement": [ { "depreciation": 204986, "expenses": 2289189, "income_tax": 196366, "marketing_expense": 323049, "net_income": 832038, "net_profit": 635672, "operational_expense": 1359331, "product_revenue": 835084, "quarter": 1, "rd_expense": 349669, "revenue": 3121227, "salaries_expense": 1016844, "service_revenue": 2286143 }, { "depreciation": 163352, "expenses": 2283783, "income_tax": 213998, "marketing_expense": 317948, "net_income": 835253, "net_profit": 621255, "operational_expense": 1311371, "product_revenue": 898229, "quarter": 2, "rd_expense": 242366, "revenue": 3119036, "salaries_expense": 840512, "service_revenue": 2220807 }, { "depreciation": 137767, "expenses": 2278390, "income_tax": 176782, "marketing_expense": 316033, "net_income": 838456, "net_profit": 661674, "operational_expense": 1466800, "product_revenue": 873140, "quarter": 3, "rd_expense": 423588, "revenue": 3116846, "salaries_expense": 958853, "service_revenue": 2243706 }, { "depreciation": 207364, "expenses": 2273009, "income_tax": 249030, "marketing_expense": 284527, "net_income": 841649, "net_profit": 592619, "operational_expense": 1292744, "product_revenue": 697180, "quarter": 4, "rd_expense": 404724, "revenue": 3114658, "salaries_expense": 1042870, "service_revenue": 2417478 } ], "market_conditions": { "gdp_growth": [ 0.019570679983514756, 0.021138118539876773, 0.01936608841356767, 0.024582744723691246 ], "inflation_rate": [ 0.018918586013773567, 0.013121468989343472, 0.01527836301313443, 0.013950708312619556 ], "interest_rate": [ 0.04039345958281675, 0.033706471350256804, 0.034748895555138194, 0.03851669388253705 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 98231, "billable_hours_per_employee": 143, "client_concentration": 0.31, "client_retention_rate": 0.84, "employee_utilization_rate": 0.73, "gross_billings": 1355286, "net_revenue": 1089777, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 1838 }, { "average_project_size": 58199, "billable_hours_per_employee": 103, "client_concentration": 0.21, "client_retention_rate": 0.73, "employee_utilization_rate": 0.72, "gross_billings": 1397317, "net_revenue": 1074902, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 1813 }, { "average_project_size": 149301, "billable_hours_per_employee": 127, "client_concentration": 0.15, "client_retention_rate": 0.88, "employee_utilization_rate": 0.75, "gross_billings": 1239244, "net_revenue": 1060230, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 1788 }, { "average_project_size": 79086, "billable_hours_per_employee": 95, "client_concentration": 0.36, "client_retention_rate": 0.8, "employee_utilization_rate": 0.75, "gross_billings": 1169554, "net_revenue": 1045759, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 1764 } ], "balance_sheet": [ { "assets": 1510203, "current_assets": 528556, "current_liabilities": 341839, "equity": 1161756, "fixed_assets": 981647, "liabilities": 614457, "long_term_liabilities": 272618, "quarter": 1 }, { "assets": 1554916, "current_assets": 515368, "current_liabilities": 288916, "equity": 1209370, "fixed_assets": 1039548, "liabilities": 621541, "long_term_liabilities": 332625, "quarter": 2 }, { "assets": 1600953, "current_assets": 615779, "current_liabilities": 374506, "equity": 1228550, "fixed_assets": 985174, "liabilities": 628707, "long_term_liabilities": 254201, "quarter": 3 }, { "assets": 1648353, "current_assets": 533500, "current_liabilities": 378739, "equity": 1287169, "fixed_assets": 1114853, "liabilities": 635955, "long_term_liabilities": 257216, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -5322, "financing_cash_flow": 85819, "investing_cash_flow": -431994, "net_cash_flow": -72453, "operating_cash_flow": 337653, "quarter": 1 }, { "change_in_working_capital": 39559, "financing_cash_flow": 56800, "investing_cash_flow": -491449, "net_cash_flow": 33285, "operating_cash_flow": 331164, "quarter": 2 }, { "change_in_working_capital": 97832, "financing_cash_flow": -144451, "investing_cash_flow": -210520, "net_cash_flow": -119796, "operating_cash_flow": 301500, "quarter": 3 }, { "change_in_working_capital": -60479, "financing_cash_flow": -99369, "investing_cash_flow": -167902, "net_cash_flow": -81333, "operating_cash_flow": 336292, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7216096114231001, "current_ratio": 1.546213275840381, "debt_to_equity_ratio": 0.5289036596324874, "profit_margin": 0.2440958104272709, "quarter": 1, "return_on_assets": 0.17614188291242966, "return_on_equity": 0.22897234875481598 }, { "asset_turnover_ratio": 0.6912926486060983, "current_ratio": 1.7837987511941187, "debt_to_equity_ratio": 0.5139378354019035, "profit_margin": 0.25676294211007145, "quarter": 2, "return_on_assets": 0.17749833431516557, "return_on_equity": 0.22821386341648958 }, { "asset_turnover_ratio": 0.6622492977620205, "current_ratio": 1.6442433499062765, "debt_to_equity_ratio": 0.511747181636889, "profit_margin": 0.24174377257764826, "quarter": 3, "return_on_assets": 0.16009464362788914, "return_on_equity": 0.20862317366000568 }, { "asset_turnover_ratio": 0.6344266064368493, "current_ratio": 1.408621768553014, "debt_to_equity_ratio": 0.4940726509106419, "profit_margin": 0.26274791801935243, "quarter": 4, "return_on_assets": 0.16669426997736528, "return_on_equity": 0.21346924918173138 } ], "income_statement": [ { "depreciation": 71643, "expenses": 736773, "income_tax": 86994, "marketing_expense": 106259, "net_income": 353004, "net_profit": 266010, "operational_expense": 370693, "product_revenue": 296482, "quarter": 1, "rd_expense": 141664, "revenue": 1089777, "salaries_expense": 236193, "service_revenue": 793295 }, { "depreciation": 55169, "expenses": 723217, "income_tax": 75690, "marketing_expense": 76420, "net_income": 351685, "net_profit": 275995, "operational_expense": 432016, "product_revenue": 367083, "quarter": 2, "rd_expense": 88039, "revenue": 1074902, "salaries_expense": 293960, "service_revenue": 707819 }, { "depreciation": 45196, "expenses": 709910, "income_tax": 94016, "marketing_expense": 72503, "net_income": 350320, "net_profit": 256304, "operational_expense": 444049, "product_revenue": 361045, "quarter": 3, "rd_expense": 116854, "revenue": 1060230, "salaries_expense": 219257, "service_revenue": 699185 }, { "depreciation": 61521, "expenses": 696849, "income_tax": 74139, "marketing_expense": 137216, "net_income": 348910, "net_profit": 274771, "operational_expense": 429957, "product_revenue": 379117, "quarter": 4, "rd_expense": 81154, "revenue": 1045759, "salaries_expense": 237027, "service_revenue": 666642 } ], "market_conditions": { "gdp_growth": [ 0.033778508705723964, 0.03174755685452394, 0.023366051601798596, 0.02125328505537005 ], "inflation_rate": [ 0.01839467517867569, 0.012915896471187516, 0.017984775425718025, 0.012502371436603736 ], "interest_rate": [ 0.01953438433043936, 0.02130865190262627, 0.025422152378882023, 0.0218020103849786 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 109163, "billable_hours_per_employee": 103, "client_concentration": 0.1, "client_retention_rate": 0.87, "employee_utilization_rate": 0.77, "gross_billings": 4239469, "net_revenue": 3633496, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 6127 }, { "average_project_size": 189284, "billable_hours_per_employee": 97, "client_concentration": 0.3, "client_retention_rate": 0.86, "employee_utilization_rate": 0.62, "gross_billings": 4068603, "net_revenue": 3660001, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 6172 }, { "average_project_size": 194557, "billable_hours_per_employee": 131, "client_concentration": 0.33, "client_retention_rate": 0.89, "employee_utilization_rate": 0.69, "gross_billings": 4217347, "net_revenue": 3686699, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 6217 }, { "average_project_size": 137819, "billable_hours_per_employee": 143, "client_concentration": 0.38, "client_retention_rate": 0.8, "employee_utilization_rate": 0.8, "gross_billings": 4254526, "net_revenue": 3713593, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 6262 } ], "balance_sheet": [ { "assets": 4346768, "current_assets": 2025466, "current_liabilities": 1430862, "equity": 2631847, "fixed_assets": 2321302, "liabilities": 2388168, "long_term_liabilities": 957306, "quarter": 1 }, { "assets": 4480211, "current_assets": 1937086, "current_liabilities": 1032178, "equity": 2773694, "fixed_assets": 2543125, "liabilities": 2435251, "long_term_liabilities": 1403073, "quarter": 2 }, { "assets": 4617751, "current_assets": 2155810, "current_liabilities": 1458867, "equity": 2841985, "fixed_assets": 2461941, "liabilities": 2483262, "long_term_liabilities": 1024395, "quarter": 3 }, { "assets": 4759513, "current_assets": 1951426, "current_liabilities": 1046894, "equity": 2948111, "fixed_assets": 2808087, "liabilities": 2532220, "long_term_liabilities": 1485326, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 41327, "financing_cash_flow": 121026, "investing_cash_flow": -465638, "net_cash_flow": 634503, "operating_cash_flow": 841238, "quarter": 1 }, { "change_in_working_capital": -19663, "financing_cash_flow": 142054, "investing_cash_flow": -190020, "net_cash_flow": 935427, "operating_cash_flow": 876094, "quarter": 2 }, { "change_in_working_capital": -49547, "financing_cash_flow": -145059, "investing_cash_flow": -216673, "net_cash_flow": 227546, "operating_cash_flow": 851846, "quarter": 3 }, { "change_in_working_capital": 89722, "financing_cash_flow": -131762, "investing_cash_flow": -237542, "net_cash_flow": 972378, "operating_cash_flow": 975796, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8359075064507698, "current_ratio": 1.4155564967131702, "debt_to_equity_ratio": 0.9074114110736681, "profit_margin": 0.18528904394005113, "quarter": 1, "return_on_assets": 0.15488450269257525, "return_on_equity": 0.25580780341714393 }, { "asset_turnover_ratio": 0.8169260331712056, "current_ratio": 1.8766976238594506, "debt_to_equity_ratio": 0.8779811327421121, "profit_margin": 0.19910759587224156, "quarter": 2, "return_on_assets": 0.1626561784701658, "return_on_equity": 0.26273049586580205 }, { "asset_turnover_ratio": 0.7983754429374819, "current_ratio": 1.4777289499316935, "debt_to_equity_ratio": 0.873777307058271, "profit_margin": 0.19190500770472446, "quarter": 3, "return_on_assets": 0.15321224552818027, "return_on_equity": 0.24894431181023122 }, { "asset_turnover_ratio": 0.7802464243715691, "current_ratio": 1.8640148859387866, "debt_to_equity_ratio": 0.8589296671665347, "profit_margin": 0.19410258474744002, "quarter": 4, "return_on_assets": 0.15144784771046954, "return_on_equity": 0.24450164868283453 } ], "income_statement": [ { "depreciation": 167991, "expenses": 2723232, "income_tax": 237017, "marketing_expense": 452337, "net_income": 910264, "net_profit": 673247, "operational_expense": 1467782, "product_revenue": 1266865, "quarter": 1, "rd_expense": 498296, "revenue": 3633496, "salaries_expense": 910596, "service_revenue": 2366631 }, { "depreciation": 147360, "expenses": 2715615, "income_tax": 215652, "marketing_expense": 524266, "net_income": 944386, "net_profit": 728734, "operational_expense": 1758332, "product_revenue": 1312973, "quarter": 2, "rd_expense": 503124, "revenue": 3660001, "salaries_expense": 1328713, "service_revenue": 2347028 }, { "depreciation": 144350, "expenses": 2708020, "income_tax": 271183, "marketing_expense": 323432, "net_income": 978679, "net_profit": 707496, "operational_expense": 1599163, "product_revenue": 968206, "quarter": 3, "rd_expense": 489740, "revenue": 3686699, "salaries_expense": 1254623, "service_revenue": 2718493 }, { "depreciation": 254978, "expenses": 2700445, "income_tax": 292330, "marketing_expense": 412173, "net_income": 1013148, "net_profit": 720818, "operational_expense": 1612144, "product_revenue": 1083637, "quarter": 4, "rd_expense": 464412, "revenue": 3713593, "salaries_expense": 836339, "service_revenue": 2629956 } ], "market_conditions": { "gdp_growth": [ 0.03244478139811435, 0.023801973223064883, 0.02283860355337196, 0.02369345922617546 ], "inflation_rate": [ 0.018462141593487517, 0.019639492691226865, 0.016443520167118544, 0.01844205738088191 ], "interest_rate": [ 0.031019943040658304, 0.03301481642548312, 0.035126496978830274, 0.03448761480432455 ], "year": 2010 }, "random_event": { "description": "Robinson Inc Expansion to New Market in 2010", "impact": 0.05, "type": "Expansion to New Market" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 114645, "billable_hours_per_employee": 116, "client_concentration": 0.17, "client_retention_rate": 0.9, "employee_utilization_rate": 0.64, "gross_billings": 1274881, "net_revenue": 1127322, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 1901 }, { "average_project_size": 139788, "billable_hours_per_employee": 93, "client_concentration": 0.17, "client_retention_rate": 0.75, "employee_utilization_rate": 0.62, "gross_billings": 1334903, "net_revenue": 1109751, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 1871 }, { "average_project_size": 124124, "billable_hours_per_employee": 111, "client_concentration": 0.11, "client_retention_rate": 0.74, "employee_utilization_rate": 0.62, "gross_billings": 1203553, "net_revenue": 1092454, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 1842 }, { "average_project_size": 94306, "billable_hours_per_employee": 115, "client_concentration": 0.15, "client_retention_rate": 0.71, "employee_utilization_rate": 0.77, "gross_billings": 1259370, "net_revenue": 1075427, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 1814 } ], "balance_sheet": [ { "assets": 1232924, "current_assets": 505715, "current_liabilities": 365187, "equity": 842252, "fixed_assets": 727209, "liabilities": 694931, "long_term_liabilities": 329744, "quarter": 1 }, { "assets": 1261635, "current_assets": 465623, "current_liabilities": 419041, "equity": 841617, "fixed_assets": 796012, "liabilities": 714362, "long_term_liabilities": 295321, "quarter": 2 }, { "assets": 1291014, "current_assets": 556221, "current_liabilities": 412787, "equity": 860739, "fixed_assets": 734793, "liabilities": 734338, "long_term_liabilities": 321551, "quarter": 3 }, { "assets": 1321078, "current_assets": 571596, "current_liabilities": 341113, "equity": 846637, "fixed_assets": 749482, "liabilities": 754871, "long_term_liabilities": 413758, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 84154, "financing_cash_flow": -5108, "investing_cash_flow": -351002, "net_cash_flow": 97619, "operating_cash_flow": 352769, "quarter": 1 }, { "change_in_working_capital": 77165, "financing_cash_flow": -145122, "investing_cash_flow": -247214, "net_cash_flow": 285132, "operating_cash_flow": 335446, "quarter": 2 }, { "change_in_working_capital": -17918, "financing_cash_flow": -103045, "investing_cash_flow": -417291, "net_cash_flow": 53667, "operating_cash_flow": 369710, "quarter": 3 }, { "change_in_working_capital": -21648, "financing_cash_flow": -171164, "investing_cash_flow": -333287, "net_cash_flow": 103497, "operating_cash_flow": 340540, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9143483296618445, "current_ratio": 1.3848110693973226, "debt_to_equity_ratio": 0.8250867911266462, "profit_margin": 0.26989538037934147, "quarter": 1, "return_on_assets": 0.24677839023329906, "return_on_equity": 0.36124461562572724 }, { "asset_turnover_ratio": 0.8796133588557705, "current_ratio": 1.1111633467846822, "debt_to_equity_ratio": 0.8487970181210693, "profit_margin": 0.2652342732739146, "quarter": 2, "return_on_assets": 0.23330360999813735, "return_on_equity": 0.3497362814676985 }, { "asset_turnover_ratio": 0.8461984145795476, "current_ratio": 1.3474770281040827, "debt_to_equity_ratio": 0.8531482830451508, "profit_margin": 0.2783302546377239, "quarter": 3, "return_on_assets": 0.2355226202039637, "return_on_equity": 0.3532580724238126 }, { "asset_turnover_ratio": 0.8140526146071617, "current_ratio": 1.6756793203425258, "debt_to_equity_ratio": 0.8916111627533406, "profit_margin": 0.2607615393699433, "quarter": 4, "return_on_assets": 0.21227361291309066, "return_on_equity": 0.33122814145849994 } ], "income_statement": [ { "depreciation": 48510, "expenses": 707651, "income_tax": 115412, "marketing_expense": 103814, "net_income": 419671, "net_profit": 304259, "operational_expense": 434338, "product_revenue": 297413, "quarter": 1, "rd_expense": 134637, "revenue": 1127322, "salaries_expense": 314563, "service_revenue": 829909 }, { "depreciation": 41102, "expenses": 698934, "income_tax": 116473, "marketing_expense": 138572, "net_income": 410817, "net_profit": 294344, "operational_expense": 414755, "product_revenue": 436419, "quarter": 2, "rd_expense": 102765, "revenue": 1109751, "salaries_expense": 248608, "service_revenue": 673332 }, { "depreciation": 65647, "expenses": 690324, "income_tax": 98067, "marketing_expense": 110637, "net_income": 402130, "net_profit": 304063, "operational_expense": 408191, "product_revenue": 228599, "quarter": 3, "rd_expense": 117932, "revenue": 1092454, "salaries_expense": 210505, "service_revenue": 863855 }, { "depreciation": 60110, "expenses": 681820, "income_tax": 113177, "marketing_expense": 84565, "net_income": 393607, "net_profit": 280430, "operational_expense": 406134, "product_revenue": 421705, "quarter": 4, "rd_expense": 73482, "revenue": 1075427, "salaries_expense": 287211, "service_revenue": 653722 } ], "market_conditions": { "gdp_growth": [ 0.021315116214231315, 0.009307923869560062, 0.021463028772907306, 0.022669767832181914 ], "inflation_rate": [ 0.01489623499690154, 0.015497180016770144, 0.01496881294307424, 0.015836337932034376 ], "interest_rate": [ 0.040188615257612824, 0.0362562882371773, 0.04333099475804076, 0.043184225190166306 ], "year": 2011 }, "random_event": { "description": "Robinson Inc Award Nomination in 2011", "impact": 0.09, "type": "Award Nomination" }, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 190916, "billable_hours_per_employee": 110, "client_concentration": 0.35, "client_retention_rate": 0.68, "employee_utilization_rate": 0.7, "gross_billings": 3688041, "net_revenue": 2951724, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 4978 }, { "average_project_size": 125003, "billable_hours_per_employee": 142, "client_concentration": 0.38, "client_retention_rate": 0.61, "employee_utilization_rate": 0.75, "gross_billings": 3697076, "net_revenue": 2953699, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 4981 }, { "average_project_size": 86667, "billable_hours_per_employee": 85, "client_concentration": 0.14, "client_retention_rate": 0.88, "employee_utilization_rate": 0.77, "gross_billings": 3294084, "net_revenue": 2955676, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 4984 }, { "average_project_size": 117685, "billable_hours_per_employee": 134, "client_concentration": 0.2, "client_retention_rate": 0.71, "employee_utilization_rate": 0.62, "gross_billings": 3374614, "net_revenue": 2957654, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 4988 } ], "balance_sheet": [ { "assets": 4054172, "current_assets": 1553667, "current_liabilities": 1186082, "equity": 2664731, "fixed_assets": 2500505, "liabilities": 2132210, "long_term_liabilities": 946128, "quarter": 1 }, { "assets": 4123133, "current_assets": 1582931, "current_liabilities": 1260690, "equity": 2715736, "fixed_assets": 2540202, "liabilities": 2151166, "long_term_liabilities": 890476, "quarter": 2 }, { "assets": 4193268, "current_assets": 1373429, "current_liabilities": 1122927, "equity": 2762763, "fixed_assets": 2819839, "liabilities": 2170290, "long_term_liabilities": 1047363, "quarter": 3 }, { "assets": 4264595, "current_assets": 2126214, "current_liabilities": 1201163, "equity": 2790944, "fixed_assets": 2138381, "liabilities": 2189583, "long_term_liabilities": 988420, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 64814, "financing_cash_flow": -34167, "investing_cash_flow": -330410, "net_cash_flow": 677253, "operating_cash_flow": 870492, "quarter": 1 }, { "change_in_working_capital": -82956, "financing_cash_flow": -29093, "investing_cash_flow": -397978, "net_cash_flow": 720259, "operating_cash_flow": 889448, "quarter": 2 }, { "change_in_working_capital": 42383, "financing_cash_flow": 131265, "investing_cash_flow": -273094, "net_cash_flow": 322814, "operating_cash_flow": 921751, "quarter": 3 }, { "change_in_working_capital": 39114, "financing_cash_flow": -53874, "investing_cash_flow": -478756, "net_cash_flow": 587990, "operating_cash_flow": 891195, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7280707379953293, "current_ratio": 1.3099153346901817, "debt_to_equity_ratio": 0.8001595658248432, "profit_margin": 0.2516390421326655, "quarter": 1, "return_on_assets": 0.18321102311396753, "return_on_equity": 0.27874070590990235 }, { "asset_turnover_ratio": 0.7163724769489609, "current_ratio": 1.2556068502169446, "debt_to_equity_ratio": 0.792111604368024, "profit_margin": 0.2518093414393274, "quarter": 2, "return_on_assets": 0.1803892816457776, "return_on_equity": 0.27387382278689826 }, { "asset_turnover_ratio": 0.7048621743232247, "current_ratio": 1.223079505613455, "debt_to_equity_ratio": 0.785550552110333, "profit_margin": 0.2502929955786764, "quarter": 3, "return_on_assets": 0.17642206508145913, "return_on_equity": 0.26776998244149064 }, { "asset_turnover_ratio": 0.6935369009249412, "current_ratio": 1.770129449541819, "debt_to_equity_ratio": 0.784531327034867, "profit_margin": 0.2420607684333597, "quarter": 4, "return_on_assets": 0.16787807517478212, "return_on_equity": 0.2565196578648658 } ], "income_statement": [ { "depreciation": 127723, "expenses": 2016677, "income_tax": 192278, "marketing_expense": 396789, "net_income": 935047, "net_profit": 742769, "operational_expense": 1351593, "product_revenue": 1083773, "quarter": 1, "rd_expense": 362597, "revenue": 2951724, "salaries_expense": 691676, "service_revenue": 1867951 }, { "depreciation": 145679, "expenses": 1996462, "income_tax": 213468, "marketing_expense": 218000, "net_income": 957237, "net_profit": 743769, "operational_expense": 1278538, "product_revenue": 664376, "quarter": 2, "rd_expense": 300130, "revenue": 2953699, "salaries_expense": 669808, "service_revenue": 2289323 }, { "depreciation": 181966, "expenses": 1976449, "income_tax": 239442, "marketing_expense": 305708, "net_income": 979227, "net_profit": 739785, "operational_expense": 1031837, "product_revenue": 898975, "quarter": 3, "rd_expense": 244035, "revenue": 2955676, "salaries_expense": 883505, "service_revenue": 2056701 }, { "depreciation": 175263, "expenses": 1956638, "income_tax": 285084, "marketing_expense": 296783, "net_income": 1001016, "net_profit": 715932, "operational_expense": 1247412, "product_revenue": 652967, "quarter": 4, "rd_expense": 329978, "revenue": 2957654, "salaries_expense": 644206, "service_revenue": 2304687 } ], "market_conditions": { "gdp_growth": [ 0.01620419445203064, 0.017463566706001635, 0.015746494594767613, 0.02538748856931159 ], "inflation_rate": [ 0.02170650496857858, 0.019988345732538507, 0.018532477351570032, 0.014255467191811123 ], "interest_rate": [ 0.016730044176783816, 0.025128612196427137, 0.016902317540483283, 0.021529002305311313 ], "year": 2012 }, "random_event": { "description": "Robinson Inc Award Nomination in 2012", "impact": 0.08, "type": "Award Nomination" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 131412, "billable_hours_per_employee": 84, "client_concentration": 0.26, "client_retention_rate": 0.61, "employee_utilization_rate": 0.72, "gross_billings": 2960366, "net_revenue": 2581592, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 4353 }, { "average_project_size": 159989, "billable_hours_per_employee": 157, "client_concentration": 0.18, "client_retention_rate": 0.63, "employee_utilization_rate": 0.77, "gross_billings": 3000994, "net_revenue": 2560137, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 4317 }, { "average_project_size": 65211, "billable_hours_per_employee": 100, "client_concentration": 0.19, "client_retention_rate": 0.7, "employee_utilization_rate": 0.71, "gross_billings": 3276017, "net_revenue": 2538862, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 4281 }, { "average_project_size": 114612, "billable_hours_per_employee": 97, "client_concentration": 0.38, "client_retention_rate": 0.76, "employee_utilization_rate": 0.7, "gross_billings": 2831010, "net_revenue": 2517763, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 4246 } ], "balance_sheet": [ { "assets": 2817125, "current_assets": 1039189, "current_liabilities": 600467, "equity": 2208758, "fixed_assets": 1777936, "liabilities": 1344200, "long_term_liabilities": 743733, "quarter": 1 }, { "assets": 2856587, "current_assets": 909704, "current_liabilities": 785962, "equity": 2211396, "fixed_assets": 1946883, "liabilities": 1366930, "long_term_liabilities": 580968, "quarter": 2 }, { "assets": 2896601, "current_assets": 892774, "current_liabilities": 677853, "equity": 2296740, "fixed_assets": 2003827, "liabilities": 1390045, "long_term_liabilities": 712192, "quarter": 3 }, { "assets": 2937176, "current_assets": 976319, "current_liabilities": 751472, "equity": 2272548, "fixed_assets": 1960857, "liabilities": 1413550, "long_term_liabilities": 662078, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 50923, "financing_cash_flow": -77998, "investing_cash_flow": -374477, "net_cash_flow": 362162, "operating_cash_flow": 839753, "quarter": 1 }, { "change_in_working_capital": -57340, "financing_cash_flow": -162822, "investing_cash_flow": -308395, "net_cash_flow": 856212, "operating_cash_flow": 811516, "quarter": 2 }, { "change_in_working_capital": 7579, "financing_cash_flow": 136079, "investing_cash_flow": -293034, "net_cash_flow": 435315, "operating_cash_flow": 929004, "quarter": 3 }, { "change_in_working_capital": 24554, "financing_cash_flow": -53345, "investing_cash_flow": -415777, "net_cash_flow": 372671, "operating_cash_flow": 902413, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9163924213515552, "current_ratio": 1.7306346560260597, "debt_to_equity_ratio": 0.6085773090578506, "profit_margin": 0.2850307097325991, "quarter": 1, "return_on_assets": 0.2611999822514088, "return_on_equity": 0.3331433321350732 }, { "asset_turnover_ratio": 0.8962223100504203, "current_ratio": 1.157440181586387, "debt_to_equity_ratio": 0.6181299052725066, "profit_margin": 0.2819142100598523, "quarter": 2, "return_on_assets": 0.2526578045758802, "return_on_equity": 0.3263725718957618 }, { "asset_turnover_ratio": 0.8764969700694021, "current_ratio": 1.3170613687628439, "debt_to_equity_ratio": 0.6052252322857615, "profit_margin": 0.3112355063016422, "quarter": 3, "return_on_assets": 0.2727969782514057, "return_on_equity": 0.3440459085486385 }, { "asset_turnover_ratio": 0.8572053564376122, "current_ratio": 1.2992087529542018, "debt_to_equity_ratio": 0.6220110642327467, "profit_margin": 0.2974553204570883, "quarter": 4, "return_on_assets": 0.25498029399668254, "return_on_equity": 0.32955167503612687 } ], "income_statement": [ { "depreciation": 103920, "expenses": 1560809, "income_tax": 284950, "marketing_expense": 203614, "net_income": 1020783, "net_profit": 735833, "operational_expense": 875982, "product_revenue": 909218, "quarter": 1, "rd_expense": 179135, "revenue": 2581592, "salaries_expense": 580344, "service_revenue": 1672374 }, { "depreciation": 89777, "expenses": 1552500, "income_tax": 285898, "marketing_expense": 309615, "net_income": 1007637, "net_profit": 721739, "operational_expense": 862842, "product_revenue": 953641, "quarter": 2, "rd_expense": 237405, "revenue": 2560137, "salaries_expense": 631251, "service_revenue": 1606496 }, { "depreciation": 138820, "expenses": 1544236, "income_tax": 204442, "marketing_expense": 195553, "net_income": 994626, "net_profit": 790184, "operational_expense": 1041400, "product_revenue": 603440, "quarter": 3, "rd_expense": 161485, "revenue": 2538862, "salaries_expense": 550308, "service_revenue": 1935422 }, { "depreciation": 153491, "expenses": 1536016, "income_tax": 232825, "marketing_expense": 170145, "net_income": 981747, "net_profit": 748922, "operational_expense": 930744, "product_revenue": 827850, "quarter": 4, "rd_expense": 183018, "revenue": 2517763, "salaries_expense": 687825, "service_revenue": 1689913 } ], "market_conditions": { "gdp_growth": [ 0.024996617621141345, 0.03226844945945862, 0.029149544616430063, 0.03299714725310203 ], "inflation_rate": [ 0.014736774787365379, 0.01736737669051607, 0.00830115472963405, 0.009548509706679918 ], "interest_rate": [ 0.02716290548302726, 0.031573193051263326, 0.03135074708444302, 0.030100963883284062 ], "year": 2013 }, "random_event": { "description": "Robinson Inc Introduction of New Service in 2013", "impact": 0.07, "type": "Introduction of New Service" }, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 178664, "billable_hours_per_employee": 118, "client_concentration": 0.37, "client_retention_rate": 0.66, "employee_utilization_rate": 0.68, "gross_billings": 2003696, "net_revenue": 1623763, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 2738 }, { "average_project_size": 134889, "billable_hours_per_employee": 103, "client_concentration": 0.35, "client_retention_rate": 0.87, "employee_utilization_rate": 0.62, "gross_billings": 1812530, "net_revenue": 1596348, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 2692 }, { "average_project_size": 130279, "billable_hours_per_employee": 136, "client_concentration": 0.3, "client_retention_rate": 0.78, "employee_utilization_rate": 0.69, "gross_billings": 2015056, "net_revenue": 1569396, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 2647 }, { "average_project_size": 182301, "billable_hours_per_employee": 146, "client_concentration": 0.34, "client_retention_rate": 0.74, "employee_utilization_rate": 0.66, "gross_billings": 1999270, "net_revenue": 1542899, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 2602 } ], "balance_sheet": [ { "assets": 2044933, "current_assets": 810335, "current_liabilities": 351412, "equity": 1675203, "fixed_assets": 1234598, "liabilities": 821330, "long_term_liabilities": 469918, "quarter": 1 }, { "assets": 2108150, "current_assets": 921113, "current_liabilities": 365522, "equity": 1738254, "fixed_assets": 1187037, "liabilities": 832197, "long_term_liabilities": 466675, "quarter": 2 }, { "assets": 2173322, "current_assets": 948827, "current_liabilities": 404437, "equity": 1792298, "fixed_assets": 1224495, "liabilities": 843208, "long_term_liabilities": 438771, "quarter": 3 }, { "assets": 2240509, "current_assets": 942578, "current_liabilities": 471150, "equity": 1849358, "fixed_assets": 1297931, "liabilities": 854365, "long_term_liabilities": 383215, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 81622, "financing_cash_flow": 59441, "investing_cash_flow": -338814, "net_cash_flow": 430884, "operating_cash_flow": 540995, "quarter": 1 }, { "change_in_working_capital": -51065, "financing_cash_flow": -117767, "investing_cash_flow": -340955, "net_cash_flow": 370996, "operating_cash_flow": 539180, "quarter": 2 }, { "change_in_working_capital": 94648, "financing_cash_flow": 91631, "investing_cash_flow": -275042, "net_cash_flow": -176602, "operating_cash_flow": 531620, "quarter": 3 }, { "change_in_working_capital": 21285, "financing_cash_flow": -145241, "investing_cash_flow": -378825, "net_cash_flow": 264555, "operating_cash_flow": 549900, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7940421519922658, "current_ratio": 2.3059400361968287, "debt_to_equity_ratio": 0.4902868488177254, "profit_margin": 0.27811940535656987, "quarter": 1, "return_on_assets": 0.22083853114014004, "return_on_equity": 0.2695792689005452 }, { "asset_turnover_ratio": 0.7572269525413277, "current_ratio": 2.519993324615208, "debt_to_equity_ratio": 0.4787545433521223, "profit_margin": 0.2895991350256962, "quarter": 2, "return_on_assets": 0.21929227047411237, "return_on_equity": 0.2659571040826024 }, { "asset_turnover_ratio": 0.7221184895749456, "current_ratio": 2.3460440068539725, "debt_to_equity_ratio": 0.4704619432705945, "profit_margin": 0.2944980106996577, "quarter": 3, "return_on_assets": 0.212662458669263, "return_on_equity": 0.2578722957900974 }, { "asset_turnover_ratio": 0.6886377158047569, "current_ratio": 2.0005900456330257, "debt_to_equity_ratio": 0.46197923820049985, "profit_margin": 0.30022315135339384, "quarter": 4, "return_on_assets": 0.20674498517970694, "return_on_equity": 0.2504728668002626 } ], "income_statement": [ { "depreciation": 89395, "expenses": 988180, "income_tax": 183983, "marketing_expense": 120788, "net_income": 635583, "net_profit": 451600, "operational_expense": 498749, "product_revenue": 609028, "quarter": 1, "rd_expense": 193652, "revenue": 1623763, "salaries_expense": 303097, "service_revenue": 1014735 }, { "depreciation": 76879, "expenses": 973417, "income_tax": 160630, "marketing_expense": 164670, "net_income": 622931, "net_profit": 462301, "operational_expense": 615984, "product_revenue": 502016, "quarter": 2, "rd_expense": 179559, "revenue": 1596348, "salaries_expense": 293047, "service_revenue": 1094332 }, { "depreciation": 69436, "expenses": 958876, "income_tax": 148336, "marketing_expense": 149617, "net_income": 610520, "net_profit": 462184, "operational_expense": 547696, "product_revenue": 482993, "quarter": 3, "rd_expense": 185990, "revenue": 1569396, "salaries_expense": 455096, "service_revenue": 1086403 }, { "depreciation": 86686, "expenses": 944551, "income_tax": 135134, "marketing_expense": 166456, "net_income": 598348, "net_profit": 463214, "operational_expense": 647527, "product_revenue": 599713, "quarter": 4, "rd_expense": 102012, "revenue": 1542899, "salaries_expense": 335436, "service_revenue": 943186 } ], "market_conditions": { "gdp_growth": [ 0.020345298397259695, 0.02217667123681339, 0.022679128468899364, 0.026154480809888303 ], "inflation_rate": [ 0.017788421886033502, 0.021903451828839026, 0.0227764922905657, 0.02172232557216344 ], "interest_rate": [ 0.028358821213636604, 0.035122736066925356, 0.037104830795221276, 0.029021895095990787 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 173283, "billable_hours_per_employee": 124, "client_concentration": 0.13, "client_retention_rate": 0.69, "employee_utilization_rate": 0.69, "gross_billings": 2342189, "net_revenue": 2084438, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 3515 }, { "average_project_size": 105844, "billable_hours_per_employee": 97, "client_concentration": 0.37, "client_retention_rate": 0.69, "employee_utilization_rate": 0.71, "gross_billings": 2316315, "net_revenue": 2082104, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 3511 }, { "average_project_size": 164191, "billable_hours_per_employee": 121, "client_concentration": 0.27, "client_retention_rate": 0.88, "employee_utilization_rate": 0.7, "gross_billings": 2630090, "net_revenue": 2079774, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 3507 }, { "average_project_size": 87033, "billable_hours_per_employee": 102, "client_concentration": 0.24, "client_retention_rate": 0.89, "employee_utilization_rate": 0.76, "gross_billings": 2504640, "net_revenue": 2077446, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 3503 } ], "balance_sheet": [ { "assets": 2231290, "current_assets": 677551, "current_liabilities": 667752, "equity": 1567215, "fixed_assets": 1553739, "liabilities": 1214387, "long_term_liabilities": 546635, "quarter": 1 }, { "assets": 2284391, "current_assets": 892334, "current_liabilities": 547719, "equity": 1606737, "fixed_assets": 1392057, "liabilities": 1240327, "long_term_liabilities": 692608, "quarter": 2 }, { "assets": 2338756, "current_assets": 1098543, "current_liabilities": 733870, "equity": 1645885, "fixed_assets": 1240213, "liabilities": 1266820, "long_term_liabilities": 532950, "quarter": 3 }, { "assets": 2394414, "current_assets": 1009633, "current_liabilities": 631524, "equity": 1654312, "fixed_assets": 1384781, "liabilities": 1293880, "long_term_liabilities": 662356, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -56171, "financing_cash_flow": 15844, "investing_cash_flow": -143628, "net_cash_flow": 157082, "operating_cash_flow": 676213, "quarter": 1 }, { "change_in_working_capital": -97377, "financing_cash_flow": 48697, "investing_cash_flow": -164967, "net_cash_flow": 398766, "operating_cash_flow": 678523, "quarter": 2 }, { "change_in_working_capital": 42120, "financing_cash_flow": -4854, "investing_cash_flow": -386538, "net_cash_flow": 473533, "operating_cash_flow": 693485, "quarter": 3 }, { "change_in_working_capital": -96321, "financing_cash_flow": -42741, "investing_cash_flow": -462522, "net_cash_flow": 340514, "operating_cash_flow": 641479, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9341851574649642, "current_ratio": 1.014674609735351, "debt_to_equity_ratio": 0.7748694339959737, "profit_margin": 0.2640097714587817, "quarter": 1, "return_on_assets": 0.2466340099225112, "return_on_equity": 0.3511400796955108 }, { "asset_turnover_ratio": 0.9114481715258027, "current_ratio": 1.629182117107495, "debt_to_equity_ratio": 0.7719539663305196, "profit_margin": 0.2702425046971717, "quarter": 2, "return_on_assets": 0.2463120367747903, "return_on_equity": 0.3501960806280057 }, { "asset_turnover_ratio": 0.8892650622809734, "current_ratio": 1.4969177102211564, "debt_to_equity_ratio": 0.7696892553246429, "profit_margin": 0.275967004107177, "quarter": 3, "return_on_assets": 0.2454078150948624, "return_on_equity": 0.34871755924624137 }, { "asset_turnover_ratio": 0.8676218899488559, "current_ratio": 1.5987246723798303, "debt_to_equity_ratio": 0.7821257416980594, "profit_margin": 0.26656673627136396, "quarter": 4, "return_on_assets": 0.23127913552125906, "return_on_equity": 0.334748221617204 } ], "income_statement": [ { "depreciation": 125901, "expenses": 1346047, "income_tax": 188079, "marketing_expense": 166527, "net_income": 738391, "net_profit": 550312, "operational_expense": 775844, "product_revenue": 702525, "quarter": 1, "rd_expense": 226345, "revenue": 2084438, "salaries_expense": 666010, "service_revenue": 1381913 }, { "depreciation": 115850, "expenses": 1334838, "income_tax": 184593, "marketing_expense": 238961, "net_income": 747266, "net_profit": 562673, "operational_expense": 791647, "product_revenue": 814350, "quarter": 2, "rd_expense": 205389, "revenue": 2082104, "salaries_expense": 616409, "service_revenue": 1267754 }, { "depreciation": 119536, "expenses": 1323724, "income_tax": 182101, "marketing_expense": 135270, "net_income": 756050, "net_profit": 573949, "operational_expense": 909995, "product_revenue": 584478, "quarter": 3, "rd_expense": 251655, "revenue": 2079774, "salaries_expense": 435376, "service_revenue": 1495296 }, { "depreciation": 87701, "expenses": 1312702, "income_tax": 210966, "marketing_expense": 170549, "net_income": 764744, "net_profit": 553778, "operational_expense": 884884, "product_revenue": 709061, "quarter": 4, "rd_expense": 165691, "revenue": 2077446, "salaries_expense": 458279, "service_revenue": 1368385 } ], "market_conditions": { "gdp_growth": [ 0.0321106275424758, 0.020805069360783794, 0.022198030664125394, 0.018037573815826345 ], "inflation_rate": [ 0.01729949849282652, 0.016499084636132023, 0.013878975694033294, 0.012416259586020145 ], "interest_rate": [ 0.022989427706126563, 0.018799100902181773, 0.026496611087879728, 0.01915948186337014 ], "year": 2015 }, "random_event": null, "year": 2015 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Distressed", "founding_year": 1990, "industry": "Advertising", "location": "Austinfurt", "name": "Smith, Mills and Reed", "num_employees": 470, "region": "Latin America", "revenue_size": "Medium", "website": "www.smith,millsandreed.com" }

[ { "advertising_kpis": [ { "average_project_size": 101300, "billable_hours_per_employee": 140, "client_concentration": 0.27, "client_retention_rate": 0.76, "employee_utilization_rate": 0.68, "gross_billings": 21044119, "net_revenue": 18413188, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 39177 }, { "average_project_size": 98297, "billable_hours_per_employee": 105, "client_concentration": 0.36, "client_retention_rate": 0.81, "employee_utilization_rate": 0.76, "gross_billings": 21262508, "net_revenue": 18530415, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 39426 }, { "average_project_size": 120053, "billable_hours_per_employee": 148, "client_concentration": 0.14, "client_retention_rate": 0.79, "employee_utilization_rate": 0.75, "gross_billings": 22033924, "net_revenue": 18648390, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 39677 }, { "average_project_size": 195283, "billable_hours_per_employee": 91, "client_concentration": 0.11, "client_retention_rate": 0.68, "employee_utilization_rate": 0.65, "gross_billings": 20689657, "net_revenue": 18767115, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 39930 } ], "balance_sheet": [ { "assets": 20160127, "current_assets": 8777983, "current_liabilities": 5812755, "equity": 14135464, "fixed_assets": 11382144, "liabilities": 11213474, "long_term_liabilities": 5400719, "quarter": 1 }, { "assets": 20853477, "current_assets": 6487398, "current_liabilities": 6396877, "equity": 15224621, "fixed_assets": 14366079, "liabilities": 11351032, "long_term_liabilities": 4954155, "quarter": 2 }, { "assets": 21570674, "current_assets": 10056471, "current_liabilities": 5414378, "equity": 15652615, "fixed_assets": 11514203, "liabilities": 11490277, "long_term_liabilities": 6075899, "quarter": 3 }, { "assets": 22312536, "current_assets": 10813809, "current_liabilities": 5516054, "equity": 15865809, "fixed_assets": 11498727, "liabilities": 11631231, "long_term_liabilities": 6115177, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 39087, "financing_cash_flow": -50196, "investing_cash_flow": -349636, "net_cash_flow": 5612513, "operating_cash_flow": 5934226, "quarter": 1 }, { "change_in_working_capital": -53570, "financing_cash_flow": -127833, "investing_cash_flow": -475220, "net_cash_flow": 6753808, "operating_cash_flow": 6767069, "quarter": 2 }, { "change_in_working_capital": 63605, "financing_cash_flow": 69328, "investing_cash_flow": -275372, "net_cash_flow": 5908731, "operating_cash_flow": 6216831, "quarter": 3 }, { "change_in_working_capital": 54007, "financing_cash_flow": -97271, "investing_cash_flow": -353293, "net_cash_flow": 5969646, "operating_cash_flow": 6254867, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.913346825642517, "current_ratio": 1.510124373038258, "debt_to_equity_ratio": 0.7932865875502919, "profit_margin": 0.2817986217269926, "quarter": 1, "return_on_assets": 0.2573798766247852, "return_on_equity": 0.36707751510668485 }, { "asset_turnover_ratio": 0.8886007355032448, "current_ratio": 1.014150811403752, "debt_to_equity_ratio": 0.7455707436001199, "profit_margin": 0.30879912835195544, "quarter": 2, "return_on_assets": 0.2743991325763085, "return_on_equity": 0.37585014431557934 }, { "asset_turnover_ratio": 0.8645251418662208, "current_ratio": 1.8573640407079077, "debt_to_equity_ratio": 0.7340803437636458, "profit_margin": 0.29880423993706695, "quarter": 3, "return_on_assets": 0.2583237779218211, "return_on_equity": 0.3559927845922231 }, { "asset_turnover_ratio": 0.8411018362054408, "current_ratio": 1.9604247891699393, "debt_to_equity_ratio": 0.7331004047760817, "profit_margin": 0.2762547146964251, "quarter": 4, "return_on_assets": 0.2323583477915733, "return_on_equity": 0.3267721173247453 } ], "income_statement": [ { "depreciation": 745415, "expenses": 11161120, "income_tax": 2063257, "marketing_expense": 1613941, "net_income": 7252068, "net_profit": 5188811, "operational_expense": 5814483, "product_revenue": 5501600, "quarter": 1, "rd_expense": 1659828, "revenue": 18413188, "salaries_expense": 3674400, "service_revenue": 12911588 }, { "depreciation": 1044893, "expenses": 11269344, "income_tax": 1538895, "marketing_expense": 1424920, "net_income": 7261071, "net_profit": 5722176, "operational_expense": 7148957, "product_revenue": 7125027, "quarter": 2, "rd_expense": 1223551, "revenue": 18530415, "salaries_expense": 4265675, "service_revenue": 11405388 }, { "depreciation": 644613, "expenses": 11378618, "income_tax": 1697554, "marketing_expense": 2067731, "net_income": 7269772, "net_profit": 5572218, "operational_expense": 7108960, "product_revenue": 6456422, "quarter": 3, "rd_expense": 1379792, "revenue": 18648390, "salaries_expense": 5008880, "service_revenue": 12191968 }, { "depreciation": 1070363, "expenses": 11488951, "income_tax": 2093660, "marketing_expense": 1310255, "net_income": 7278164, "net_profit": 5184504, "operational_expense": 7984057, "product_revenue": 6735416, "quarter": 4, "rd_expense": 2003757, "revenue": 18767115, "salaries_expense": 5562343, "service_revenue": 12031699 } ], "market_conditions": { "gdp_growth": [ 0.05151424194136558, 0.036834869551935115, 0.049027486918566066, 0.05041750990913642 ], "inflation_rate": [ 0.00790680843198587, 0.009003622380672698, 0.013722672848980898, 0.008746869391562776 ], "interest_rate": [ 0.016572307562879564, 0.01046571548453108, 0.015023191344946904, 0.015801052470914262 ], "year": 1990 }, "random_event": { "description": "Smith, Mills and Reed Data Privacy Regulation Impact in 1990", "impact": -0.03, "type": "Data Privacy Regulation Impact" }, "year": 1990 }, { "advertising_kpis": [ { "average_project_size": 171542, "billable_hours_per_employee": 80, "client_concentration": 0.39, "client_retention_rate": 0.71, "employee_utilization_rate": 0.69, "gross_billings": 6414368, "net_revenue": 5427526, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 11548 }, { "average_project_size": 178437, "billable_hours_per_employee": 119, "client_concentration": 0.36, "client_retention_rate": 0.72, "employee_utilization_rate": 0.65, "gross_billings": 6438948, "net_revenue": 5301842, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 11281 }, { "average_project_size": 157258, "billable_hours_per_employee": 98, "client_concentration": 0.19, "client_retention_rate": 0.85, "employee_utilization_rate": 0.7, "gross_billings": 5843117, "net_revenue": 5179069, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 11019 }, { "average_project_size": 187233, "billable_hours_per_employee": 139, "client_concentration": 0.39, "client_retention_rate": 0.69, "employee_utilization_rate": 0.69, "gross_billings": 5891028, "net_revenue": 5059139, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 10764 } ], "balance_sheet": [ { "assets": 7956856, "current_assets": 2432619, "current_liabilities": 2773244, "equity": 4601707, "fixed_assets": 5524237, "liabilities": 4758634, "long_term_liabilities": 1985390, "quarter": 1 }, { "assets": 8058458, "current_assets": 3298202, "current_liabilities": 2571615, "equity": 4602129, "fixed_assets": 4760256, "liabilities": 4873502, "long_term_liabilities": 2301887, "quarter": 2 }, { "assets": 8161358, "current_assets": 3611637, "current_liabilities": 2490579, "equity": 4579708, "fixed_assets": 4549721, "liabilities": 4991143, "long_term_liabilities": 2500564, "quarter": 3 }, { "assets": 8265571, "current_assets": 2964709, "current_liabilities": 3042797, "equity": 4505361, "fixed_assets": 5300862, "liabilities": 5111623, "long_term_liabilities": 2068826, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -17669, "financing_cash_flow": -100402, "investing_cash_flow": -305533, "net_cash_flow": 1269481, "operating_cash_flow": 1705908, "quarter": 1 }, { "change_in_working_capital": 70947, "financing_cash_flow": -148914, "investing_cash_flow": -292076, "net_cash_flow": 1330239, "operating_cash_flow": 1706483, "quarter": 2 }, { "change_in_working_capital": 42898, "financing_cash_flow": -18963, "investing_cash_flow": -420102, "net_cash_flow": 1546017, "operating_cash_flow": 1736879, "quarter": 3 }, { "change_in_working_capital": -31622, "financing_cash_flow": -181032, "investing_cash_flow": -322022, "net_cash_flow": 1248757, "operating_cash_flow": 1571395, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6821194200322338, "current_ratio": 0.8771745291795456, "debt_to_equity_ratio": 1.0341019104432334, "profit_margin": 0.25858650884399265, "quarter": 1, "return_on_assets": 0.17638687944082437, "return_on_equity": 0.304992256134517 }, { "asset_turnover_ratio": 0.6579226447541204, "current_ratio": 1.2825411268794125, "debt_to_equity_ratio": 1.058966839043408, "profit_margin": 0.26729823333098196, "quarter": 2, "return_on_assets": 0.17586156061122363, "return_on_equity": 0.3079385649554804 }, { "asset_turnover_ratio": 0.6345842199300655, "current_ratio": 1.450119430060239, "debt_to_equity_ratio": 1.089838697139643, "profit_margin": 0.272151809524067, "quarter": 3, "return_on_assets": 0.17270324374938584, "return_on_equity": 0.30776918528430197 }, { "asset_turnover_ratio": 0.612073745419403, "current_ratio": 0.9743367697549327, "debt_to_equity_ratio": 1.1345645776220818, "profit_margin": 0.2671231211476894, "quarter": 4, "return_on_assets": 0.16349904924898714, "return_on_equity": 0.2999566516423434 } ], "income_statement": [ { "depreciation": 302423, "expenses": 3427794, "income_tax": 596247, "marketing_expense": 533007, "net_income": 1999732, "net_profit": 1403485, "operational_expense": 2172958, "product_revenue": 1234881, "quarter": 1, "rd_expense": 620338, "revenue": 5427526, "salaries_expense": 1325185, "service_revenue": 4192645 }, { "depreciation": 289310, "expenses": 3355618, "income_tax": 529051, "marketing_expense": 341276, "net_income": 1946224, "net_profit": 1417173, "operational_expense": 2058863, "product_revenue": 1590258, "quarter": 2, "rd_expense": 497448, "revenue": 5301842, "salaries_expense": 1256411, "service_revenue": 3711584 }, { "depreciation": 327386, "expenses": 3284962, "income_tax": 484614, "marketing_expense": 380601, "net_income": 1894107, "net_profit": 1409493, "operational_expense": 1775230, "product_revenue": 1789809, "quarter": 3, "rd_expense": 477997, "revenue": 5179069, "salaries_expense": 1438192, "service_revenue": 3389260 }, { "depreciation": 219982, "expenses": 3215794, "income_tax": 491932, "marketing_expense": 349971, "net_income": 1843345, "net_profit": 1351413, "operational_expense": 1679964, "product_revenue": 1761761, "quarter": 4, "rd_expense": 335973, "revenue": 5059139, "salaries_expense": 1480937, "service_revenue": 3297378 } ], "market_conditions": { "gdp_growth": [ 0.040420515440840424, 0.041314552995774134, 0.028978891977011482, 0.03723034694173582 ], "inflation_rate": [ 0.007839380602213186, 0.0031815196847946488, 0.002493800309519352, 0.00772673341030865 ], "interest_rate": [ 0.010683348060236256, 0.010592302299785212, 0.014260056601585514, 0.013817626334495937 ], "year": 1991 }, "random_event": null, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 174285, "billable_hours_per_employee": 115, "client_concentration": 0.12, "client_retention_rate": 0.87, "employee_utilization_rate": 0.69, "gross_billings": 12572026, "net_revenue": 10777864, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 22932 }, { "average_project_size": 197435, "billable_hours_per_employee": 124, "client_concentration": 0.19, "client_retention_rate": 0.64, "employee_utilization_rate": 0.6, "gross_billings": 12069879, "net_revenue": 10811503, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 23003 }, { "average_project_size": 161806, "billable_hours_per_employee": 154, "client_concentration": 0.18, "client_retention_rate": 0.66, "employee_utilization_rate": 0.63, "gross_billings": 13752574, "net_revenue": 10845248, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 23075 }, { "average_project_size": 66636, "billable_hours_per_employee": 103, "client_concentration": 0.17, "client_retention_rate": 0.83, "employee_utilization_rate": 0.62, "gross_billings": 13709301, "net_revenue": 10879098, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 23147 } ], "balance_sheet": [ { "assets": 14013016, "current_assets": 6262001, "current_liabilities": 3237969, "equity": 8891455, "fixed_assets": 7751015, "liabilities": 7500501, "long_term_liabilities": 4262532, "quarter": 1 }, { "assets": 14455099, "current_assets": 6925949, "current_liabilities": 3473454, "equity": 9389524, "fixed_assets": 7529150, "liabilities": 7646829, "long_term_liabilities": 4173375, "quarter": 2 }, { "assets": 14911130, "current_assets": 6834465, "current_liabilities": 3221787, "equity": 9428257, "fixed_assets": 8076665, "liabilities": 7796013, "long_term_liabilities": 4574226, "quarter": 3 }, { "assets": 15381547, "current_assets": 6948661, "current_liabilities": 3185442, "equity": 9714602, "fixed_assets": 8432886, "liabilities": 7948106, "long_term_liabilities": 4762664, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -57456, "financing_cash_flow": 95048, "investing_cash_flow": -127947, "net_cash_flow": 2596022, "operating_cash_flow": 2880372, "quarter": 1 }, { "change_in_working_capital": 20117, "financing_cash_flow": 152876, "investing_cash_flow": -269103, "net_cash_flow": 2534047, "operating_cash_flow": 3130028, "quarter": 2 }, { "change_in_working_capital": 37495, "financing_cash_flow": 50682, "investing_cash_flow": -214564, "net_cash_flow": 2870449, "operating_cash_flow": 3017707, "quarter": 3 }, { "change_in_working_capital": 59347, "financing_cash_flow": -90082, "investing_cash_flow": -420082, "net_cash_flow": 3110735, "operating_cash_flow": 3033621, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7691323552331633, "current_ratio": 1.9339286447770192, "debt_to_equity_ratio": 0.8435628364536513, "profit_margin": 0.2207246259555697, "quarter": 1, "return_on_assets": 0.1697664514191663, "return_on_equity": 0.2675535106458954 }, { "asset_turnover_ratio": 0.7479369736589144, "current_ratio": 1.993965948591805, "debt_to_equity_ratio": 0.8144000696946938, "profit_margin": 0.23875070838901863, "quarter": 2, "return_on_assets": 0.17857048229140457, "return_on_equity": 0.27490786540403966 }, { "asset_turnover_ratio": 0.7273256956380905, "current_ratio": 2.1213273875647274, "debt_to_equity_ratio": 0.8268774387461012, "profit_margin": 0.2132860401163717, "quarter": 3, "return_on_assets": 0.15512841749753373, "return_on_equity": 0.24534121206072343 }, { "asset_turnover_ratio": 0.7072824339450382, "current_ratio": 2.1813804803226677, "debt_to_equity_ratio": 0.8181607440016585, "profit_margin": 0.20968291672710365, "quarter": 4, "return_on_assets": 0.14830504369944064, "return_on_equity": 0.23481775166908536 } ], "income_statement": [ { "depreciation": 501432, "expenses": 7467600, "income_tax": 931324, "marketing_expense": 1335058, "net_income": 3310264, "net_profit": 2378940, "operational_expense": 4876108, "product_revenue": 2421707, "quarter": 1, "rd_expense": 1263417, "revenue": 10777864, "salaries_expense": 3114811, "service_revenue": 8356157 }, { "depreciation": 548774, "expenses": 7555566, "income_tax": 674683, "marketing_expense": 826418, "net_income": 3255937, "net_profit": 2581254, "operational_expense": 4868484, "product_revenue": 4252998, "quarter": 2, "rd_expense": 998600, "revenue": 10811503, "salaries_expense": 3388112, "service_revenue": 6558505 }, { "depreciation": 704567, "expenses": 7644570, "income_tax": 887538, "marketing_expense": 1002353, "net_income": 3200678, "net_profit": 2313140, "operational_expense": 5341747, "product_revenue": 3103839, "quarter": 3, "rd_expense": 1471883, "revenue": 10845248, "salaries_expense": 3668455, "service_revenue": 7741409 }, { "depreciation": 752460, "expenses": 7734621, "income_tax": 863316, "marketing_expense": 973140, "net_income": 3144477, "net_profit": 2281161, "operational_expense": 4925361, "product_revenue": 2676457, "quarter": 4, "rd_expense": 907794, "revenue": 10879098, "salaries_expense": 2991148, "service_revenue": 8202641 } ], "market_conditions": { "gdp_growth": [ 0.0622816457420765, 0.06413771909099292, 0.05295529443308286, 0.04767170081446426 ], "inflation_rate": [ 0.00779380234579043, 0.0060660779952663, 0.007543567923085994, 0.004611103545569984 ], "interest_rate": [ 0.016725523031186167, 0.023800297036555854, 0.0163765535873431, 0.018866762056587345 ], "year": 1992 }, "random_event": { "description": "Smith, Mills and Reed Award Nomination in 1992", "impact": -0.06, "type": "Award Nomination" }, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 154366, "billable_hours_per_employee": 126, "client_concentration": 0.3, "client_retention_rate": 0.79, "employee_utilization_rate": 0.67, "gross_billings": 6909033, "net_revenue": 6074109, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 12924 }, { "average_project_size": 71465, "billable_hours_per_employee": 89, "client_concentration": 0.22, "client_retention_rate": 0.7, "employee_utilization_rate": 0.75, "gross_billings": 7588134, "net_revenue": 6086396, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 12950 }, { "average_project_size": 104983, "billable_hours_per_employee": 110, "client_concentration": 0.23, "client_retention_rate": 0.77, "employee_utilization_rate": 0.73, "gross_billings": 6871549, "net_revenue": 6098709, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 12976 }, { "average_project_size": 159555, "billable_hours_per_employee": 133, "client_concentration": 0.2, "client_retention_rate": 0.73, "employee_utilization_rate": 0.79, "gross_billings": 7510700, "net_revenue": 6111046, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 13002 } ], "balance_sheet": [ { "assets": 7740837, "current_assets": 3456084, "current_liabilities": 2353008, "equity": 4806830, "fixed_assets": 4284753, "liabilities": 4568477, "long_term_liabilities": 2215469, "quarter": 1 }, { "assets": 7965414, "current_assets": 2709198, "current_liabilities": 2729936, "equity": 4897845, "fixed_assets": 5256216, "liabilities": 4692425, "long_term_liabilities": 1962489, "quarter": 2 }, { "assets": 8196506, "current_assets": 3047459, "current_liabilities": 2664538, "equity": 5061920, "fixed_assets": 5149047, "liabilities": 4819736, "long_term_liabilities": 2155198, "quarter": 3 }, { "assets": 8434303, "current_assets": 3755604, "current_liabilities": 2093287, "equity": 5119413, "fixed_assets": 4678699, "liabilities": 4950501, "long_term_liabilities": 2857214, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 81202, "financing_cash_flow": 176499, "investing_cash_flow": -174268, "net_cash_flow": 1415040, "operating_cash_flow": 1833883, "quarter": 1 }, { "change_in_working_capital": 3285, "financing_cash_flow": 99150, "investing_cash_flow": -371561, "net_cash_flow": 1409916, "operating_cash_flow": 1862603, "quarter": 2 }, { "change_in_working_capital": 83133, "financing_cash_flow": -60904, "investing_cash_flow": -350677, "net_cash_flow": 1838408, "operating_cash_flow": 1890896, "quarter": 3 }, { "change_in_working_capital": 18652, "financing_cash_flow": -173140, "investing_cash_flow": -329849, "net_cash_flow": 1380841, "operating_cash_flow": 1993327, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.784683749315481, "current_ratio": 1.4687939862507904, "debt_to_equity_ratio": 0.950413682198039, "profit_margin": 0.2690880259145827, "quarter": 1, "return_on_assets": 0.21114900107055606, "return_on_equity": 0.34003074791494603 }, { "asset_turnover_ratio": 0.7641029078965638, "current_ratio": 0.9924034849168625, "debt_to_equity_ratio": 0.9580591055862323, "profit_margin": 0.2669652122536884, "quarter": 2, "return_on_assets": 0.20398889499026668, "return_on_equity": 0.3317491672357945 }, { "asset_turnover_ratio": 0.7440620430217461, "current_ratio": 1.1437100915806042, "debt_to_equity_ratio": 0.9521557037645795, "profit_margin": 0.2763125769732578, "quarter": 3, "return_on_assets": 0.20559370053532566, "return_on_equity": 0.33290727629041944 }, { "asset_turnover_ratio": 0.7245466519284404, "current_ratio": 1.7941180545238182, "debt_to_equity_ratio": 0.9670055922427044, "profit_margin": 0.26764828803448704, "quarter": 4, "return_on_assets": 0.19392367098976643, "return_on_equity": 0.3194919026849367 } ], "income_statement": [ { "depreciation": 199413, "expenses": 3923201, "income_tax": 516438, "marketing_expense": 476360, "net_income": 2150908, "net_profit": 1634470, "operational_expense": 2167929, "product_revenue": 2050724, "quarter": 1, "rd_expense": 463097, "revenue": 6074109, "salaries_expense": 1645734, "service_revenue": 4023385 }, { "depreciation": 237747, "expenses": 3921965, "income_tax": 539575, "marketing_expense": 403730, "net_income": 2164431, "net_profit": 1624856, "operational_expense": 2153729, "product_revenue": 2205189, "quarter": 2, "rd_expense": 527044, "revenue": 6086396, "salaries_expense": 1411466, "service_revenue": 3881207 }, { "depreciation": 205746, "expenses": 3920729, "income_tax": 492830, "marketing_expense": 508035, "net_income": 2177980, "net_profit": 1685150, "operational_expense": 2101108, "product_revenue": 1641186, "quarter": 3, "rd_expense": 778997, "revenue": 6098709, "salaries_expense": 1891322, "service_revenue": 4457523 }, { "depreciation": 357716, "expenses": 3919494, "income_tax": 555941, "marketing_expense": 630939, "net_income": 2191552, "net_profit": 1635611, "operational_expense": 2524093, "product_revenue": 2321375, "quarter": 4, "rd_expense": 474668, "revenue": 6111046, "salaries_expense": 1641959, "service_revenue": 3789671 } ], "market_conditions": { "gdp_growth": [ 0.039537455027112284, 0.03495400190913771, 0.03910810180020462, 0.05418156835963891 ], "inflation_rate": [ 0.0068113651024445665, 0.008993013116464565, 0.011062964953433604, 0.004714146905648751 ], "interest_rate": [ 0.013861853277540763, 0.020598330128012498, 0.020965218642929304, 0.01565428025981223 ], "year": 1993 }, "random_event": { "description": "Smith, Mills and Reed Senior Leadership Change in 1993", "impact": -0.04, "type": "Senior Leadership Change" }, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 102226, "billable_hours_per_employee": 102, "client_concentration": 0.26, "client_retention_rate": 0.63, "employee_utilization_rate": 0.67, "gross_billings": 5949658, "net_revenue": 5241880, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 11153 }, { "average_project_size": 56635, "billable_hours_per_employee": 158, "client_concentration": 0.35, "client_retention_rate": 0.75, "employee_utilization_rate": 0.71, "gross_billings": 6016541, "net_revenue": 5152456, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 10963 }, { "average_project_size": 120155, "billable_hours_per_employee": 136, "client_concentration": 0.19, "client_retention_rate": 0.74, "employee_utilization_rate": 0.67, "gross_billings": 6001170, "net_revenue": 5064558, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 10776 }, { "average_project_size": 79742, "billable_hours_per_employee": 117, "client_concentration": 0.35, "client_retention_rate": 0.85, "employee_utilization_rate": 0.67, "gross_billings": 5846864, "net_revenue": 4978160, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 10592 } ], "balance_sheet": [ { "assets": 6168365, "current_assets": 2551903, "current_liabilities": 1639410, "equity": 4587700, "fixed_assets": 3616462, "liabilities": 2995754, "long_term_liabilities": 1356344, "quarter": 1 }, { "assets": 6324618, "current_assets": 3016920, "current_liabilities": 1416798, "equity": 4606143, "fixed_assets": 3307698, "liabilities": 3076634, "long_term_liabilities": 1659836, "quarter": 2 }, { "assets": 6484828, "current_assets": 2622784, "current_liabilities": 1271921, "equity": 4806844, "fixed_assets": 3862044, "liabilities": 3159697, "long_term_liabilities": 1887776, "quarter": 3 }, { "assets": 6649098, "current_assets": 2973299, "current_liabilities": 1762421, "equity": 4818151, "fixed_assets": 3675799, "liabilities": 3245003, "long_term_liabilities": 1482582, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -94797, "financing_cash_flow": -158021, "investing_cash_flow": -469863, "net_cash_flow": 1461981, "operating_cash_flow": 1705944, "quarter": 1 }, { "change_in_working_capital": -83560, "financing_cash_flow": -114873, "investing_cash_flow": -477006, "net_cash_flow": 1410469, "operating_cash_flow": 1643547, "quarter": 2 }, { "change_in_working_capital": -37588, "financing_cash_flow": -100493, "investing_cash_flow": -196706, "net_cash_flow": 1790789, "operating_cash_flow": 1775308, "quarter": 3 }, { "change_in_working_capital": 45199, "financing_cash_flow": 83205, "investing_cash_flow": -448881, "net_cash_flow": 1431622, "operating_cash_flow": 1658669, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8498005549282508, "current_ratio": 1.556598410403743, "debt_to_equity_ratio": 0.6529969265645095, "profit_margin": 0.2699582974047479, "quarter": 1, "return_on_assets": 0.22941071094204055, "return_on_equity": 0.3084528194956078 }, { "asset_turnover_ratio": 0.8146667514148681, "current_ratio": 2.1293931809615767, "debt_to_equity_ratio": 0.6679414859677609, "profit_margin": 0.2635944877549658, "quarter": 2, "return_on_assets": 0.2147416650302042, "return_on_equity": 0.29485819263535673 }, { "asset_turnover_ratio": 0.780985710029626, "current_ratio": 2.062065175431493, "debt_to_equity_ratio": 0.6573329610863178, "profit_margin": 0.2925651162450899, "quarter": 3, "return_on_assets": 0.22848917504057162, "return_on_equity": 0.30825069421849344 }, { "asset_turnover_ratio": 0.7486970413129721, "current_ratio": 1.6870537743252039, "debt_to_equity_ratio": 0.6734954965089305, "profit_margin": 0.2840519388689797, "quarter": 4, "return_on_assets": 0.21266884621041832, "return_on_equity": 0.29348519795249256 } ], "income_statement": [ { "depreciation": 290855, "expenses": 3252105, "income_tax": 574686, "marketing_expense": 460946, "net_income": 1989775, "net_profit": 1415089, "operational_expense": 2192436, "product_revenue": 1155727, "quarter": 1, "rd_expense": 580786, "revenue": 5241880, "salaries_expense": 1258546, "service_revenue": 4086153 }, { "depreciation": 285388, "expenses": 3218495, "income_tax": 575802, "marketing_expense": 338784, "net_income": 1933961, "net_profit": 1358159, "operational_expense": 2200928, "product_revenue": 1390348, "quarter": 2, "rd_expense": 594577, "revenue": 5152456, "salaries_expense": 1216464, "service_revenue": 3762108 }, { "depreciation": 293595, "expenses": 3185233, "income_tax": 397612, "marketing_expense": 550155, "net_income": 1879325, "net_profit": 1481713, "operational_expense": 2155600, "product_revenue": 1817165, "quarter": 3, "rd_expense": 636853, "revenue": 5064558, "salaries_expense": 1288870, "service_revenue": 3247393 }, { "depreciation": 244613, "expenses": 3152315, "income_tax": 411789, "marketing_expense": 544897, "net_income": 1825845, "net_profit": 1414056, "operational_expense": 1609703, "product_revenue": 1285807, "quarter": 4, "rd_expense": 363689, "revenue": 4978160, "salaries_expense": 1084734, "service_revenue": 3692353 } ], "market_conditions": { "gdp_growth": [ 0.04272958661139942, 0.0388661903428758, 0.054632076215816096, 0.04864661107461602 ], "inflation_rate": [ 0.008410330856842091, 0.00789583599657176, 0.01004951067045829, 0.006980944026351941 ], "interest_rate": [ 0.01211826455831267, 0.014371797033873382, 0.01644593098362485, 0.01755710604913264 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 175641, "billable_hours_per_employee": 110, "client_concentration": 0.12, "client_retention_rate": 0.61, "employee_utilization_rate": 0.61, "gross_billings": 23894499, "net_revenue": 19944473, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 42435 }, { "average_project_size": 144722, "billable_hours_per_employee": 126, "client_concentration": 0.27, "client_retention_rate": 0.88, "employee_utilization_rate": 0.78, "gross_billings": 22539464, "net_revenue": 19783729, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 42093 }, { "average_project_size": 57891, "billable_hours_per_employee": 156, "client_concentration": 0.29, "client_retention_rate": 0.83, "employee_utilization_rate": 0.73, "gross_billings": 24063029, "net_revenue": 19624281, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 41754 }, { "average_project_size": 127541, "billable_hours_per_employee": 114, "client_concentration": 0.36, "client_retention_rate": 0.62, "employee_utilization_rate": 0.72, "gross_billings": 24633037, "net_revenue": 19466117, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 41417 } ], "balance_sheet": [ { "assets": 27218846, "current_assets": 9245489, "current_liabilities": 9149221, "equity": 16423635, "fixed_assets": 17973357, "liabilities": 15493868, "long_term_liabilities": 6344647, "quarter": 1 }, { "assets": 27619749, "current_assets": 9629758, "current_liabilities": 9244593, "equity": 16427668, "fixed_assets": 17989991, "liabilities": 15709519, "long_term_liabilities": 6464926, "quarter": 2 }, { "assets": 28026557, "current_assets": 11257503, "current_liabilities": 7955117, "equity": 16731760, "fixed_assets": 16769054, "liabilities": 15928172, "long_term_liabilities": 7973055, "quarter": 3 }, { "assets": 28439357, "current_assets": 10525080, "current_liabilities": 6934678, "equity": 16769324, "fixed_assets": 17914277, "liabilities": 16149868, "long_term_liabilities": 9215190, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -85438, "financing_cash_flow": -136536, "investing_cash_flow": -486179, "net_cash_flow": 4892133, "operating_cash_flow": 5377029, "quarter": 1 }, { "change_in_working_capital": 66560, "financing_cash_flow": 145359, "investing_cash_flow": -147501, "net_cash_flow": 5284166, "operating_cash_flow": 5474938, "quarter": 2 }, { "change_in_working_capital": 4096, "financing_cash_flow": -62915, "investing_cash_flow": -168502, "net_cash_flow": 5747523, "operating_cash_flow": 5942609, "quarter": 3 }, { "change_in_working_capital": -9844, "financing_cash_flow": -12016, "investing_cash_flow": -176064, "net_cash_flow": 5554638, "operating_cash_flow": 5665116, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7327449885274343, "current_ratio": 1.0105219887026446, "debt_to_equity_ratio": 0.9433884764243725, "profit_margin": 0.23558692175020118, "quarter": 1, "return_on_assets": 0.1726251362750647, "return_on_equity": 0.28609117287372743 }, { "asset_turnover_ratio": 0.7162892392686118, "current_ratio": 1.04166381364761, "debt_to_equity_ratio": 0.9562841786186572, "profit_margin": 0.2283410776603339, "quarter": 2, "return_on_assets": 0.16355825681109556, "return_on_equity": 0.2749896089938024 }, { "asset_turnover_ratio": 0.7002030609753457, "current_ratio": 1.4151272696554935, "debt_to_equity_ratio": 0.9519722969968492, "profit_margin": 0.2361041915370046, "quarter": 3, "return_on_assets": 0.1653208776233199, "return_on_equity": 0.2769209575083554 }, { "asset_turnover_ratio": 0.6844780984323943, "current_ratio": 1.5177460294479426, "debt_to_equity_ratio": 0.9630601686746586, "profit_margin": 0.23013500843542653, "quarter": 4, "return_on_assets": 0.15752237295660376, "return_on_equity": 0.26714463862705495 } ], "income_statement": [ { "depreciation": 678372, "expenses": 13445264, "income_tax": 1800552, "marketing_expense": 1910592, "net_income": 6499209, "net_profit": 4698657, "operational_expense": 7323288, "product_revenue": 6881329, "quarter": 1, "rd_expense": 1822942, "revenue": 19944473, "salaries_expense": 5831367, "service_revenue": 13063144 }, { "depreciation": 957500, "expenses": 13334024, "income_tax": 1932267, "marketing_expense": 2336733, "net_income": 6449705, "net_profit": 4517438, "operational_expense": 6863506, "product_revenue": 4014574, "quarter": 2, "rd_expense": 1521888, "revenue": 19783729, "salaries_expense": 6511419, "service_revenue": 15769155 }, { "depreciation": 1309234, "expenses": 13223706, "income_tax": 1767200, "marketing_expense": 2306417, "net_income": 6400575, "net_profit": 4633375, "operational_expense": 8436936, "product_revenue": 6369952, "quarter": 3, "rd_expense": 2502166, "revenue": 19624281, "salaries_expense": 4829911, "service_revenue": 13254329 }, { "depreciation": 1185281, "expenses": 13114300, "income_tax": 1871982, "marketing_expense": 1621388, "net_income": 6351817, "net_profit": 4479835, "operational_expense": 8944963, "product_revenue": 4095662, "quarter": 4, "rd_expense": 2320433, "revenue": 19466117, "salaries_expense": 4870444, "service_revenue": 15370455 } ], "market_conditions": { "gdp_growth": [ 0.04596904863349449, 0.0540498628827544, 0.04648321173492878, 0.06412169179298012 ], "inflation_rate": [ 0.0027415119519598914, 0.0029714766293442163, 0.006018798582463512, 0.006778888428147535 ], "interest_rate": [ 0.017919923321625127, 0.015005938574251464, 0.019479594909369957, 0.023532736875941252 ], "year": 1995 }, "random_event": { "description": "Smith, Mills and Reed Data Privacy Regulation Impact in 1995", "impact": 0.07, "type": "Data Privacy Regulation Impact" }, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 65104, "billable_hours_per_employee": 145, "client_concentration": 0.3, "client_retention_rate": 0.6, "employee_utilization_rate": 0.63, "gross_billings": 14918730, "net_revenue": 11702151, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 24898 }, { "average_project_size": 130594, "billable_hours_per_employee": 150, "client_concentration": 0.2, "client_retention_rate": 0.87, "employee_utilization_rate": 0.74, "gross_billings": 13834830, "net_revenue": 11609835, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 24702 }, { "average_project_size": 136317, "billable_hours_per_employee": 85, "client_concentration": 0.17, "client_retention_rate": 0.61, "employee_utilization_rate": 0.67, "gross_billings": 12938412, "net_revenue": 11518248, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 24507 }, { "average_project_size": 127123, "billable_hours_per_employee": 91, "client_concentration": 0.32, "client_retention_rate": 0.68, "employee_utilization_rate": 0.77, "gross_billings": 14659554, "net_revenue": 11427384, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 24314 } ], "balance_sheet": [ { "assets": 12322113, "current_assets": 3944085, "current_liabilities": 3132448, "equity": 9705373, "fixed_assets": 8378028, "liabilities": 5906299, "long_term_liabilities": 2773851, "quarter": 1 }, { "assets": 12522527, "current_assets": 4282888, "current_liabilities": 3445181, "equity": 9725781, "fixed_assets": 8239639, "liabilities": 5982586, "long_term_liabilities": 2537405, "quarter": 2 }, { "assets": 12726201, "current_assets": 6328867, "current_liabilities": 2943419, "equity": 9734433, "fixed_assets": 6397334, "liabilities": 6059858, "long_term_liabilities": 3116439, "quarter": 3 }, { "assets": 12933187, "current_assets": 4375939, "current_liabilities": 3097917, "equity": 9706036, "fixed_assets": 8557248, "liabilities": 6138129, "long_term_liabilities": 3040212, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 94127, "financing_cash_flow": 148345, "investing_cash_flow": -288166, "net_cash_flow": 3773510, "operating_cash_flow": 3942006, "quarter": 1 }, { "change_in_working_capital": -1746, "financing_cash_flow": 78928, "investing_cash_flow": -326757, "net_cash_flow": 3725151, "operating_cash_flow": 3894358, "quarter": 2 }, { "change_in_working_capital": 8442, "financing_cash_flow": 119060, "investing_cash_flow": -133403, "net_cash_flow": 3641712, "operating_cash_flow": 3781833, "quarter": 3 }, { "change_in_working_capital": 72225, "financing_cash_flow": 54014, "investing_cash_flow": -151376, "net_cash_flow": 3074311, "operating_cash_flow": 3305556, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9496870382539099, "current_ratio": 1.2591062964173707, "debt_to_equity_ratio": 0.6085597122336256, "profit_margin": 0.2811072084098043, "quarter": 1, "return_on_assets": 0.26696387218653167, "return_on_equity": 0.3389420478738942 }, { "asset_turnover_ratio": 0.9271159886498948, "current_ratio": 1.2431532624846127, "debt_to_equity_ratio": 0.6151265384240093, "profit_margin": 0.2744087232936558, "quarter": 2, "return_on_assets": 0.25440871479055305, "return_on_equity": 0.3275664956881098 }, { "asset_turnover_ratio": 0.905081414319953, "current_ratio": 2.1501753572970754, "debt_to_equity_ratio": 0.6225178189628507, "profit_margin": 0.2663677670423488, "quarter": 3, "return_on_assets": 0.24108451532393682, "return_on_equity": 0.31517911726342973 }, { "asset_turnover_ratio": 0.8835706156572235, "current_ratio": 1.412542363142718, "debt_to_equity_ratio": 0.6324032797735347, "profit_margin": 0.25473704217868237, "quarter": 4, "return_on_assets": 0.2250781651885185, "return_on_equity": 0.2999141977219124 } ], "income_statement": [ { "depreciation": 652447, "expenses": 7392002, "income_tax": 1020590, "marketing_expense": 1402801, "net_income": 4310149, "net_profit": 3289559, "operational_expense": 4430392, "product_revenue": 4461375, "quarter": 1, "rd_expense": 1305197, "revenue": 11702151, "salaries_expense": 3388048, "service_revenue": 7240776 }, { "depreciation": 708518, "expenses": 7353091, "income_tax": 1070904, "marketing_expense": 1308517, "net_income": 4256744, "net_profit": 3185840, "operational_expense": 4741898, "product_revenue": 2620229, "quarter": 2, "rd_expense": 1278695, "revenue": 11609835, "salaries_expense": 2898949, "service_revenue": 8989606 }, { "depreciation": 713743, "expenses": 7314386, "income_tax": 1135772, "marketing_expense": 826901, "net_income": 4203862, "net_profit": 3068090, "operational_expense": 4651835, "product_revenue": 4304018, "quarter": 3, "rd_expense": 1419242, "revenue": 11518248, "salaries_expense": 2623704, "service_revenue": 7214230 }, { "depreciation": 394578, "expenses": 7275885, "income_tax": 1240521, "marketing_expense": 1163087, "net_income": 4151499, "net_profit": 2910978, "operational_expense": 5072733, "product_revenue": 2857758, "quarter": 4, "rd_expense": 1454268, "revenue": 11427384, "salaries_expense": 2872858, "service_revenue": 8569626 } ], "market_conditions": { "gdp_growth": [ 0.0596148582627492, 0.05498099930895622, 0.06463029775299677, 0.06720103392374259 ], "inflation_rate": [ 0.010084053029323052, 0.01023209855008123, 0.007249631948360162, 0.012617400759126589 ], "interest_rate": [ 0.01463295663206593, 0.01246206229536001, 0.015173493330347598, 0.017525452307834033 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 132036, "billable_hours_per_employee": 88, "client_concentration": 0.32, "client_retention_rate": 0.77, "employee_utilization_rate": 0.74, "gross_billings": 12446104, "net_revenue": 11258369, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 23954 }, { "average_project_size": 86440, "billable_hours_per_employee": 127, "client_concentration": 0.36, "client_retention_rate": 0.77, "employee_utilization_rate": 0.67, "gross_billings": 13858654, "net_revenue": 11422814, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 24304 }, { "average_project_size": 132341, "billable_hours_per_employee": 156, "client_concentration": 0.38, "client_retention_rate": 0.79, "employee_utilization_rate": 0.71, "gross_billings": 13230366, "net_revenue": 11589662, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 24659 }, { "average_project_size": 115167, "billable_hours_per_employee": 141, "client_concentration": 0.24, "client_retention_rate": 0.62, "employee_utilization_rate": 0.77, "gross_billings": 15094557, "net_revenue": 11758948, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 25019 } ], "balance_sheet": [ { "assets": 13812072, "current_assets": 5254604, "current_liabilities": 3134687, "equity": 9396507, "fixed_assets": 8557468, "liabilities": 6281208, "long_term_liabilities": 3146521, "quarter": 1 }, { "assets": 14017268, "current_assets": 4770688, "current_liabilities": 3835995, "equity": 9503007, "fixed_assets": 9246580, "liabilities": 6440093, "long_term_liabilities": 2604098, "quarter": 2 }, { "assets": 14225513, "current_assets": 5188284, "current_liabilities": 2762492, "equity": 9532740, "fixed_assets": 9037229, "liabilities": 6602997, "long_term_liabilities": 3840505, "quarter": 3 }, { "assets": 14436852, "current_assets": 6167448, "current_liabilities": 3488623, "equity": 9822257, "fixed_assets": 8269404, "liabilities": 6770022, "long_term_liabilities": 3281399, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -81301, "financing_cash_flow": -7897, "investing_cash_flow": -142894, "net_cash_flow": 1996253, "operating_cash_flow": 2341178, "quarter": 1 }, { "change_in_working_capital": 67192, "financing_cash_flow": -172965, "investing_cash_flow": -450873, "net_cash_flow": 2086028, "operating_cash_flow": 2402272, "quarter": 2 }, { "change_in_working_capital": -54872, "financing_cash_flow": -155023, "investing_cash_flow": -351187, "net_cash_flow": 2453961, "operating_cash_flow": 2569644, "quarter": 3 }, { "change_in_working_capital": 16156, "financing_cash_flow": -164768, "investing_cash_flow": -370546, "net_cash_flow": 2300494, "operating_cash_flow": 2808926, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8151107958313568, "current_ratio": 1.6762770892277283, "debt_to_equity_ratio": 0.6684620146614055, "profit_margin": 0.16571165858926812, "quarter": 1, "return_on_assets": 0.13507336191123243, "return_on_equity": 0.19854643858616824 }, { "asset_turnover_ratio": 0.8149101522493541, "current_ratio": 1.2436637691133592, "debt_to_equity_ratio": 0.6776900195906411, "profit_margin": 0.16859523406404062, "quarter": 2, "return_on_assets": 0.13738996785964283, "return_on_equity": 0.20265501225033297 }, { "asset_turnover_ratio": 0.8147095995764793, "current_ratio": 1.8781172940953312, "debt_to_equity_ratio": 0.6926651728674023, "profit_margin": 0.16482137270267244, "quarter": 3, "return_on_assets": 0.1342815545562399, "return_on_equity": 0.20038561840562105 }, { "asset_turnover_ratio": 0.8145091464538115, "current_ratio": 1.767874602672745, "debt_to_equity_ratio": 0.6892531930288527, "profit_margin": 0.18330100617844386, "quarter": 4, "return_on_assets": 0.14930034608652912, "return_on_equity": 0.2194431483517485 } ], "income_statement": [ { "depreciation": 475535, "expenses": 8619648, "income_tax": 773078, "marketing_expense": 1139426, "net_income": 2638721, "net_profit": 1865643, "operational_expense": 5305338, "product_revenue": 3038704, "quarter": 1, "rd_expense": 1049275, "revenue": 11258369, "salaries_expense": 3391411, "service_revenue": 8219665 }, { "depreciation": 476440, "expenses": 8747613, "income_tax": 749369, "marketing_expense": 963401, "net_income": 2675201, "net_profit": 1925832, "operational_expense": 5381958, "product_revenue": 3207234, "quarter": 2, "rd_expense": 1486566, "revenue": 11422814, "salaries_expense": 3257573, "service_revenue": 8215580 }, { "depreciation": 659420, "expenses": 8877479, "income_tax": 801959, "marketing_expense": 1016439, "net_income": 2712183, "net_profit": 1910224, "operational_expense": 5762260, "product_revenue": 2990783, "quarter": 3, "rd_expense": 1411063, "revenue": 11589662, "salaries_expense": 3084604, "service_revenue": 8598879 }, { "depreciation": 653499, "expenses": 9009272, "income_tax": 594249, "marketing_expense": 1078737, "net_income": 2749676, "net_profit": 2155427, "operational_expense": 4605225, "product_revenue": 2905693, "quarter": 4, "rd_expense": 1179850, "revenue": 11758948, "salaries_expense": 3191067, "service_revenue": 8853255 } ], "market_conditions": { "gdp_growth": [ 0.0486358042244698, 0.03272068426557774, 0.04743135770530241, 0.03526335594091658 ], "inflation_rate": [ 0.009402404136403695, 0.0028614486330134944, 0.003413348239887601, 0.008742094834290694 ], "interest_rate": [ 0.016061043537401586, 0.01363554938342922, 0.014029869467047023, 0.017795935985710696 ], "year": 1997 }, "random_event": { "description": "Smith, Mills and Reed Award Nomination in 1997", "impact": -0.08, "type": "Award Nomination" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 169875, "billable_hours_per_employee": 101, "client_concentration": 0.14, "client_retention_rate": 0.79, "employee_utilization_rate": 0.62, "gross_billings": 10366300, "net_revenue": 9411962, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 20025 }, { "average_project_size": 188582, "billable_hours_per_employee": 111, "client_concentration": 0.32, "client_retention_rate": 0.6, "employee_utilization_rate": 0.6, "gross_billings": 11320318, "net_revenue": 9483760, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 20178 }, { "average_project_size": 149210, "billable_hours_per_employee": 108, "client_concentration": 0.12, "client_retention_rate": 0.88, "employee_utilization_rate": 0.72, "gross_billings": 12129155, "net_revenue": 9556107, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 20332 }, { "average_project_size": 142850, "billable_hours_per_employee": 110, "client_concentration": 0.16, "client_retention_rate": 0.61, "employee_utilization_rate": 0.73, "gross_billings": 11644590, "net_revenue": 9629005, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 20487 } ], "balance_sheet": [ { "assets": 12683920, "current_assets": 5314663, "current_liabilities": 3133606, "equity": 7961236, "fixed_assets": 7369257, "liabilities": 6670755, "long_term_liabilities": 3537149, "quarter": 1 }, { "assets": 13021272, "current_assets": 4916026, "current_liabilities": 3143142, "equity": 8198352, "fixed_assets": 8105246, "liabilities": 6856131, "long_term_liabilities": 3712989, "quarter": 2 }, { "assets": 13367596, "current_assets": 5979793, "current_liabilities": 2890698, "equity": 8467093, "fixed_assets": 7387803, "liabilities": 7046658, "long_term_liabilities": 4155960, "quarter": 3 }, { "assets": 13723132, "current_assets": 6202907, "current_liabilities": 3767099, "equity": 8533595, "fixed_assets": 7520225, "liabilities": 7242479, "long_term_liabilities": 3475380, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 34076, "financing_cash_flow": -6297, "investing_cash_flow": -319065, "net_cash_flow": 2307995, "operating_cash_flow": 2543588, "quarter": 1 }, { "change_in_working_capital": 40677, "financing_cash_flow": 77499, "investing_cash_flow": -153942, "net_cash_flow": 2500734, "operating_cash_flow": 2693004, "quarter": 2 }, { "change_in_working_capital": -77563, "financing_cash_flow": 102139, "investing_cash_flow": -149336, "net_cash_flow": 2282363, "operating_cash_flow": 2554767, "quarter": 3 }, { "change_in_working_capital": -52949, "financing_cash_flow": 91089, "investing_cash_flow": -361032, "net_cash_flow": 2020240, "operating_cash_flow": 2399515, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7420388964925669, "current_ratio": 1.6960214526012523, "debt_to_equity_ratio": 0.8379044409687139, "profit_margin": 0.20697820496937833, "quarter": 1, "return_on_assets": 0.15358587881348984, "return_on_equity": 0.2446945424052245 }, { "asset_turnover_ratio": 0.7283282309132318, "current_ratio": 1.5640483312557945, "debt_to_equity_ratio": 0.8362816087916206, "profit_margin": 0.2143887023712114, "quarter": 2, "return_on_assets": 0.1561453443258078, "return_on_equity": 0.24800240340985602 }, { "asset_turnover_ratio": 0.7148710209374969, "current_ratio": 2.068632904578756, "debt_to_equity_ratio": 0.8322405340298022, "profit_margin": 0.22458465565527888, "quarter": 3, "return_on_assets": 0.1605490620751854, "return_on_equity": 0.2534701106979692 }, { "asset_turnover_ratio": 0.7016623464672642, "current_ratio": 1.6466004742641487, "debt_to_equity_ratio": 0.8487019831618444, "profit_margin": 0.21320396032611885, "quarter": 4, "return_on_assets": 0.14959719107853806, "return_on_equity": 0.24057176371740163 } ], "income_statement": [ { "depreciation": 595517, "expenses": 6646727, "income_tax": 817164, "marketing_expense": 1060074, "net_income": 2765235, "net_profit": 1948071, "operational_expense": 4147811, "product_revenue": 3261260, "quarter": 1, "rd_expense": 749626, "revenue": 9411962, "salaries_expense": 2334996, "service_revenue": 6150702 }, { "depreciation": 659793, "expenses": 6710932, "income_tax": 739617, "marketing_expense": 1167179, "net_income": 2772828, "net_profit": 2033211, "operational_expense": 4373742, "product_revenue": 2035243, "quarter": 2, "rd_expense": 1033528, "revenue": 9483760, "salaries_expense": 2864440, "service_revenue": 7448517 }, { "depreciation": 408612, "expenses": 6775759, "income_tax": 634193, "marketing_expense": 1196032, "net_income": 2780348, "net_profit": 2146155, "operational_expense": 4230115, "product_revenue": 3758042, "quarter": 3, "rd_expense": 817671, "revenue": 9556107, "salaries_expense": 2823505, "service_revenue": 5798065 }, { "depreciation": 346573, "expenses": 6841211, "income_tax": 734852, "marketing_expense": 1010910, "net_income": 2787794, "net_profit": 2052942, "operational_expense": 4109077, "product_revenue": 3191986, "quarter": 4, "rd_expense": 1303231, "revenue": 9629005, "salaries_expense": 2682574, "service_revenue": 6437019 } ], "market_conditions": { "gdp_growth": [ 0.03087031862234286, 0.03099919603822392, 0.02834646805620311, 0.04565517117473359 ], "inflation_rate": [ 0.00723209541872381, 0.009276343442365817, 0.010934019497642248, 0.009857910746221395 ], "interest_rate": [ 0.010953426789270328, 0.009147218295939574, 0.008449314296242297, 0.015410083429026378 ], "year": 1998 }, "random_event": null, "year": 1998 } ]

{ "advertising_type": "Branding Services", "financial_health": "Poor", "founding_year": 1991, "industry": "Advertising", "location": "Annafurt", "name": "Brown-Carroll", "num_employees": 449, "region": "North America", "revenue_size": "Medium", "website": "www.brown-carroll.com" }

[ { "advertising_kpis": [ { "average_project_size": 115543, "billable_hours_per_employee": 119, "client_concentration": 0.29, "client_retention_rate": 0.76, "employee_utilization_rate": 0.7, "gross_billings": 23143441, "net_revenue": 18971177, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 42252 }, { "average_project_size": 180152, "billable_hours_per_employee": 92, "client_concentration": 0.17, "client_retention_rate": 0.78, "employee_utilization_rate": 0.72, "gross_billings": 22118066, "net_revenue": 18864953, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 42015 }, { "average_project_size": 73811, "billable_hours_per_employee": 92, "client_concentration": 0.15, "client_retention_rate": 0.81, "employee_utilization_rate": 0.79, "gross_billings": 23597010, "net_revenue": 18759323, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 41780 }, { "average_project_size": 114270, "billable_hours_per_employee": 144, "client_concentration": 0.19, "client_retention_rate": 0.84, "employee_utilization_rate": 0.63, "gross_billings": 24077046, "net_revenue": 18654286, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 41546 } ], "balance_sheet": [ { "assets": 24674338, "current_assets": 12057232, "current_liabilities": 7421289, "equity": 14360773, "fixed_assets": 12617106, "liabilities": 13795259, "long_term_liabilities": 6373970, "quarter": 1 }, { "assets": 25381273, "current_assets": 8373387, "current_liabilities": 8400582, "equity": 15170184, "fixed_assets": 17007886, "liabilities": 14035713, "long_term_liabilities": 5635131, "quarter": 2 }, { "assets": 26108462, "current_assets": 11611936, "current_liabilities": 7833553, "equity": 15393036, "fixed_assets": 14496526, "liabilities": 14280358, "long_term_liabilities": 6446805, "quarter": 3 }, { "assets": 26856485, "current_assets": 8516307, "current_liabilities": 6681050, "equity": 16180196, "fixed_assets": 18340178, "liabilities": 14529267, "long_term_liabilities": 7848217, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 15438, "financing_cash_flow": -158396, "investing_cash_flow": -209372, "net_cash_flow": 4417549, "operating_cash_flow": 4790765, "quarter": 1 }, { "change_in_working_capital": -33266, "financing_cash_flow": 12485, "investing_cash_flow": -324376, "net_cash_flow": 4420825, "operating_cash_flow": 4890428, "quarter": 2 }, { "change_in_working_capital": -82115, "financing_cash_flow": -180067, "investing_cash_flow": -180227, "net_cash_flow": 4639737, "operating_cash_flow": 4915000, "quarter": 3 }, { "change_in_working_capital": 20317, "financing_cash_flow": 161699, "investing_cash_flow": -321862, "net_cash_flow": 4566837, "operating_cash_flow": 4745686, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.768862653984881, "current_ratio": 1.624681642232232, "debt_to_equity_ratio": 0.9606209220074713, "profit_margin": 0.1835254607555451, "quarter": 1, "return_on_assets": 0.14110587283030654, "return_on_equity": 0.2424447486218186 }, { "asset_turnover_ratio": 0.7432626803234023, "current_ratio": 0.9967627242969594, "debt_to_equity_ratio": 0.9252170573540835, "profit_margin": 0.20273700125306435, "quarter": 2, "return_on_assets": 0.15068684695208157, "return_on_equity": 0.2521145425790485 }, { "asset_turnover_ratio": 0.7185150546209884, "current_ratio": 1.4823332401019051, "debt_to_equity_ratio": 0.9277154942014038, "profit_margin": 0.19003521608962115, "quarter": 3, "return_on_assets": 0.13654316366854546, "return_on_equity": 0.23159381943886834 }, { "asset_turnover_ratio": 0.6945914925203354, "current_ratio": 1.2746958936095374, "debt_to_equity_ratio": 0.8979660691378523, "profit_margin": 0.20654652769878193, "quarter": 4, "return_on_assets": 0.14346546094918974, "return_on_equity": 0.2381292538112641 } ], "income_statement": [ { "depreciation": 1309071, "expenses": 14252790, "income_tax": 1236693, "marketing_expense": 2680635, "net_income": 4718387, "net_profit": 3481694, "operational_expense": 7611995, "product_revenue": 5542022, "quarter": 1, "rd_expense": 1636172, "revenue": 18971177, "salaries_expense": 6861897, "service_revenue": 13429155 }, { "depreciation": 1065804, "expenses": 14052501, "income_tax": 987828, "marketing_expense": 2313971, "net_income": 4812452, "net_profit": 3824624, "operational_expense": 7412546, "product_revenue": 3934998, "quarter": 2, "rd_expense": 1890857, "revenue": 18864953, "salaries_expense": 4576777, "service_revenue": 14929955 }, { "depreciation": 1350068, "expenses": 13855027, "income_tax": 1339364, "marketing_expense": 1913651, "net_income": 4904296, "net_profit": 3564932, "operational_expense": 7542971, "product_revenue": 6887157, "quarter": 3, "rd_expense": 2248010, "revenue": 18759323, "salaries_expense": 5958861, "service_revenue": 11872166 }, { "depreciation": 892708, "expenses": 13660329, "income_tax": 1140979, "marketing_expense": 1867944, "net_income": 4993957, "net_profit": 3852978, "operational_expense": 8287734, "product_revenue": 5479270, "quarter": 4, "rd_expense": 2320573, "revenue": 18654286, "salaries_expense": 6647649, "service_revenue": 13175016 } ], "market_conditions": { "gdp_growth": [ 0.048010110490870395, 0.036596749647614266, 0.05119374611960139, 0.03532960650075742 ], "inflation_rate": [ 0.002637454434679252, 0.007775418051582153, 0.009117996805249759, 0.004835971239062788 ], "interest_rate": [ 0.016772097154262783, 0.0171329355638686, 0.021064628376055917, 0.01774435694629748 ], "year": 1991 }, "random_event": null, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 75398, "billable_hours_per_employee": 134, "client_concentration": 0.24, "client_retention_rate": 0.76, "employee_utilization_rate": 0.7, "gross_billings": 6240896, "net_revenue": 5500362, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 12250 }, { "average_project_size": 56102, "billable_hours_per_employee": 82, "client_concentration": 0.12, "client_retention_rate": 0.66, "employee_utilization_rate": 0.76, "gross_billings": 6211718, "net_revenue": 5487044, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 12221 }, { "average_project_size": 165692, "billable_hours_per_employee": 156, "client_concentration": 0.24, "client_retention_rate": 0.77, "employee_utilization_rate": 0.76, "gross_billings": 6254432, "net_revenue": 5473759, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 12191 }, { "average_project_size": 85567, "billable_hours_per_employee": 148, "client_concentration": 0.24, "client_retention_rate": 0.89, "employee_utilization_rate": 0.69, "gross_billings": 6678007, "net_revenue": 5460506, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 12161 } ], "balance_sheet": [ { "assets": 6194897, "current_assets": 2280868, "current_liabilities": 1568848, "equity": 4630277, "fixed_assets": 3914029, "liabilities": 2921331, "long_term_liabilities": 1352483, "quarter": 1 }, { "assets": 6398271, "current_assets": 2866398, "current_liabilities": 1508273, "equity": 4737120, "fixed_assets": 3531873, "liabilities": 2998815, "long_term_liabilities": 1490542, "quarter": 2 }, { "assets": 6608322, "current_assets": 2700828, "current_liabilities": 1284565, "equity": 4857255, "fixed_assets": 3907494, "liabilities": 3078353, "long_term_liabilities": 1793788, "quarter": 3 }, { "assets": 6825268, "current_assets": 2632509, "current_liabilities": 1349616, "equity": 5051753, "fixed_assets": 4192759, "liabilities": 3160002, "long_term_liabilities": 1810386, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -88762, "financing_cash_flow": 162921, "investing_cash_flow": -200847, "net_cash_flow": 1294010, "operating_cash_flow": 1580787, "quarter": 1 }, { "change_in_working_capital": -81725, "financing_cash_flow": 14013, "investing_cash_flow": -204656, "net_cash_flow": 1013199, "operating_cash_flow": 1531084, "quarter": 2 }, { "change_in_working_capital": -67506, "financing_cash_flow": -104556, "investing_cash_flow": -283255, "net_cash_flow": 1319852, "operating_cash_flow": 1627604, "quarter": 3 }, { "change_in_working_capital": -38770, "financing_cash_flow": -32955, "investing_cash_flow": -436056, "net_cash_flow": 1446631, "operating_cash_flow": 1705658, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8878859487090746, "current_ratio": 1.4538489388391993, "debt_to_equity_ratio": 0.6309192732961765, "profit_margin": 0.24665849265921044, "quarter": 1, "return_on_assets": 0.21900460976187336, "return_on_equity": 0.2930086040208826 }, { "asset_turnover_ratio": 0.8575823062199147, "current_ratio": 1.9004503826561903, "debt_to_equity_ratio": 0.6330460279663593, "profit_margin": 0.24378590731184221, "quarter": 2, "return_on_assets": 0.20906648061640404, "return_on_equity": 0.2823791670888641 }, { "asset_turnover_ratio": 0.8283129968545722, "current_ratio": 2.1025234223258455, "debt_to_equity_ratio": 0.6337639263328774, "profit_margin": 0.24248162916927837, "quarter": 3, "return_on_assets": 0.20085068493938402, "return_on_equity": 0.27325845565036216 }, { "asset_turnover_ratio": 0.8000427235970807, "current_ratio": 1.950561493046911, "debt_to_equity_ratio": 0.6255258323199887, "profit_margin": 0.25391181696348286, "quarter": 4, "return_on_assets": 0.2031403015969483, "return_on_equity": 0.2744566094185523 } ], "income_statement": [ { "depreciation": 224076, "expenses": 3611313, "income_tax": 532338, "marketing_expense": 531826, "net_income": 1889049, "net_profit": 1356711, "operational_expense": 2292526, "product_revenue": 1717023, "quarter": 1, "rd_expense": 397666, "revenue": 5500362, "salaries_expense": 1325711, "service_revenue": 3783339 }, { "depreciation": 193420, "expenses": 3595924, "income_tax": 553456, "marketing_expense": 410079, "net_income": 1891120, "net_profit": 1337664, "operational_expense": 1971696, "product_revenue": 1266273, "quarter": 2, "rd_expense": 489884, "revenue": 5487044, "salaries_expense": 1267357, "service_revenue": 4220771 }, { "depreciation": 300318, "expenses": 3580602, "income_tax": 565871, "marketing_expense": 373329, "net_income": 1893157, "net_profit": 1327286, "operational_expense": 1941700, "product_revenue": 1510974, "quarter": 3, "rd_expense": 365418, "revenue": 5473759, "salaries_expense": 1182815, "service_revenue": 3962785 }, { "depreciation": 319171, "expenses": 3565344, "income_tax": 508675, "marketing_expense": 690644, "net_income": 1895162, "net_profit": 1386487, "operational_expense": 2345244, "product_revenue": 1775541, "quarter": 4, "rd_expense": 383526, "revenue": 5460506, "salaries_expense": 1534548, "service_revenue": 3684965 } ], "market_conditions": { "gdp_growth": [ 0.04702607409907523, 0.04088950548971297, 0.04068905966577296, 0.03258321203412938 ], "inflation_rate": [ 0.013667165069740934, 0.009748963637897266, 0.011678823678322195, 0.010320468298732266 ], "interest_rate": [ 0.012516806777750255, 0.013149854875300463, 0.00885337369489305, 0.014479685333231643 ], "year": 1992 }, "random_event": { "description": "Brown-Carroll Award Nomination in 1992", "impact": 0.05, "type": "Award Nomination" }, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 77965, "billable_hours_per_employee": 125, "client_concentration": 0.16, "client_retention_rate": 0.73, "employee_utilization_rate": 0.72, "gross_billings": 13153104, "net_revenue": 10374318, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 23105 }, { "average_project_size": 55266, "billable_hours_per_employee": 134, "client_concentration": 0.29, "client_retention_rate": 0.85, "employee_utilization_rate": 0.61, "gross_billings": 12352485, "net_revenue": 10206961, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 22733 }, { "average_project_size": 173130, "billable_hours_per_employee": 154, "client_concentration": 0.22, "client_retention_rate": 0.82, "employee_utilization_rate": 0.6, "gross_billings": 11977432, "net_revenue": 10042304, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 22366 }, { "average_project_size": 156893, "billable_hours_per_employee": 91, "client_concentration": 0.14, "client_retention_rate": 0.82, "employee_utilization_rate": 0.74, "gross_billings": 12067496, "net_revenue": 9880303, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 22005 } ], "balance_sheet": [ { "assets": 12821477, "current_assets": 4733539, "current_liabilities": 2961346, "equity": 9995519, "fixed_assets": 8087938, "liabilities": 5852387, "long_term_liabilities": 2891041, "quarter": 1 }, { "assets": 13218965, "current_assets": 4112715, "current_liabilities": 3521006, "equity": 10022449, "fixed_assets": 9106250, "liabilities": 5938010, "long_term_liabilities": 2417004, "quarter": 2 }, { "assets": 13628775, "current_assets": 6037407, "current_liabilities": 2921722, "equity": 10301605, "fixed_assets": 7591368, "liabilities": 6024886, "long_term_liabilities": 3103164, "quarter": 3 }, { "assets": 14051290, "current_assets": 5127746, "current_liabilities": 3407554, "equity": 10860286, "fixed_assets": 8923544, "liabilities": 6113032, "long_term_liabilities": 2705478, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -75129, "financing_cash_flow": 56816, "investing_cash_flow": -318193, "net_cash_flow": 3241945, "operating_cash_flow": 3411962, "quarter": 1 }, { "change_in_working_capital": 51993, "financing_cash_flow": 173605, "investing_cash_flow": -358269, "net_cash_flow": 2905010, "operating_cash_flow": 3146559, "quarter": 2 }, { "change_in_working_capital": -18438, "financing_cash_flow": -118370, "investing_cash_flow": -364300, "net_cash_flow": 3015591, "operating_cash_flow": 3280339, "quarter": 3 }, { "change_in_working_capital": -16916, "financing_cash_flow": -88230, "investing_cash_flow": -111957, "net_cash_flow": 3176769, "operating_cash_flow": 3258463, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8091359521215847, "current_ratio": 1.5984417221087979, "debt_to_equity_ratio": 0.5855010630263421, "profit_margin": 0.29172317640542733, "quarter": 1, "return_on_assets": 0.23604371009673847, "return_on_equity": 0.30277857507949313 }, { "asset_turnover_ratio": 0.7721452473775368, "current_ratio": 1.1680511194811938, "debt_to_equity_ratio": 0.5924709619375464, "profit_margin": 0.2685906216355681, "quarter": 2, "return_on_assets": 0.2073909719860821, "return_on_equity": 0.27353534051407996 }, { "asset_turnover_ratio": 0.7368456812883036, "current_ratio": 2.066386535063911, "debt_to_equity_ratio": 0.584849254072545, "profit_margin": 0.26863516579462243, "quarter": 3, "return_on_assets": 0.19794266175793496, "return_on_equity": 0.2618733682761084 }, { "asset_turnover_ratio": 0.7031598522270909, "current_ratio": 1.5048172384062, "debt_to_equity_ratio": 0.5628794674468057, "profit_margin": 0.2957427520188399, "quarter": 4, "return_on_assets": 0.20795442980680065, "return_on_equity": 0.2690562661056992 } ], "income_statement": [ { "depreciation": 385533, "expenses": 6373874, "income_tax": 974015, "marketing_expense": 1010773, "net_income": 4000444, "net_profit": 3026429, "operational_expense": 3440290, "product_revenue": 3228206, "quarter": 1, "rd_expense": 929832, "revenue": 10374318, "salaries_expense": 2538940, "service_revenue": 7146112 }, { "depreciation": 405065, "expenses": 6293969, "income_tax": 1171498, "marketing_expense": 925198, "net_income": 3912992, "net_profit": 2741494, "operational_expense": 3813890, "product_revenue": 3617823, "quarter": 2, "rd_expense": 1174899, "revenue": 10206961, "salaries_expense": 2296811, "service_revenue": 6589138 }, { "depreciation": 582623, "expenses": 6215066, "income_tax": 1129522, "marketing_expense": 1232653, "net_income": 3827238, "net_profit": 2697716, "operational_expense": 3806786, "product_revenue": 3964072, "quarter": 3, "rd_expense": 832573, "revenue": 10042304, "salaries_expense": 2811256, "service_revenue": 6078232 }, { "depreciation": 336435, "expenses": 6137152, "income_tax": 821123, "marketing_expense": 1173255, "net_income": 3743151, "net_profit": 2922028, "operational_expense": 3769494, "product_revenue": 3574082, "quarter": 4, "rd_expense": 1134043, "revenue": 9880303, "salaries_expense": 1952541, "service_revenue": 6306221 } ], "market_conditions": { "gdp_growth": [ 0.044704133062411076, 0.03908555493488201, 0.054263725442719096, 0.047090453874332444 ], "inflation_rate": [ 0.001255057619833389, 0.0039779285364756525, 0.006283954372522373, 0.004757214446722589 ], "interest_rate": [ 0.015286640213791405, 0.008282901721726754, 0.014498794316588428, 0.010338837184177638 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 89529, "billable_hours_per_employee": 85, "client_concentration": 0.31, "client_retention_rate": 0.65, "employee_utilization_rate": 0.65, "gross_billings": 19114293, "net_revenue": 17362200, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 38669 }, { "average_project_size": 57822, "billable_hours_per_employee": 145, "client_concentration": 0.37, "client_retention_rate": 0.75, "employee_utilization_rate": 0.72, "gross_billings": 22707856, "net_revenue": 17473326, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 38916 }, { "average_project_size": 75939, "billable_hours_per_employee": 91, "client_concentration": 0.23, "client_retention_rate": 0.61, "employee_utilization_rate": 0.8, "gross_billings": 20802838, "net_revenue": 17585164, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 39165 }, { "average_project_size": 161512, "billable_hours_per_employee": 88, "client_concentration": 0.31, "client_retention_rate": 0.8, "employee_utilization_rate": 0.78, "gross_billings": 21884348, "net_revenue": 17697718, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 39416 } ], "balance_sheet": [ { "assets": 20548092, "current_assets": 6179922, "current_liabilities": 4555985, "equity": 13570532, "fixed_assets": 14368170, "liabilities": 10606759, "long_term_liabilities": 6050774, "quarter": 1 }, { "assets": 21171862, "current_assets": 8054438, "current_liabilities": 6279997, "equity": 14078537, "fixed_assets": 13117424, "liabilities": 10896480, "long_term_liabilities": 4616483, "quarter": 2 }, { "assets": 21814568, "current_assets": 7926865, "current_liabilities": 5942693, "equity": 14541782, "fixed_assets": 13887703, "liabilities": 11194115, "long_term_liabilities": 5251422, "quarter": 3 }, { "assets": 22476784, "current_assets": 8825231, "current_liabilities": 6480422, "equity": 14574708, "fixed_assets": 13651553, "liabilities": 11499880, "long_term_liabilities": 5019458, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 54979, "financing_cash_flow": -13372, "investing_cash_flow": -464872, "net_cash_flow": 4283247, "operating_cash_flow": 4560728, "quarter": 1 }, { "change_in_working_capital": 36498, "financing_cash_flow": 183031, "investing_cash_flow": -307966, "net_cash_flow": 4921469, "operating_cash_flow": 4935387, "quarter": 2 }, { "change_in_working_capital": -79645, "financing_cash_flow": -37095, "investing_cash_flow": -428967, "net_cash_flow": 4851136, "operating_cash_flow": 5115986, "quarter": 3 }, { "change_in_working_capital": -25003, "financing_cash_flow": -57784, "investing_cash_flow": -434156, "net_cash_flow": 4367169, "operating_cash_flow": 4637854, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8449543636460262, "current_ratio": 1.3564403745842009, "debt_to_equity_ratio": 0.7816022982739365, "profit_margin": 0.20902875211666724, "quarter": 1, "return_on_assets": 0.17661975622846152, "return_on_equity": 0.26743233058217614 }, { "asset_turnover_ratio": 0.8253088934738003, "current_ratio": 1.2825544343412902, "debt_to_equity_ratio": 0.7739781484397136, "profit_margin": 0.21765489867241072, "quarter": 2, "return_on_assets": 0.17963252358247941, "return_on_equity": 0.27013850942040357 }, { "asset_turnover_ratio": 0.8061202037097411, "current_ratio": 1.3338843181029207, "debt_to_equity_ratio": 0.7697897685441853, "profit_margin": 0.22299075516156688, "quarter": 3, "return_on_assets": 0.1797573529762313, "return_on_equity": 0.2696594543914907 }, { "asset_turnover_ratio": 0.7873776782301241, "current_ratio": 1.361829677141396, "debt_to_equity_ratio": 0.78902987284548, "profit_margin": 0.203291972445261, "quarter": 4, "return_on_assets": 0.16006756126677196, "return_on_equity": 0.24685256130002742 } ], "income_statement": [ { "depreciation": 931529, "expenses": 12393657, "income_tax": 1339344, "marketing_expense": 1305636, "net_income": 4968543, "net_profit": 3629199, "operational_expense": 7451312, "product_revenue": 6579050, "quarter": 1, "rd_expense": 2137322, "revenue": 17362200, "salaries_expense": 4936886, "service_revenue": 10783150 }, { "depreciation": 1132232, "expenses": 12485998, "income_tax": 1184173, "marketing_expense": 1828200, "net_income": 4987328, "net_profit": 3803155, "operational_expense": 7879066, "product_revenue": 4604648, "quarter": 2, "rd_expense": 1443077, "revenue": 17473326, "salaries_expense": 5072551, "service_revenue": 12868678 }, { "depreciation": 1194657, "expenses": 12579028, "income_tax": 1084807, "marketing_expense": 2088910, "net_income": 5006136, "net_profit": 3921329, "operational_expense": 7532736, "product_revenue": 6421736, "quarter": 3, "rd_expense": 1290981, "revenue": 17585164, "salaries_expense": 4773482, "service_revenue": 11163428 }, { "depreciation": 1040050, "expenses": 12672751, "income_tax": 1427163, "marketing_expense": 1782544, "net_income": 5024967, "net_profit": 3597804, "operational_expense": 7149625, "product_revenue": 6757315, "quarter": 4, "rd_expense": 1312063, "revenue": 17697718, "salaries_expense": 4822599, "service_revenue": 10940403 } ], "market_conditions": { "gdp_growth": [ 0.051061425282093946, 0.04258123720258904, 0.047720842978188495, 0.05127049081908893 ], "inflation_rate": [ 0.008526715272663523, 0.004775294092889073, 0.002612972333047227, 0.0016031589992455322 ], "interest_rate": [ 0.02266947452891089, 0.019154418753091644, 0.02239537684308686, 0.01601780777003111 ], "year": 1994 }, "random_event": { "description": "Brown-Carroll Introduction of New Service in 1994", "impact": 0.02, "type": "Introduction of New Service" }, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 120930, "billable_hours_per_employee": 136, "client_concentration": 0.22, "client_retention_rate": 0.66, "employee_utilization_rate": 0.79, "gross_billings": 10180742, "net_revenue": 8880480, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 19778 }, { "average_project_size": 136337, "billable_hours_per_employee": 85, "client_concentration": 0.12, "client_retention_rate": 0.86, "employee_utilization_rate": 0.79, "gross_billings": 11429243, "net_revenue": 8967913, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 19973 }, { "average_project_size": 163110, "billable_hours_per_employee": 132, "client_concentration": 0.32, "client_retention_rate": 0.83, "employee_utilization_rate": 0.79, "gross_billings": 11001565, "net_revenue": 9056207, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 20170 }, { "average_project_size": 84453, "billable_hours_per_employee": 80, "client_concentration": 0.15, "client_retention_rate": 0.6, "employee_utilization_rate": 0.79, "gross_billings": 10610766, "net_revenue": 9145370, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 20368 } ], "balance_sheet": [ { "assets": 10103820, "current_assets": 4169950, "current_liabilities": 1778042, "equity": 7142153, "fixed_assets": 5933870, "liabilities": 4332528, "long_term_liabilities": 2554486, "quarter": 1 }, { "assets": 10256668, "current_assets": 4580986, "current_liabilities": 2004328, "equity": 7256843, "fixed_assets": 5675682, "liabilities": 4417469, "long_term_liabilities": 2413141, "quarter": 2 }, { "assets": 10411829, "current_assets": 3283678, "current_liabilities": 2306424, "equity": 7401431, "fixed_assets": 7128151, "liabilities": 4504075, "long_term_liabilities": 2197651, "quarter": 3 }, { "assets": 10569337, "current_assets": 4980900, "current_liabilities": 2191391, "equity": 7431852, "fixed_assets": 5588437, "liabilities": 4592379, "long_term_liabilities": 2400988, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 38894, "financing_cash_flow": -68031, "investing_cash_flow": -350782, "net_cash_flow": 1719156, "operating_cash_flow": 1796422, "quarter": 1 }, { "change_in_working_capital": 82111, "financing_cash_flow": 45673, "investing_cash_flow": -161529, "net_cash_flow": 1879653, "operating_cash_flow": 1884766, "quarter": 2 }, { "change_in_working_capital": -7551, "financing_cash_flow": 157400, "investing_cash_flow": -184003, "net_cash_flow": 1646934, "operating_cash_flow": 1857780, "quarter": 3 }, { "change_in_working_capital": 32648, "financing_cash_flow": 92772, "investing_cash_flow": -350204, "net_cash_flow": 1701462, "operating_cash_flow": 1923122, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8789230211939643, "current_ratio": 2.3452483124695593, "debt_to_equity_ratio": 0.6066137199805157, "profit_margin": 0.1543678945282237, "quarter": 1, "return_on_assets": 0.1356774962340976, "return_on_equity": 0.19193946139210402 }, { "asset_turnover_ratio": 0.8743495450959318, "current_ratio": 2.2855470761272607, "debt_to_equity_ratio": 0.6087315103826829, "profit_margin": 0.15807958886309445, "quarter": 2, "return_on_assets": 0.13821681661139856, "return_on_equity": 0.19535271742822602 }, { "asset_turnover_ratio": 0.869799820953648, "current_ratio": 1.423709604131764, "debt_to_equity_ratio": 0.6085411050917046, "profit_margin": 0.16493406124661242, "quarter": 3, "return_on_assets": 0.14345961694146148, "return_on_equity": 0.20180921770398183 }, { "asset_turnover_ratio": 0.8652737631508959, "current_ratio": 2.2729398815638104, "debt_to_equity_ratio": 0.6179319771168748, "profit_margin": 0.15908530764747628, "quarter": 4, "return_on_assets": 0.13765234281014976, "return_on_equity": 0.195764662697804 } ], "income_statement": [ { "depreciation": 425561, "expenses": 7040310, "income_tax": 469309, "marketing_expense": 843804, "net_income": 1840170, "net_profit": 1370861, "operational_expense": 4482472, "product_revenue": 2246037, "quarter": 1, "rd_expense": 1300423, "revenue": 8880480, "salaries_expense": 2412415, "service_revenue": 6634443 }, { "depreciation": 467122, "expenses": 7106262, "income_tax": 444007, "marketing_expense": 843432, "net_income": 1861651, "net_profit": 1417644, "operational_expense": 4286125, "product_revenue": 2939438, "quarter": 2, "rd_expense": 1230783, "revenue": 8967913, "salaries_expense": 2912733, "service_revenue": 6028475 }, { "depreciation": 364103, "expenses": 7172832, "income_tax": 389698, "marketing_expense": 1035168, "net_income": 1883375, "net_profit": 1493677, "operational_expense": 4652124, "product_revenue": 2392296, "quarter": 3, "rd_expense": 1014321, "revenue": 9056207, "salaries_expense": 2951134, "service_revenue": 6663911 }, { "depreciation": 468228, "expenses": 7240026, "income_tax": 450450, "marketing_expense": 760163, "net_income": 1905344, "net_profit": 1454894, "operational_expense": 4206598, "product_revenue": 3332168, "quarter": 4, "rd_expense": 1378012, "revenue": 9145370, "salaries_expense": 2382987, "service_revenue": 5813202 } ], "market_conditions": { "gdp_growth": [ 0.054300556180178615, 0.05065364938544411, 0.05419369938656562, 0.045470080939097005 ], "inflation_rate": [ 0.0036536813384512963, 0.007325909806500808, 0.0038023292308953464, 0.008774493988492948 ], "interest_rate": [ 0.015023807496106448, 0.01872845995195838, 0.011649452859871812, 0.010649716243284093 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 60316, "billable_hours_per_employee": 116, "client_concentration": 0.14, "client_retention_rate": 0.72, "employee_utilization_rate": 0.74, "gross_billings": 19841719, "net_revenue": 17218590, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 38349 }, { "average_project_size": 134869, "billable_hours_per_employee": 118, "client_concentration": 0.2, "client_retention_rate": 0.81, "employee_utilization_rate": 0.79, "gross_billings": 21392086, "net_revenue": 16961986, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 37777 }, { "average_project_size": 72471, "billable_hours_per_employee": 112, "client_concentration": 0.26, "client_retention_rate": 0.74, "employee_utilization_rate": 0.67, "gross_billings": 19710910, "net_revenue": 16709207, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 37214 }, { "average_project_size": 125428, "billable_hours_per_employee": 144, "client_concentration": 0.39, "client_retention_rate": 0.8, "employee_utilization_rate": 0.72, "gross_billings": 19947747, "net_revenue": 16460195, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 36660 } ], "balance_sheet": [ { "assets": 18772139, "current_assets": 7066855, "current_liabilities": 4174325, "equity": 13283653, "fixed_assets": 11705284, "liabilities": 8105014, "long_term_liabilities": 3930689, "quarter": 1 }, { "assets": 19071429, "current_assets": 7134857, "current_liabilities": 3635316, "equity": 13626067, "fixed_assets": 11936572, "liabilities": 8244215, "long_term_liabilities": 4608899, "quarter": 2 }, { "assets": 19375491, "current_assets": 6498316, "current_liabilities": 4313650, "equity": 13650226, "fixed_assets": 12877175, "liabilities": 8385807, "long_term_liabilities": 4072157, "quarter": 3 }, { "assets": 19684401, "current_assets": 8714485, "current_liabilities": 3500936, "equity": 13663783, "fixed_assets": 10969916, "liabilities": 8529831, "long_term_liabilities": 5028895, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 57487, "financing_cash_flow": -23571, "investing_cash_flow": -274194, "net_cash_flow": 3342427, "operating_cash_flow": 3411421, "quarter": 1 }, { "change_in_working_capital": 51977, "financing_cash_flow": 115926, "investing_cash_flow": -442523, "net_cash_flow": 3754578, "operating_cash_flow": 4066531, "quarter": 2 }, { "change_in_working_capital": 72779, "financing_cash_flow": -90668, "investing_cash_flow": -399965, "net_cash_flow": 3735854, "operating_cash_flow": 3661978, "quarter": 3 }, { "change_in_working_capital": 58164, "financing_cash_flow": -61012, "investing_cash_flow": -490016, "net_cash_flow": 3247148, "operating_cash_flow": 3711729, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9172417698377366, "current_ratio": 1.6929335880651364, "debt_to_equity_ratio": 0.6101494822245056, "profit_margin": 0.15195948100279988, "quarter": 1, "return_on_assets": 0.1393835832986321, "return_on_equity": 0.19697352829074954 }, { "asset_turnover_ratio": 0.8893925043582209, "current_ratio": 1.9626511147861698, "debt_to_equity_ratio": 0.605032618729968, "profit_margin": 0.1650073876962285, "quarter": 2, "return_on_assets": 0.14675633378075653, "return_on_equity": 0.20540431806184425 }, { "asset_turnover_ratio": 0.8623888292688944, "current_ratio": 1.5064541629478516, "debt_to_equity_ratio": 0.6143346637630761, "profit_margin": 0.1592261080971706, "quarter": 3, "return_on_assets": 0.1373148169509614, "return_on_equity": 0.19490827477874725 }, { "asset_turnover_ratio": 0.8362050234599467, "current_ratio": 2.4891871773719942, "debt_to_equity_ratio": 0.6242656956715428, "profit_margin": 0.15244126816237596, "quarter": 4, "return_on_assets": 0.12747215421998362, "return_on_equity": 0.18363969919604256 } ], "income_statement": [ { "depreciation": 794893, "expenses": 13531753, "income_tax": 1070309, "marketing_expense": 2346891, "net_income": 3686837, "net_profit": 2616528, "operational_expense": 8068662, "product_revenue": 5873501, "quarter": 1, "rd_expense": 2146342, "revenue": 17218590, "salaries_expense": 6593854, "service_revenue": 11345089 }, { "depreciation": 1267678, "expenses": 13347744, "income_tax": 815389, "marketing_expense": 2590636, "net_income": 3614242, "net_profit": 2798853, "operational_expense": 9077466, "product_revenue": 3745143, "quarter": 2, "rd_expense": 2340252, "revenue": 16961986, "salaries_expense": 4841905, "service_revenue": 13216843 }, { "depreciation": 1001436, "expenses": 13166238, "income_tax": 882427, "marketing_expense": 1697606, "net_income": 3542969, "net_profit": 2660542, "operational_expense": 6869630, "product_revenue": 4383402, "quarter": 3, "rd_expense": 1669881, "revenue": 16709207, "salaries_expense": 4931694, "service_revenue": 12325805 }, { "depreciation": 1202516, "expenses": 12987200, "income_tax": 963782, "marketing_expense": 2317649, "net_income": 3472995, "net_profit": 2509213, "operational_expense": 7666937, "product_revenue": 4309960, "quarter": 4, "rd_expense": 1309328, "revenue": 16460195, "salaries_expense": 5052907, "service_revenue": 12150235 } ], "market_conditions": { "gdp_growth": [ 0.049704298872987364, 0.04262550688283391, 0.048995981464352585, 0.04014043353554679 ], "inflation_rate": [ 0.009616118936684844, 0.011861455850806035, 0.01095206052586526, 0.007745947205168018 ], "interest_rate": [ 0.010405307636453264, 0.00932649476889465, 0.015757293822342987, 0.007171797065466349 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 66150, "billable_hours_per_employee": 158, "client_concentration": 0.19, "client_retention_rate": 0.74, "employee_utilization_rate": 0.73, "gross_billings": 19370653, "net_revenue": 15156218, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 33755 }, { "average_project_size": 143235, "billable_hours_per_employee": 135, "client_concentration": 0.23, "client_retention_rate": 0.71, "employee_utilization_rate": 0.6, "gross_billings": 16951858, "net_revenue": 15030528, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 33476 }, { "average_project_size": 55598, "billable_hours_per_employee": 117, "client_concentration": 0.16, "client_retention_rate": 0.66, "employee_utilization_rate": 0.71, "gross_billings": 18278347, "net_revenue": 14905881, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 33198 }, { "average_project_size": 86281, "billable_hours_per_employee": 105, "client_concentration": 0.32, "client_retention_rate": 0.67, "employee_utilization_rate": 0.63, "gross_billings": 16435675, "net_revenue": 14782268, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 32923 } ], "balance_sheet": [ { "assets": 15254647, "current_assets": 5348475, "current_liabilities": 3493647, "equity": 11603233, "fixed_assets": 9906172, "liabilities": 6638864, "long_term_liabilities": 3145217, "quarter": 1 }, { "assets": 15578687, "current_assets": 6225618, "current_liabilities": 3130213, "equity": 12006280, "fixed_assets": 9353069, "liabilities": 6698627, "long_term_liabilities": 3568414, "quarter": 2 }, { "assets": 15909612, "current_assets": 6152780, "current_liabilities": 2773275, "equity": 12007711, "fixed_assets": 9756832, "liabilities": 6758928, "long_term_liabilities": 3985653, "quarter": 3 }, { "assets": 16247565, "current_assets": 6107263, "current_liabilities": 2999532, "equity": 12066786, "fixed_assets": 10140302, "liabilities": 6819772, "long_term_liabilities": 3820240, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 66237, "financing_cash_flow": -15193, "investing_cash_flow": -242993, "net_cash_flow": 3345085, "operating_cash_flow": 3694385, "quarter": 1 }, { "change_in_working_capital": -36663, "financing_cash_flow": 144629, "investing_cash_flow": -292844, "net_cash_flow": 3704135, "operating_cash_flow": 3801928, "quarter": 2 }, { "change_in_working_capital": -22984, "financing_cash_flow": -86449, "investing_cash_flow": -438761, "net_cash_flow": 3282030, "operating_cash_flow": 3746928, "quarter": 3 }, { "change_in_working_capital": -316, "financing_cash_flow": 32275, "investing_cash_flow": -136969, "net_cash_flow": 3050150, "operating_cash_flow": 3307886, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9935476055263684, "current_ratio": 1.5309145428831248, "debt_to_equity_ratio": 0.5721563981348992, "profit_margin": 0.1971105192601479, "quarter": 1, "return_on_assets": 0.19583868443497907, "return_on_equity": 0.2574670352650852 }, { "asset_turnover_ratio": 0.9648135301774791, "current_ratio": 1.988879989955955, "debt_to_equity_ratio": 0.5579269349040669, "profit_margin": 0.20799136264541074, "quarter": 2, "return_on_assets": 0.20067288084034296, "return_on_equity": 0.26038206671841735 }, { "asset_turnover_ratio": 0.9369104035975233, "current_ratio": 2.2185971459736233, "debt_to_equity_ratio": 0.5628823012146111, "profit_margin": 0.1916711263158481, "quarter": 3, "return_on_assets": 0.1795786723145731, "return_on_equity": 0.23793269175115891 }, { "asset_turnover_ratio": 0.9098143629522332, "current_ratio": 2.0360719605591804, "debt_to_equity_ratio": 0.5651688858988632, "profit_margin": 0.17852422916429334, "quarter": 4, "return_on_assets": 0.16242390782865002, "return_on_equity": 0.21869891452454696 } ], "income_statement": [ { "depreciation": 706935, "expenses": 11115731, "income_tax": 1053037, "marketing_expense": 1660610, "net_income": 4040487, "net_profit": 2987450, "operational_expense": 6171708, "product_revenue": 5752115, "quarter": 1, "rd_expense": 1652114, "revenue": 15156218, "salaries_expense": 4874672, "service_revenue": 9404103 }, { "depreciation": 675708, "expenses": 11092475, "income_tax": 811833, "marketing_expense": 1431955, "net_income": 3938053, "net_profit": 3126220, "operational_expense": 5888997, "product_revenue": 5210444, "quarter": 2, "rd_expense": 1440465, "revenue": 15030528, "salaries_expense": 4072011, "service_revenue": 9820084 }, { "depreciation": 889901, "expenses": 11069267, "income_tax": 979587, "marketing_expense": 1994626, "net_income": 3836614, "net_profit": 2857027, "operational_expense": 6379830, "product_revenue": 3614843, "quarter": 3, "rd_expense": 1961470, "revenue": 14905881, "salaries_expense": 5515316, "service_revenue": 11291038 }, { "depreciation": 668893, "expenses": 11046109, "income_tax": 1097166, "marketing_expense": 1971015, "net_income": 3736159, "net_profit": 2638993, "operational_expense": 6161923, "product_revenue": 3885560, "quarter": 4, "rd_expense": 2041024, "revenue": 14782268, "salaries_expense": 4325909, "service_revenue": 10896708 } ], "market_conditions": { "gdp_growth": [ 0.04716178501099044, 0.03082099050137853, 0.037104124441977596, 0.037725296460891705 ], "inflation_rate": [ 0.013709255167628758, 0.013219150495204005, 0.011498771094288103, 0.010101579649274361 ], "interest_rate": [ 0.011858819552788492, 0.017894245372142965, 0.017421204316346566, 0.01987499515737984 ], "year": 1997 }, "random_event": { "description": "Brown-Carroll Economic Slowdown Impact in 1997", "impact": -0.08, "type": "Economic Slowdown Impact" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 154731, "billable_hours_per_employee": 126, "client_concentration": 0.4, "client_retention_rate": 0.85, "employee_utilization_rate": 0.71, "gross_billings": 6927033, "net_revenue": 5752274, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 12811 }, { "average_project_size": 161782, "billable_hours_per_employee": 153, "client_concentration": 0.4, "client_retention_rate": 0.69, "employee_utilization_rate": 0.79, "gross_billings": 6734775, "net_revenue": 5675995, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 12641 }, { "average_project_size": 189805, "billable_hours_per_employee": 153, "client_concentration": 0.28, "client_retention_rate": 0.66, "employee_utilization_rate": 0.69, "gross_billings": 7173491, "net_revenue": 5600728, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 12474 }, { "average_project_size": 66626, "billable_hours_per_employee": 131, "client_concentration": 0.33, "client_retention_rate": 0.77, "employee_utilization_rate": 0.78, "gross_billings": 6707932, "net_revenue": 5526460, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 12308 } ], "balance_sheet": [ { "assets": 6577914, "current_assets": 2555646, "current_liabilities": 1256202, "equity": 5124049, "fixed_assets": 4022268, "liabilities": 2631860, "long_term_liabilities": 1375658, "quarter": 1 }, { "assets": 6692133, "current_assets": 2699661, "current_liabilities": 1442172, "equity": 5322786, "fixed_assets": 3992472, "liabilities": 2677236, "long_term_liabilities": 1235064, "quarter": 2 }, { "assets": 6808335, "current_assets": 2486820, "current_liabilities": 1104142, "equity": 5259701, "fixed_assets": 4321515, "liabilities": 2723395, "long_term_liabilities": 1619253, "quarter": 3 }, { "assets": 6926554, "current_assets": 2889622, "current_liabilities": 1614555, "equity": 5425224, "fixed_assets": 4036932, "liabilities": 2770349, "long_term_liabilities": 1155794, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -51318, "financing_cash_flow": 3129, "investing_cash_flow": -311303, "net_cash_flow": 935083, "operating_cash_flow": 1406673, "quarter": 1 }, { "change_in_working_capital": -73531, "financing_cash_flow": -32889, "investing_cash_flow": -279914, "net_cash_flow": 1186809, "operating_cash_flow": 1581575, "quarter": 2 }, { "change_in_working_capital": 28833, "financing_cash_flow": -178468, "investing_cash_flow": -120625, "net_cash_flow": 1089574, "operating_cash_flow": 1405264, "quarter": 3 }, { "change_in_working_capital": 97226, "financing_cash_flow": -65217, "investing_cash_flow": -409679, "net_cash_flow": 1218893, "operating_cash_flow": 1553126, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8744830047945291, "current_ratio": 2.0344228077968354, "debt_to_equity_ratio": 0.5136289680289943, "profit_margin": 0.20478770656613368, "quarter": 1, "return_on_assets": 0.1790833689829329, "return_on_equity": 0.22989534253087743 }, { "asset_turnover_ratio": 0.8481593237910843, "current_ratio": 1.871941072216074, "debt_to_equity_ratio": 0.5029764487995573, "profit_margin": 0.23042462158617125, "quarter": 2, "return_on_assets": 0.19543679122934346, "return_on_equity": 0.2457151198639209 }, { "asset_turnover_ratio": 0.8226281462354599, "current_ratio": 2.252264654365109, "debt_to_equity_ratio": 0.5177851364554753, "profit_margin": 0.20975148230730006, "quarter": 3, "return_on_assets": 0.17254747306059412, "return_on_equity": 0.22335128936036477 }, { "asset_turnover_ratio": 0.7978657208187505, "current_ratio": 1.789732774665465, "debt_to_equity_ratio": 0.5106423255519035, "profit_margin": 0.22962601737821317, "quarter": 4, "return_on_assets": 0.183210727874207, "return_on_equity": 0.2339108947390928 } ], "income_statement": [ { "depreciation": 228678, "expenses": 4077939, "income_tax": 496340, "marketing_expense": 489976, "net_income": 1674335, "net_profit": 1177995, "operational_expense": 2136138, "product_revenue": 1188960, "quarter": 1, "rd_expense": 790211, "revenue": 5752274, "salaries_expense": 1440326, "service_revenue": 4563314 }, { "depreciation": 273686, "expenses": 4018269, "income_tax": 349837, "marketing_expense": 514511, "net_income": 1657726, "net_profit": 1307889, "operational_expense": 2522634, "product_revenue": 1662471, "quarter": 2, "rd_expense": 464342, "revenue": 5675995, "salaries_expense": 1220044, "service_revenue": 4013524 }, { "depreciation": 230503, "expenses": 3959473, "income_tax": 466494, "marketing_expense": 711564, "net_income": 1641255, "net_profit": 1174761, "operational_expense": 2116114, "product_revenue": 1501830, "quarter": 3, "rd_expense": 617264, "revenue": 5600728, "salaries_expense": 1675456, "service_revenue": 4098898 }, { "depreciation": 284107, "expenses": 3901538, "income_tax": 355903, "marketing_expense": 415434, "net_income": 1624922, "net_profit": 1269019, "operational_expense": 2115820, "product_revenue": 1835431, "quarter": 4, "rd_expense": 613487, "revenue": 5526460, "salaries_expense": 1283963, "service_revenue": 3691029 } ], "market_conditions": { "gdp_growth": [ 0.04820714409692843, 0.04743971895626, 0.03316278830427508, 0.03364362275431615 ], "inflation_rate": [ 0.0061951940152278374, 0.007672755693409229, 0.008918019847335801, 0.0044568245747232975 ], "interest_rate": [ 0.015326421066068952, 0.013926270387060048, 0.019502878198496096, 0.01605063984984642 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 188972, "billable_hours_per_employee": 140, "client_concentration": 0.18, "client_retention_rate": 0.83, "employee_utilization_rate": 0.61, "gross_billings": 18285145, "net_revenue": 14950172, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 33297 }, { "average_project_size": 165397, "billable_hours_per_employee": 134, "client_concentration": 0.37, "client_retention_rate": 0.76, "employee_utilization_rate": 0.7, "gross_billings": 18728754, "net_revenue": 15001434, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 33411 }, { "average_project_size": 131681, "billable_hours_per_employee": 97, "client_concentration": 0.11, "client_retention_rate": 0.86, "employee_utilization_rate": 0.72, "gross_billings": 18210553, "net_revenue": 15052872, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 33525 }, { "average_project_size": 97290, "billable_hours_per_employee": 135, "client_concentration": 0.2, "client_retention_rate": 0.65, "employee_utilization_rate": 0.72, "gross_billings": 19570725, "net_revenue": 15104486, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 33640 } ], "balance_sheet": [ { "assets": 16056804, "current_assets": 7898715, "current_liabilities": 4119486, "equity": 12165784, "fixed_assets": 8158089, "liabilities": 7577973, "long_term_liabilities": 3458487, "quarter": 1 }, { "assets": 16517532, "current_assets": 7369210, "current_liabilities": 4024259, "equity": 12809529, "fixed_assets": 9148322, "liabilities": 7777895, "long_term_liabilities": 3753636, "quarter": 2 }, { "assets": 16991480, "current_assets": 7445844, "current_liabilities": 4152032, "equity": 13123069, "fixed_assets": 9545636, "liabilities": 7983091, "long_term_liabilities": 3831059, "quarter": 3 }, { "assets": 17479027, "current_assets": 7264325, "current_liabilities": 4286146, "equity": 13265934, "fixed_assets": 10214702, "liabilities": 8193701, "long_term_liabilities": 3907555, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -19629, "financing_cash_flow": 21692, "investing_cash_flow": -388482, "net_cash_flow": 3700221, "operating_cash_flow": 4259037, "quarter": 1 }, { "change_in_working_capital": -86380, "financing_cash_flow": -176795, "investing_cash_flow": -225914, "net_cash_flow": 4068150, "operating_cash_flow": 4606100, "quarter": 2 }, { "change_in_working_capital": -44416, "financing_cash_flow": 98139, "investing_cash_flow": -394260, "net_cash_flow": 4519407, "operating_cash_flow": 4725327, "quarter": 3 }, { "change_in_working_capital": -69484, "financing_cash_flow": 106043, "investing_cash_flow": -265666, "net_cash_flow": 4084999, "operating_cash_flow": 4536843, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.931080182581789, "current_ratio": 1.9174030449429855, "debt_to_equity_ratio": 0.6228922854458044, "profit_margin": 0.2466160924436187, "quarter": 1, "return_on_assets": 0.22961935638001185, "return_on_equity": 0.3030592192003409 }, { "asset_turnover_ratio": 0.9082128007985697, "current_ratio": 1.8311967495133887, "debt_to_equity_ratio": 0.6071960179019853, "profit_margin": 0.2713001970344968, "quarter": 2, "return_on_assets": 0.24639831180590419, "return_on_equity": 0.3177237820375753 }, { "asset_turnover_ratio": 0.8859070545944203, "current_ratio": 1.7933012076978212, "debt_to_equity_ratio": 0.6083250038539003, "profit_margin": 0.2733485012029598, "quarter": 3, "return_on_assets": 0.24216136557851348, "return_on_equity": 0.3135455585884674 }, { "asset_turnover_ratio": 0.8641491314133218, "current_ratio": 1.69483843994115, "debt_to_equity_ratio": 0.6176497636728782, "profit_margin": 0.26353813032763906, "quarter": 4, "return_on_assets": 0.2277362464169201, "return_on_equity": 0.300062400431059 } ], "income_statement": [ { "depreciation": 572084, "expenses": 9737609, "income_tax": 1525610, "marketing_expense": 1152101, "net_income": 5212563, "net_profit": 3686953, "operational_expense": 6582526, "product_revenue": 3402485, "quarter": 1, "rd_expense": 1549113, "revenue": 14950172, "salaries_expense": 3609408, "service_revenue": 11547687 }, { "depreciation": 536208, "expenses": 9767113, "income_tax": 1164429, "marketing_expense": 1351451, "net_income": 5234321, "net_profit": 4069892, "operational_expense": 6640639, "product_revenue": 4629353, "quarter": 2, "rd_expense": 1120895, "revenue": 15001434, "salaries_expense": 4211823, "service_revenue": 10372081 }, { "depreciation": 610647, "expenses": 9796707, "income_tax": 1141485, "marketing_expense": 1196334, "net_income": 5256165, "net_profit": 4114680, "operational_expense": 5431514, "product_revenue": 3515653, "quarter": 3, "rd_expense": 1927488, "revenue": 15052872, "salaries_expense": 3015287, "service_revenue": 11537219 }, { "depreciation": 556235, "expenses": 9826391, "income_tax": 1297487, "marketing_expense": 1394383, "net_income": 5278095, "net_profit": 3980608, "operational_expense": 6070667, "product_revenue": 4373458, "quarter": 4, "rd_expense": 1917196, "revenue": 15104486, "salaries_expense": 3012569, "service_revenue": 10731028 } ], "market_conditions": { "gdp_growth": [ 0.026747822154401163, 0.04025032110924097, 0.026905062778329502, 0.03493276034689145 ], "inflation_rate": [ 0.006125147304257717, 0.006925797546989996, 0.0018067592170824091, 0.0032858141768077978 ], "interest_rate": [ 0.008171630107885824, 0.01646104976237107, 0.015138889922107589, 0.013110332250506562 ], "year": 1999 }, "random_event": { "description": "Brown-Carroll Industry Recognition in 1999", "impact": 0.08, "type": "Industry Recognition" }, "year": 1999 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Distressed", "founding_year": 2005, "industry": "Advertising", "location": "Sandrashire", "name": "Johnson Group", "num_employees": 893, "region": "North America", "revenue_size": "Medium", "website": "www.johnsongroup.com" }

[ { "advertising_kpis": [ { "average_project_size": 196567, "billable_hours_per_employee": 142, "client_concentration": 0.33, "client_retention_rate": 0.71, "employee_utilization_rate": 0.67, "gross_billings": 13853531, "net_revenue": 11085066, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 12413 }, { "average_project_size": 107202, "billable_hours_per_employee": 107, "client_concentration": 0.25, "client_retention_rate": 0.72, "employee_utilization_rate": 0.66, "gross_billings": 13949723, "net_revenue": 10845125, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 12145 }, { "average_project_size": 186143, "billable_hours_per_employee": 160, "client_concentration": 0.15, "client_retention_rate": 0.86, "employee_utilization_rate": 0.72, "gross_billings": 12035860, "net_revenue": 10610378, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 11882 }, { "average_project_size": 92490, "billable_hours_per_employee": 132, "client_concentration": 0.26, "client_retention_rate": 0.67, "employee_utilization_rate": 0.62, "gross_billings": 12488251, "net_revenue": 10380712, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 11625 } ], "balance_sheet": [ { "assets": 12064711, "current_assets": 5284968, "current_liabilities": 2510856, "equity": 10041197, "fixed_assets": 6779743, "liabilities": 4880676, "long_term_liabilities": 2369820, "quarter": 1 }, { "assets": 12448765, "current_assets": 5194661, "current_liabilities": 2655227, "equity": 9931534, "fixed_assets": 7254104, "liabilities": 5012484, "long_term_liabilities": 2357257, "quarter": 2 }, { "assets": 12845045, "current_assets": 4701780, "current_liabilities": 2535090, "equity": 10270233, "fixed_assets": 8143265, "liabilities": 5147852, "long_term_liabilities": 2612762, "quarter": 3 }, { "assets": 13253939, "current_assets": 5016057, "current_liabilities": 2645347, "equity": 10445762, "fixed_assets": 8237882, "liabilities": 5286875, "long_term_liabilities": 2641528, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -35955, "financing_cash_flow": 88736, "investing_cash_flow": -291042, "net_cash_flow": 3033576, "operating_cash_flow": 3385946, "quarter": 1 }, { "change_in_working_capital": 30215, "financing_cash_flow": 81304, "investing_cash_flow": -470789, "net_cash_flow": 2548742, "operating_cash_flow": 3029118, "quarter": 2 }, { "change_in_working_capital": 59615, "financing_cash_flow": 78692, "investing_cash_flow": -331120, "net_cash_flow": 3107609, "operating_cash_flow": 3155439, "quarter": 3 }, { "change_in_working_capital": -92361, "financing_cash_flow": 51478, "investing_cash_flow": -152612, "net_cash_flow": 2670179, "operating_cash_flow": 3070991, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9188007901722636, "current_ratio": 2.1048471119012797, "debt_to_equity_ratio": 0.48606515737117795, "profit_margin": 0.25774875855497836, "quarter": 1, "return_on_assets": 0.23681976302623411, "return_on_equity": 0.2845439642305594 }, { "asset_turnover_ratio": 0.8711807958460136, "current_ratio": 1.956390545893063, "debt_to_equity_ratio": 0.5047039057611845, "profit_margin": 0.2300806122566591, "quarter": 2, "return_on_assets": 0.20044181089449437, "return_on_equity": 0.251245477284778 }, { "asset_turnover_ratio": 0.826028869497927, "current_ratio": 1.8546797155130588, "debt_to_equity_ratio": 0.5012400400263558, "profit_margin": 0.24250219926189245, "quarter": 3, "return_on_assets": 0.20031381750706206, "return_on_equity": 0.2505337512790606 }, { "asset_turnover_ratio": 0.7832171251127683, "current_ratio": 1.8961811059191855, "debt_to_equity_ratio": 0.5061263122786064, "profit_margin": 0.23877918971261317, "quarter": 4, "return_on_assets": 0.1870159505034692, "return_on_equity": 0.23729221477571477 } ], "income_statement": [ { "depreciation": 528784, "expenses": 7427217, "income_tax": 800687, "marketing_expense": 991363, "net_income": 3657849, "net_profit": 2857162, "operational_expense": 4964237, "product_revenue": 2768096, "quarter": 1, "rd_expense": 989390, "revenue": 11085066, "salaries_expense": 2371779, "service_revenue": 8316970 }, { "depreciation": 533865, "expenses": 7313031, "income_tax": 1036841, "marketing_expense": 828114, "net_income": 3532094, "net_profit": 2495253, "operational_expense": 4416336, "product_revenue": 2200439, "quarter": 2, "rd_expense": 1065794, "revenue": 10845125, "salaries_expense": 2840009, "service_revenue": 8644686 }, { "depreciation": 582399, "expenses": 7200600, "income_tax": 836738, "marketing_expense": 896184, "net_income": 3409778, "net_profit": 2573040, "operational_expense": 4885484, "product_revenue": 2954050, "quarter": 3, "rd_expense": 1421752, "revenue": 10610378, "salaries_expense": 2254019, "service_revenue": 7656328 }, { "depreciation": 592293, "expenses": 7089899, "income_tax": 812115, "marketing_expense": 1042738, "net_income": 3290813, "net_profit": 2478698, "operational_expense": 3756124, "product_revenue": 2271189, "quarter": 4, "rd_expense": 852148, "revenue": 10380712, "salaries_expense": 2667915, "service_revenue": 8109523 } ], "market_conditions": { "gdp_growth": [ 0.013797160512912384, 0.012521868438557869, 0.005362169082888557, 0.02101200374260112 ], "inflation_rate": [ 0.00735627701158614, 0.01159326430314717, 0.010700029846539005, 0.014114830222083017 ], "interest_rate": [ 0.02201868573062958, 0.02516777644806655, 0.018351946107002477, 0.024477867551627265 ], "year": 2005 }, "random_event": { "description": "Johnson Group Introduction of New Service in 2005", "impact": 0, "type": "Introduction of New Service" }, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 101907, "billable_hours_per_employee": 135, "client_concentration": 0.36, "client_retention_rate": 0.88, "employee_utilization_rate": 0.76, "gross_billings": 16481538, "net_revenue": 13373119, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 14975 }, { "average_project_size": 122691, "billable_hours_per_employee": 119, "client_concentration": 0.39, "client_retention_rate": 0.6, "employee_utilization_rate": 0.69, "gross_billings": 14807735, "net_revenue": 13216177, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 14800 }, { "average_project_size": 111675, "billable_hours_per_employee": 157, "client_concentration": 0.25, "client_retention_rate": 0.87, "employee_utilization_rate": 0.72, "gross_billings": 15134917, "net_revenue": 13061078, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 14626 }, { "average_project_size": 135579, "billable_hours_per_employee": 157, "client_concentration": 0.35, "client_retention_rate": 0.81, "employee_utilization_rate": 0.65, "gross_billings": 16131724, "net_revenue": 12907799, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 14454 } ], "balance_sheet": [ { "assets": 18868539, "current_assets": 8665758, "current_liabilities": 4519444, "equity": 14194072, "fixed_assets": 10202781, "liabilities": 8327267, "long_term_liabilities": 3807823, "quarter": 1 }, { "assets": 19333644, "current_assets": 7840160, "current_liabilities": 4438829, "equity": 14778557, "fixed_assets": 11493484, "liabilities": 8438076, "long_term_liabilities": 3999247, "quarter": 2 }, { "assets": 19810213, "current_assets": 6777565, "current_liabilities": 4807379, "equity": 15122242, "fixed_assets": 13032648, "liabilities": 8550360, "long_term_liabilities": 3742981, "quarter": 3 }, { "assets": 20298530, "current_assets": 7727692, "current_liabilities": 3797622, "equity": 15338433, "fixed_assets": 12570838, "liabilities": 8664138, "long_term_liabilities": 4866516, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 28693, "financing_cash_flow": 130959, "investing_cash_flow": -159377, "net_cash_flow": 4128183, "operating_cash_flow": 4373819, "quarter": 1 }, { "change_in_working_capital": 10450, "financing_cash_flow": 118722, "investing_cash_flow": -471097, "net_cash_flow": 4424221, "operating_cash_flow": 4670716, "quarter": 2 }, { "change_in_working_capital": 40989, "financing_cash_flow": 65001, "investing_cash_flow": -439231, "net_cash_flow": 4103586, "operating_cash_flow": 4447638, "quarter": 3 }, { "change_in_working_capital": -91019, "financing_cash_flow": 123287, "investing_cash_flow": -252212, "net_cash_flow": 4071333, "operating_cash_flow": 4457917, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7087522250662862, "current_ratio": 1.9174389593056138, "debt_to_equity_ratio": 0.5866721684940023, "profit_margin": 0.2731449559373546, "quarter": 1, "return_on_assets": 0.1935920952862328, "return_on_equity": 0.2573468698763822 }, { "asset_turnover_ratio": 0.6835843775751741, "current_ratio": 1.7662676350001318, "debt_to_equity_ratio": 0.5709675173293306, "profit_margin": 0.2938057654645515, "quarter": 2, "return_on_assets": 0.20084103131308303, "return_on_equity": 0.26274479977984316 }, { "asset_turnover_ratio": 0.6593103264462629, "current_ratio": 1.409825395501374, "debt_to_equity_ratio": 0.5654161598524875, "profit_margin": 0.2957174744687996, "quarter": 3, "return_on_assets": 0.19496958462788866, "return_on_equity": 0.25541113546523064 }, { "asset_turnover_ratio": 0.6358982152894815, "current_ratio": 2.0348765622276255, "debt_to_equity_ratio": 0.5648646116588312, "profit_margin": 0.2869614718977263, "quarter": 4, "return_on_assets": 0.18247828783660688, "return_on_equity": 0.24148757568651244 } ], "income_statement": [ { "depreciation": 721019, "expenses": 8337519, "income_tax": 1382800, "marketing_expense": 1229239, "net_income": 5035600, "net_profit": 3652800, "operational_expense": 5515882, "product_revenue": 4166367, "quarter": 1, "rd_expense": 995298, "revenue": 13373119, "salaries_expense": 2705587, "service_revenue": 9206752 }, { "depreciation": 787727, "expenses": 8213813, "income_tax": 1119375, "marketing_expense": 1595591, "net_income": 5002364, "net_profit": 3882989, "operational_expense": 5161808, "product_revenue": 3396237, "quarter": 2, "rd_expense": 1247739, "revenue": 13216177, "salaries_expense": 2849467, "service_revenue": 9819940 }, { "depreciation": 585249, "expenses": 8091943, "income_tax": 1106746, "marketing_expense": 1518477, "net_income": 4969135, "net_profit": 3862389, "operational_expense": 4279924, "product_revenue": 5205488, "quarter": 3, "rd_expense": 893839, "revenue": 13061078, "salaries_expense": 2800394, "service_revenue": 7855590 }, { "depreciation": 753876, "expenses": 7971881, "income_tax": 1231877, "marketing_expense": 932127, "net_income": 4935918, "net_profit": 3704041, "operational_expense": 5028468, "product_revenue": 3176124, "quarter": 4, "rd_expense": 1494106, "revenue": 12907799, "salaries_expense": 2945060, "service_revenue": 9731675 } ], "market_conditions": { "gdp_growth": [ 0.016448135554369428, 0.005770874771981415, 0.014646103831584493, 0.007351328601970736 ], "inflation_rate": [ 0.023304639183709737, 0.015546888429137023, 0.022794078057508497, 0.017845548400311325 ], "interest_rate": [ 0.030392943442250586, 0.02773855988846159, 0.03469437547258317, 0.028218639639152637 ], "year": 2006 }, "random_event": { "description": "Johnson Group Award Nomination in 2006", "impact": -0.04, "type": "Award Nomination" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 130871, "billable_hours_per_employee": 92, "client_concentration": 0.23, "client_retention_rate": 0.83, "employee_utilization_rate": 0.73, "gross_billings": 7914828, "net_revenue": 6749861, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 7559 }, { "average_project_size": 80059, "billable_hours_per_employee": 144, "client_concentration": 0.29, "client_retention_rate": 0.61, "employee_utilization_rate": 0.71, "gross_billings": 7850757, "net_revenue": 6766199, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 7577 }, { "average_project_size": 74261, "billable_hours_per_employee": 152, "client_concentration": 0.39, "client_retention_rate": 0.77, "employee_utilization_rate": 0.7, "gross_billings": 8131508, "net_revenue": 6782577, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 7595 }, { "average_project_size": 138495, "billable_hours_per_employee": 147, "client_concentration": 0.27, "client_retention_rate": 0.67, "employee_utilization_rate": 0.67, "gross_billings": 7925163, "net_revenue": 6798995, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 7614 } ], "balance_sheet": [ { "assets": 9277771, "current_assets": 2886528, "current_liabilities": 1847326, "equity": 6151992, "fixed_assets": 6391243, "liabilities": 4187469, "long_term_liabilities": 2340143, "quarter": 1 }, { "assets": 9439760, "current_assets": 3715568, "current_liabilities": 1928653, "equity": 6260684, "fixed_assets": 5724192, "liabilities": 4243512, "long_term_liabilities": 2314859, "quarter": 2 }, { "assets": 9604576, "current_assets": 4279706, "current_liabilities": 2499780, "equity": 6336676, "fixed_assets": 5324870, "liabilities": 4300305, "long_term_liabilities": 1800525, "quarter": 3 }, { "assets": 9772271, "current_assets": 3261849, "current_liabilities": 2491606, "equity": 6447450, "fixed_assets": 6510422, "liabilities": 4357858, "long_term_liabilities": 1866252, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -34519, "financing_cash_flow": -95722, "investing_cash_flow": -220568, "net_cash_flow": 1180871, "operating_cash_flow": 1529690, "quarter": 1 }, { "change_in_working_capital": -25132, "financing_cash_flow": 10846, "investing_cash_flow": -316662, "net_cash_flow": 1157403, "operating_cash_flow": 1353338, "quarter": 2 }, { "change_in_working_capital": -67367, "financing_cash_flow": -67529, "investing_cash_flow": -247346, "net_cash_flow": 1329712, "operating_cash_flow": 1501804, "quarter": 3 }, { "change_in_working_capital": -64820, "financing_cash_flow": -133830, "investing_cash_flow": -455849, "net_cash_flow": 1086281, "operating_cash_flow": 1367765, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7275304596330304, "current_ratio": 1.5625439148260782, "debt_to_equity_ratio": 0.6806687980088401, "profit_margin": 0.15729064642960797, "quarter": 1, "return_on_assets": 0.11443373629290915, "return_on_equity": 0.17257662233630994 }, { "asset_turnover_ratio": 0.7167765917777571, "current_ratio": 1.92650933060535, "debt_to_equity_ratio": 0.6778032560020598, "profit_margin": 0.15731668548323807, "quarter": 2, "return_on_assets": 0.11276091765044874, "return_on_equity": 0.17001912251121443 }, { "asset_turnover_ratio": 0.7061818241638153, "current_ratio": 1.7120330589091841, "debt_to_equity_ratio": 0.6786373486667142, "profit_margin": 0.15221426900129553, "quarter": 3, "return_on_assets": 0.10749095014709655, "return_on_equity": 0.1629253255176689 }, { "asset_turnover_ratio": 0.6957435994151207, "current_ratio": 1.309135152186983, "debt_to_equity_ratio": 0.6759041171315792, "profit_margin": 0.15193966167058515, "quarter": 4, "return_on_assets": 0.10571104710460855, "return_on_equity": 0.1602241196131804 } ], "income_statement": [ { "depreciation": 468000, "expenses": 5320411, "income_tax": 367760, "marketing_expense": 672675, "net_income": 1429450, "net_profit": 1061690, "operational_expense": 3207135, "product_revenue": 1465092, "quarter": 1, "rd_expense": 850487, "revenue": 6749861, "salaries_expense": 1796113, "service_revenue": 5284769 }, { "depreciation": 288902, "expenses": 5338273, "income_tax": 363490, "marketing_expense": 632789, "net_income": 1427926, "net_profit": 1064436, "operational_expense": 3605912, "product_revenue": 2268451, "quarter": 2, "rd_expense": 748591, "revenue": 6766199, "salaries_expense": 2208476, "service_revenue": 4497748 }, { "depreciation": 469399, "expenses": 5356196, "income_tax": 393976, "marketing_expense": 682798, "net_income": 1426381, "net_profit": 1032405, "operational_expense": 2849013, "product_revenue": 2503558, "quarter": 3, "rd_expense": 596120, "revenue": 6782577, "salaries_expense": 2353933, "service_revenue": 4279019 }, { "depreciation": 334728, "expenses": 5374179, "income_tax": 391779, "marketing_expense": 922066, "net_income": 1424816, "net_profit": 1033037, "operational_expense": 3032282, "product_revenue": 2289848, "quarter": 4, "rd_expense": 960699, "revenue": 6798995, "salaries_expense": 2586227, "service_revenue": 4509147 } ], "market_conditions": { "gdp_growth": [ 0.021249844941592863, 0.022384238925061313, 0.011217103061535122, 0.014879667137116094 ], "inflation_rate": [ 0.019247333276174138, 0.015254616165822606, 0.016664662853584762, 0.012801361973663656 ], "interest_rate": [ 0.03076797978938497, 0.03127296733614692, 0.025815795359331525, 0.02997991944499239 ], "year": 2007 }, "random_event": { "description": "Johnson Group Technology Adoption in 2007", "impact": -0.1, "type": "Technology Adoption" }, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 105822, "billable_hours_per_employee": 125, "client_concentration": 0.14, "client_retention_rate": 0.9, "employee_utilization_rate": 0.63, "gross_billings": 17266155, "net_revenue": 14902120, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 16688 }, { "average_project_size": 179096, "billable_hours_per_employee": 113, "client_concentration": 0.35, "client_retention_rate": 0.66, "employee_utilization_rate": 0.68, "gross_billings": 17442694, "net_revenue": 14680109, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 16439 }, { "average_project_size": 147918, "billable_hours_per_employee": 135, "client_concentration": 0.14, "client_retention_rate": 0.64, "employee_utilization_rate": 0.68, "gross_billings": 16777870, "net_revenue": 14461406, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 16194 }, { "average_project_size": 99018, "billable_hours_per_employee": 81, "client_concentration": 0.36, "client_retention_rate": 0.89, "employee_utilization_rate": 0.65, "gross_billings": 18031305, "net_revenue": 14245961, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 15953 } ], "balance_sheet": [ { "assets": 21708764, "current_assets": 8739371, "current_liabilities": 4093821, "equity": 16072575, "fixed_assets": 12969393, "liabilities": 9033260, "long_term_liabilities": 4939439, "quarter": 1 }, { "assets": 22345183, "current_assets": 8823704, "current_liabilities": 5162798, "equity": 16206477, "fixed_assets": 13521479, "liabilities": 9250503, "long_term_liabilities": 4087705, "quarter": 2 }, { "assets": 23000259, "current_assets": 7641075, "current_liabilities": 5289920, "equity": 16599315, "fixed_assets": 15359184, "liabilities": 9472970, "long_term_liabilities": 4183050, "quarter": 3 }, { "assets": 23674540, "current_assets": 7131763, "current_liabilities": 4820981, "equity": 17011050, "fixed_assets": 16542777, "liabilities": 9700787, "long_term_liabilities": 4879806, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -46685, "financing_cash_flow": 177673, "investing_cash_flow": -461414, "net_cash_flow": 4063879, "operating_cash_flow": 3989589, "quarter": 1 }, { "change_in_working_capital": 1159, "financing_cash_flow": -33881, "investing_cash_flow": -142347, "net_cash_flow": 3915748, "operating_cash_flow": 4105875, "quarter": 2 }, { "change_in_working_capital": 6612, "financing_cash_flow": -93572, "investing_cash_flow": -194650, "net_cash_flow": 3255556, "operating_cash_flow": 3604627, "quarter": 3 }, { "change_in_working_capital": 56049, "financing_cash_flow": 19349, "investing_cash_flow": -148145, "net_cash_flow": 3470260, "operating_cash_flow": 3638454, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.686456400742115, "current_ratio": 2.1347711587780704, "debt_to_equity_ratio": 0.562029419679174, "profit_margin": 0.2279589078600897, "quarter": 1, "return_on_assets": 0.15648385140674062, "return_on_equity": 0.21135822977960905 }, { "asset_turnover_ratio": 0.6569697370569756, "current_ratio": 1.7090934024534759, "debt_to_equity_ratio": 0.5707904932083635, "profit_margin": 0.2119736985604126, "quarter": 2, "return_on_assets": 0.13926030500622885, "return_on_equity": 0.19200946633867436 }, { "asset_turnover_ratio": 0.6287497023403085, "current_ratio": 1.4444594625249532, "debt_to_equity_ratio": 0.5706843926993372, "profit_margin": 0.21242927554900262, "quarter": 3, "return_on_assets": 0.13356484376980277, "return_on_equity": 0.18506944413067647 }, { "asset_turnover_ratio": 0.6017418289859063, "current_ratio": 1.4793177985974224, "debt_to_equity_ratio": 0.570263857904127, "profit_margin": 0.21320407938783492, "quarter": 4, "return_on_assets": 0.12829381267809217, "return_on_equity": 0.17854847290437686 } ], "income_statement": [ { "depreciation": 592518, "expenses": 10432094, "income_tax": 1072955, "marketing_expense": 1940256, "net_income": 4470026, "net_profit": 3397071, "operational_expense": 5662819, "product_revenue": 3429021, "quarter": 1, "rd_expense": 1103766, "revenue": 14902120, "salaries_expense": 3367169, "service_revenue": 11473099 }, { "depreciation": 994078, "expenses": 10310594, "income_tax": 1257718, "marketing_expense": 1675800, "net_income": 4369515, "net_profit": 3111797, "operational_expense": 7094243, "product_revenue": 5835059, "quarter": 2, "rd_expense": 1649709, "revenue": 14680109, "salaries_expense": 3258463, "service_revenue": 8845050 }, { "depreciation": 532601, "expenses": 10190510, "income_tax": 1198870, "marketing_expense": 1271163, "net_income": 4270896, "net_profit": 3072026, "operational_expense": 6120920, "product_revenue": 4296799, "quarter": 3, "rd_expense": 1815831, "revenue": 14461406, "salaries_expense": 3428574, "service_revenue": 10164607 }, { "depreciation": 601157, "expenses": 10071824, "income_tax": 1136840, "marketing_expense": 1035879, "net_income": 4174137, "net_profit": 3037297, "operational_expense": 6358388, "product_revenue": 3760998, "quarter": 4, "rd_expense": 1816623, "revenue": 14245961, "salaries_expense": 4160083, "service_revenue": 10484963 } ], "market_conditions": { "gdp_growth": [ 0.019787721307850552, 0.02243120605405744, 0.0239688378185218, 0.01463057037386449 ], "inflation_rate": [ 0.014663531292776841, 0.015137598359522313, 0.014679547880421095, 0.010753967775211735 ], "interest_rate": [ 0.025136622194440968, 0.025750628051733844, 0.021237251529072933, 0.022223097721296596 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 65025, "billable_hours_per_employee": 109, "client_concentration": 0.31, "client_retention_rate": 0.84, "employee_utilization_rate": 0.76, "gross_billings": 20126099, "net_revenue": 16495868, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 18472 }, { "average_project_size": 62977, "billable_hours_per_employee": 112, "client_concentration": 0.13, "client_retention_rate": 0.87, "employee_utilization_rate": 0.66, "gross_billings": 19415381, "net_revenue": 16740273, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 18746 }, { "average_project_size": 93157, "billable_hours_per_employee": 123, "client_concentration": 0.31, "client_retention_rate": 0.61, "employee_utilization_rate": 0.66, "gross_billings": 20521838, "net_revenue": 16988299, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 19024 }, { "average_project_size": 114258, "billable_hours_per_employee": 157, "client_concentration": 0.33, "client_retention_rate": 0.65, "employee_utilization_rate": 0.7, "gross_billings": 22025797, "net_revenue": 17240000, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 19306 } ], "balance_sheet": [ { "assets": 24407554, "current_assets": 9360364, "current_liabilities": 8027784, "equity": 12877327, "fixed_assets": 15047190, "liabilities": 14413835, "long_term_liabilities": 6386051, "quarter": 1 }, { "assets": 25002290, "current_assets": 10683643, "current_liabilities": 6559031, "equity": 13412275, "fixed_assets": 14318647, "liabilities": 14553188, "long_term_liabilities": 7994157, "quarter": 2 }, { "assets": 25611517, "current_assets": 11775050, "current_liabilities": 6038842, "equity": 13925612, "fixed_assets": 13836467, "liabilities": 14693888, "long_term_liabilities": 8655046, "quarter": 3 }, { "assets": 26235589, "current_assets": 8578320, "current_liabilities": 7441705, "equity": 14740463, "fixed_assets": 17657269, "liabilities": 14835949, "long_term_liabilities": 7394244, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -50141, "financing_cash_flow": 89668, "investing_cash_flow": -358484, "net_cash_flow": 3530174, "operating_cash_flow": 3882396, "quarter": 1 }, { "change_in_working_capital": -62927, "financing_cash_flow": -199540, "investing_cash_flow": -152094, "net_cash_flow": 4081505, "operating_cash_flow": 4130889, "quarter": 2 }, { "change_in_working_capital": 91289, "financing_cash_flow": -133914, "investing_cash_flow": -138877, "net_cash_flow": 3595886, "operating_cash_flow": 4097984, "quarter": 3 }, { "change_in_working_capital": -34767, "financing_cash_flow": -85453, "investing_cash_flow": -219428, "net_cash_flow": 4342429, "operating_cash_flow": 4620562, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6758509271350992, "current_ratio": 1.1659959959062176, "debt_to_equity_ratio": 1.1193188617482495, "profit_margin": 0.1748078973473842, "quarter": 1, "return_on_assets": 0.11814407949276687, "return_on_equity": 0.2239290809342653 }, { "asset_turnover_ratio": 0.669549589257624, "current_ratio": 1.6288447180688732, "debt_to_equity_ratio": 1.0850648379935544, "profit_margin": 0.17700864257112175, "quarter": 2, "return_on_assets": 0.11851606392854415, "return_on_equity": 0.22092993172299255 }, { "asset_turnover_ratio": 0.6633070192601243, "current_ratio": 1.9498854250533464, "debt_to_equity_ratio": 1.0551699989917858, "profit_margin": 0.17706204723615943, "quarter": 3, "return_on_assets": 0.11744649877631223, "return_on_equity": 0.21600364852905568 }, { "asset_turnover_ratio": 0.6571226588432987, "current_ratio": 1.1527358313719773, "debt_to_equity_ratio": 1.0064778155204488, "profit_margin": 0.1937832366589327, "quarter": 4, "return_on_assets": 0.12733935571257807, "return_on_equity": 0.2266430165728173 } ], "income_statement": [ { "depreciation": 998788, "expenses": 12413757, "income_tax": 1198503, "marketing_expense": 2251241, "net_income": 4082111, "net_profit": 2883608, "operational_expense": 6448321, "product_revenue": 5584284, "quarter": 1, "rd_expense": 1654109, "revenue": 16495868, "salaries_expense": 5760289, "service_revenue": 10911584 }, { "depreciation": 1167716, "expenses": 12579508, "income_tax": 1197592, "marketing_expense": 1512140, "net_income": 4160765, "net_profit": 2963173, "operational_expense": 7359407, "product_revenue": 5321329, "quarter": 2, "rd_expense": 1650347, "revenue": 16740273, "salaries_expense": 4911701, "service_revenue": 11418944 }, { "depreciation": 1090001, "expenses": 12747473, "income_tax": 1232843, "marketing_expense": 2333681, "net_income": 4240826, "net_profit": 3007983, "operational_expense": 8706562, "product_revenue": 3781345, "quarter": 3, "rd_expense": 2054330, "revenue": 16988299, "salaries_expense": 5212975, "service_revenue": 13206954 }, { "depreciation": 1279739, "expenses": 12917680, "income_tax": 981497, "marketing_expense": 1738285, "net_income": 4322320, "net_profit": 3340823, "operational_expense": 6884129, "product_revenue": 3850508, "quarter": 4, "rd_expense": 1901419, "revenue": 17240000, "salaries_expense": 6378370, "service_revenue": 13389492 } ], "market_conditions": { "gdp_growth": [ 0.029129619193407924, 0.028841467010612895, 0.016830299849540705, 0.023834001081986078 ], "inflation_rate": [ 0.01762763555955519, 0.020373317091828894, 0.017222062300473837, 0.022707928271813404 ], "interest_rate": [ 0.02191502038267419, 0.029272845568502213, 0.027195741034203975, 0.024638345458405164 ], "year": 2009 }, "random_event": { "description": "Johnson Group Data Privacy Regulation Impact in 2009", "impact": 0.07, "type": "Data Privacy Regulation Impact" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 117959, "billable_hours_per_employee": 151, "client_concentration": 0.17, "client_retention_rate": 0.72, "employee_utilization_rate": 0.75, "gross_billings": 17715422, "net_revenue": 14657225, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 16413 }, { "average_project_size": 119573, "billable_hours_per_employee": 150, "client_concentration": 0.25, "client_retention_rate": 0.75, "employee_utilization_rate": 0.79, "gross_billings": 16209578, "net_revenue": 14590348, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 16339 }, { "average_project_size": 79591, "billable_hours_per_employee": 123, "client_concentration": 0.25, "client_retention_rate": 0.86, "employee_utilization_rate": 0.73, "gross_billings": 17811532, "net_revenue": 14523777, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 16264 }, { "average_project_size": 57787, "billable_hours_per_employee": 146, "client_concentration": 0.2, "client_retention_rate": 0.88, "employee_utilization_rate": 0.65, "gross_billings": 18608126, "net_revenue": 14457510, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 16190 } ], "balance_sheet": [ { "assets": 19754519, "current_assets": 9812099, "current_liabilities": 5118299, "equity": 15043482, "fixed_assets": 9942420, "liabilities": 8650756, "long_term_liabilities": 3532457, "quarter": 1 }, { "assets": 20219882, "current_assets": 9824644, "current_liabilities": 4342824, "equity": 15519471, "fixed_assets": 10395238, "liabilities": 8872418, "long_term_liabilities": 4529594, "quarter": 2 }, { "assets": 20696208, "current_assets": 10042702, "current_liabilities": 4525175, "equity": 15389782, "fixed_assets": 10653506, "liabilities": 9099760, "long_term_liabilities": 4574585, "quarter": 3 }, { "assets": 21183754, "current_assets": 9499166, "current_liabilities": 4668622, "equity": 15840568, "fixed_assets": 11684588, "liabilities": 9332927, "long_term_liabilities": 4664305, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 44586, "financing_cash_flow": -47213, "investing_cash_flow": -339147, "net_cash_flow": 4485465, "operating_cash_flow": 4544110, "quarter": 1 }, { "change_in_working_capital": 24745, "financing_cash_flow": 29907, "investing_cash_flow": -234470, "net_cash_flow": 4554831, "operating_cash_flow": 4920075, "quarter": 2 }, { "change_in_working_capital": 11996, "financing_cash_flow": 160263, "investing_cash_flow": -202448, "net_cash_flow": 3945655, "operating_cash_flow": 4295486, "quarter": 3 }, { "change_in_working_capital": -40730, "financing_cash_flow": -7203, "investing_cash_flow": -478069, "net_cash_flow": 4696034, "operating_cash_flow": 4787799, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7419682048446737, "current_ratio": 1.9170624850169948, "debt_to_equity_ratio": 0.5750501114037295, "profit_margin": 0.2687902382613353, "quarter": 1, "return_on_assets": 0.1994338105625351, "return_on_equity": 0.261888770166375 }, { "asset_turnover_ratio": 0.721584230808073, "current_ratio": 2.2622708173299215, "debt_to_equity_ratio": 0.5716959038101235, "profit_margin": 0.28594293981199076, "quarter": 2, "return_on_assets": 0.20633191627923447, "return_on_equity": 0.26882404690211414 }, { "asset_turnover_ratio": 0.701760293479849, "current_ratio": 2.2192958283381308, "debt_to_equity_ratio": 0.5912858284802215, "profit_margin": 0.26118095864457297, "quarter": 3, "return_on_assets": 0.18328642618976385, "return_on_equity": 0.24648393330067964 }, { "asset_turnover_ratio": 0.6824810182368999, "current_ratio": 2.034683039235132, "debt_to_equity_ratio": 0.5891788097497515, "profit_margin": 0.2759632191158782, "quarter": 4, "return_on_assets": 0.18833965877813724, "return_on_equity": 0.25186855673357167 } ], "income_statement": [ { "depreciation": 604391, "expenses": 9225398, "income_tax": 1492108, "marketing_expense": 1607506, "net_income": 5431827, "net_profit": 3939719, "operational_expense": 4964505, "product_revenue": 4959343, "quarter": 1, "rd_expense": 1425644, "revenue": 14657225, "salaries_expense": 4078995, "service_revenue": 9697882 }, { "depreciation": 748068, "expenses": 9215626, "income_tax": 1202715, "marketing_expense": 1746682, "net_income": 5374722, "net_profit": 4172007, "operational_expense": 5039835, "product_revenue": 5248635, "quarter": 2, "rd_expense": 1518268, "revenue": 14590348, "salaries_expense": 3884966, "service_revenue": 9341713 }, { "depreciation": 502152, "expenses": 9205864, "income_tax": 1524579, "marketing_expense": 1109033, "net_income": 5317913, "net_profit": 3793334, "operational_expense": 5894453, "product_revenue": 5738237, "quarter": 3, "rd_expense": 1195612, "revenue": 14523777, "salaries_expense": 2993613, "service_revenue": 8785540 }, { "depreciation": 798058, "expenses": 9196113, "income_tax": 1271656, "marketing_expense": 1826949, "net_income": 5261397, "net_profit": 3989741, "operational_expense": 5567109, "product_revenue": 4082603, "quarter": 4, "rd_expense": 1671219, "revenue": 14457510, "salaries_expense": 3402247, "service_revenue": 10374907 } ], "market_conditions": { "gdp_growth": [ 0.024119019289385472, 0.027025024702065813, 0.030552653648818942, 0.028738665019041612 ], "inflation_rate": [ 0.013032111467178698, 0.012033499521153124, 0.010873335470060074, 0.017111082349542495 ], "interest_rate": [ 0.023311586683227827, 0.027624963823344704, 0.025076598420447193, 0.028419948995387613 ], "year": 2010 }, "random_event": { "description": "Johnson Group Introduction of New Service in 2010", "impact": 0, "type": "Introduction of New Service" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 60775, "billable_hours_per_employee": 119, "client_concentration": 0.33, "client_retention_rate": 0.84, "employee_utilization_rate": 0.63, "gross_billings": 18712437, "net_revenue": 15051797, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 16855 }, { "average_project_size": 55328, "billable_hours_per_employee": 103, "client_concentration": 0.24, "client_retention_rate": 0.77, "employee_utilization_rate": 0.79, "gross_billings": 18553799, "net_revenue": 15039404, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 16841 }, { "average_project_size": 170261, "billable_hours_per_employee": 147, "client_concentration": 0.18, "client_retention_rate": 0.83, "employee_utilization_rate": 0.68, "gross_billings": 19028322, "net_revenue": 15027022, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 16828 }, { "average_project_size": 83673, "billable_hours_per_employee": 102, "client_concentration": 0.17, "client_retention_rate": 0.74, "employee_utilization_rate": 0.68, "gross_billings": 18522785, "net_revenue": 15014651, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 16814 } ], "balance_sheet": [ { "assets": 18979736, "current_assets": 8721343, "current_liabilities": 4329203, "equity": 12289697, "fixed_assets": 10258393, "liabilities": 10134943, "long_term_liabilities": 5805740, "quarter": 1 }, { "assets": 19625826, "current_assets": 7224378, "current_liabilities": 6228499, "equity": 12623038, "fixed_assets": 12401448, "liabilities": 10396456, "long_term_liabilities": 4167957, "quarter": 2 }, { "assets": 20293909, "current_assets": 8239238, "current_liabilities": 4546967, "equity": 12986597, "fixed_assets": 12054671, "liabilities": 10664717, "long_term_liabilities": 6117750, "quarter": 3 }, { "assets": 20984735, "current_assets": 7807524, "current_liabilities": 4920071, "equity": 13427238, "fixed_assets": 13177211, "liabilities": 10939901, "long_term_liabilities": 6019830, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -46892, "financing_cash_flow": 90306, "investing_cash_flow": -304154, "net_cash_flow": 4049808, "operating_cash_flow": 4404785, "quarter": 1 }, { "change_in_working_capital": -60283, "financing_cash_flow": -146338, "investing_cash_flow": -451981, "net_cash_flow": 3804517, "operating_cash_flow": 4364561, "quarter": 2 }, { "change_in_working_capital": -12082, "financing_cash_flow": -1314, "investing_cash_flow": -218068, "net_cash_flow": 3610784, "operating_cash_flow": 3992701, "quarter": 3 }, { "change_in_working_capital": -74380, "financing_cash_flow": 175148, "investing_cash_flow": -273037, "net_cash_flow": 4107199, "operating_cash_flow": 4274913, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7930456461565113, "current_ratio": 2.0145377798176707, "debt_to_equity_ratio": 0.8246698840500298, "profit_margin": 0.22886994821947174, "quarter": 1, "return_on_assets": 0.18150431597151825, "return_on_equity": 0.2803082940124561 }, { "asset_turnover_ratio": 0.7663068041059775, "current_ratio": 1.159890689554578, "debt_to_equity_ratio": 0.8236096571997961, "profit_margin": 0.22565176120011138, "quarter": 2, "return_on_assets": 0.17291847996614257, "return_on_equity": 0.26884716658541313 }, { "asset_turnover_ratio": 0.7404695665088475, "current_ratio": 1.8120294253290161, "debt_to_equity_ratio": 0.821209513161916, "profit_margin": 0.22342450819596857, "quarter": 3, "return_on_assets": 0.16543904873132131, "return_on_equity": 0.25852846592529205 }, { "asset_turnover_ratio": 0.7155034838419451, "current_ratio": 1.5868722219659026, "debt_to_equity_ratio": 0.8147543821000268, "profit_margin": 0.22527356779721353, "quarter": 4, "return_on_assets": 0.1611840225764109, "return_on_equity": 0.251906162682154 } ], "income_statement": [ { "depreciation": 959881, "expenses": 10483330, "income_tax": 1123563, "marketing_expense": 1090677, "net_income": 4568467, "net_profit": 3444904, "operational_expense": 6894763, "product_revenue": 4042265, "quarter": 1, "rd_expense": 1752283, "revenue": 15051797, "salaries_expense": 4117453, "service_revenue": 11009532 }, { "depreciation": 970893, "expenses": 10489864, "income_tax": 1155872, "marketing_expense": 1251084, "net_income": 4549540, "net_profit": 3393668, "operational_expense": 5397375, "product_revenue": 5535019, "quarter": 2, "rd_expense": 2012680, "revenue": 15039404, "salaries_expense": 3804812, "service_revenue": 9504385 }, { "depreciation": 635296, "expenses": 10496403, "income_tax": 1173214, "marketing_expense": 1300100, "net_income": 4530619, "net_profit": 3357405, "operational_expense": 5249899, "product_revenue": 5962744, "quarter": 3, "rd_expense": 1226197, "revenue": 15027022, "salaries_expense": 4354322, "service_revenue": 9064278 }, { "depreciation": 892509, "expenses": 10502945, "income_tax": 1129302, "marketing_expense": 1936270, "net_income": 4511706, "net_profit": 3382404, "operational_expense": 6154559, "product_revenue": 5424982, "quarter": 4, "rd_expense": 1581206, "revenue": 15014651, "salaries_expense": 4793691, "service_revenue": 9589669 } ], "market_conditions": { "gdp_growth": [ 0.010617947109392876, 0.018858939651911214, 0.018155994091529497, 0.011442754333187682 ], "inflation_rate": [ 0.015809614584444603, 0.016397103672641064, 0.018669942746750115, 0.012404322937442624 ], "interest_rate": [ 0.036631258752916784, 0.03466840797303644, 0.03104401770954559, 0.034901391585720656 ], "year": 2011 }, "random_event": { "description": "Johnson Group Senior Leadership Change in 2011", "impact": 0.01, "type": "Senior Leadership Change" }, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 162376, "billable_hours_per_employee": 155, "client_concentration": 0.19, "client_retention_rate": 0.68, "employee_utilization_rate": 0.66, "gross_billings": 21901004, "net_revenue": 16864486, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 18885 }, { "average_project_size": 187036, "billable_hours_per_employee": 95, "client_concentration": 0.27, "client_retention_rate": 0.87, "employee_utilization_rate": 0.79, "gross_billings": 19191956, "net_revenue": 16552971, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 18536 }, { "average_project_size": 188717, "billable_hours_per_employee": 158, "client_concentration": 0.28, "client_retention_rate": 0.62, "employee_utilization_rate": 0.72, "gross_billings": 19822276, "net_revenue": 16247211, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 18194 }, { "average_project_size": 74173, "billable_hours_per_employee": 109, "client_concentration": 0.23, "client_retention_rate": 0.67, "employee_utilization_rate": 0.61, "gross_billings": 19542806, "net_revenue": 15947099, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 17858 } ], "balance_sheet": [ { "assets": 19928045, "current_assets": 7127351, "current_liabilities": 5757562, "equity": 14123898, "fixed_assets": 12800694, "liabilities": 10432693, "long_term_liabilities": 4675131, "quarter": 1 }, { "assets": 20341011, "current_assets": 8004829, "current_liabilities": 5551921, "equity": 14410136, "fixed_assets": 12336182, "liabilities": 10617592, "long_term_liabilities": 5065671, "quarter": 2 }, { "assets": 20762536, "current_assets": 9957917, "current_liabilities": 6422658, "equity": 14623111, "fixed_assets": 10804619, "liabilities": 10805767, "long_term_liabilities": 4383109, "quarter": 3 }, { "assets": 21192796, "current_assets": 8930371, "current_liabilities": 6041326, "equity": 14784986, "fixed_assets": 12262425, "liabilities": 10997278, "long_term_liabilities": 4955952, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 70482, "financing_cash_flow": -125993, "investing_cash_flow": -357539, "net_cash_flow": 5185257, "operating_cash_flow": 5552360, "quarter": 1 }, { "change_in_working_capital": 74760, "financing_cash_flow": -46523, "investing_cash_flow": -457010, "net_cash_flow": 5514376, "operating_cash_flow": 5616685, "quarter": 2 }, { "change_in_working_capital": -10101, "financing_cash_flow": -26591, "investing_cash_flow": -193336, "net_cash_flow": 5132858, "operating_cash_flow": 5516876, "quarter": 3 }, { "change_in_working_capital": 36966, "financing_cash_flow": 20473, "investing_cash_flow": -426907, "net_cash_flow": 5089663, "operating_cash_flow": 5372693, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8462689641658276, "current_ratio": 1.2379112895353972, "debt_to_equity_ratio": 0.7386553627051116, "profit_margin": 0.27445520723252403, "quarter": 1, "return_on_assets": 0.23226292393458567, "return_on_equity": 0.3277102397652546 }, { "asset_turnover_ratio": 0.8137732682018608, "current_ratio": 1.441812482562342, "debt_to_equity_ratio": 0.7368141424897031, "profit_margin": 0.2831344898749596, "quarter": 2, "return_on_assets": 0.23040727916621254, "return_on_equity": 0.3252375272516512 }, { "asset_turnover_ratio": 0.7825253620270665, "current_ratio": 1.5504355050510241, "debt_to_equity_ratio": 0.7389513079672307, "profit_margin": 0.28720880155984924, "quarter": 3, "return_on_assets": 0.22474817141798092, "return_on_equity": 0.3191073363253551 }, { "asset_turnover_ratio": 0.7524773512659679, "current_ratio": 1.4782137232786312, "debt_to_equity_ratio": 0.7438138933645253, "profit_margin": 0.28779328453407105, "quarter": 4, "return_on_assets": 0.21655792845833083, "return_on_equity": 0.31041409170086465 } ], "income_statement": [ { "depreciation": 923814, "expenses": 10345197, "income_tax": 1890743, "marketing_expense": 1575207, "net_income": 6519289, "net_profit": 4628546, "operational_expense": 6055181, "product_revenue": 4016287, "quarter": 1, "rd_expense": 1268366, "revenue": 16864486, "salaries_expense": 4508582, "service_revenue": 12848199 }, { "depreciation": 929968, "expenses": 10152513, "income_tax": 1713741, "marketing_expense": 1654678, "net_income": 6400458, "net_profit": 4686717, "operational_expense": 7016514, "product_revenue": 3929941, "quarter": 2, "rd_expense": 1170164, "revenue": 16552971, "salaries_expense": 4538332, "service_revenue": 12623030 }, { "depreciation": 850534, "expenses": 9963419, "income_tax": 1617450, "marketing_expense": 1267935, "net_income": 6283792, "net_profit": 4666342, "operational_expense": 5059802, "product_revenue": 3823436, "quarter": 3, "rd_expense": 1570208, "revenue": 16247211, "salaries_expense": 4791557, "service_revenue": 12423775 }, { "depreciation": 783225, "expenses": 9777847, "income_tax": 1579784, "marketing_expense": 1898785, "net_income": 6169252, "net_profit": 4589468, "operational_expense": 5483669, "product_revenue": 5987320, "quarter": 4, "rd_expense": 1252135, "revenue": 15947099, "salaries_expense": 3192265, "service_revenue": 9959779 } ], "market_conditions": { "gdp_growth": [ 0.0294679637684888, 0.012595559976893468, 0.018635723597618253, 0.012806354487446018 ], "inflation_rate": [ 0.007599051145293205, 0.009970294546704967, 0.012123801438709024, 0.014400894488224413 ], "interest_rate": [ 0.033450337186365545, 0.03196105697526605, 0.0368961959269013, 0.03552773591247237 ], "year": 2012 }, "random_event": { "description": "Johnson Group Senior Leadership Change in 2012", "impact": -0.05, "type": "Senior Leadership Change" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 154672, "billable_hours_per_employee": 151, "client_concentration": 0.14, "client_retention_rate": 0.65, "employee_utilization_rate": 0.74, "gross_billings": 5885562, "net_revenue": 5322682, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 5960 }, { "average_project_size": 50480, "billable_hours_per_employee": 157, "client_concentration": 0.2, "client_retention_rate": 0.82, "employee_utilization_rate": 0.69, "gross_billings": 6778938, "net_revenue": 5343830, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 5984 }, { "average_project_size": 85105, "billable_hours_per_employee": 118, "client_concentration": 0.25, "client_retention_rate": 0.77, "employee_utilization_rate": 0.7, "gross_billings": 5997193, "net_revenue": 5365064, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 6008 }, { "average_project_size": 139647, "billable_hours_per_employee": 107, "client_concentration": 0.29, "client_retention_rate": 0.64, "employee_utilization_rate": 0.79, "gross_billings": 6577716, "net_revenue": 5386381, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 6032 } ], "balance_sheet": [ { "assets": 6560382, "current_assets": 2475529, "current_liabilities": 1815890, "equity": 4731286, "fixed_assets": 4084853, "liabilities": 3314100, "long_term_liabilities": 1498210, "quarter": 1 }, { "assets": 6749420, "current_assets": 3334540, "current_liabilities": 1612099, "equity": 4817590, "fixed_assets": 3414880, "liabilities": 3373260, "long_term_liabilities": 1761161, "quarter": 2 }, { "assets": 6943906, "current_assets": 2100993, "current_liabilities": 1383296, "equity": 4814493, "fixed_assets": 4842913, "liabilities": 3433476, "long_term_liabilities": 2050180, "quarter": 3 }, { "assets": 7143995, "current_assets": 3117631, "current_liabilities": 1535222, "equity": 5082988, "fixed_assets": 4026364, "liabilities": 3494766, "long_term_liabilities": 1959544, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 34183, "financing_cash_flow": -165295, "investing_cash_flow": -193575, "net_cash_flow": 1305654, "operating_cash_flow": 1789953, "quarter": 1 }, { "change_in_working_capital": -77442, "financing_cash_flow": 187753, "investing_cash_flow": -135462, "net_cash_flow": 1668089, "operating_cash_flow": 1689721, "quarter": 2 }, { "change_in_working_capital": -71241, "financing_cash_flow": -114971, "investing_cash_flow": -202676, "net_cash_flow": 1014883, "operating_cash_flow": 1533486, "quarter": 3 }, { "change_in_working_capital": -97438, "financing_cash_flow": -35902, "investing_cash_flow": -220767, "net_cash_flow": 1530593, "operating_cash_flow": 1657833, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8113372056688163, "current_ratio": 1.3632593383960483, "debt_to_equity_ratio": 0.7004649475850752, "profit_margin": 0.27899543876564487, "quarter": 1, "return_on_assets": 0.2263593796824636, "return_on_equity": 0.31386899883033914 }, { "asset_turnover_ratio": 0.7917465500739322, "current_ratio": 2.0684461686286015, "debt_to_equity_ratio": 0.700196571314703, "profit_margin": 0.269737248378036, "quarter": 2, "return_on_assets": 0.21356353582974538, "return_on_equity": 0.29920146795389396 }, { "asset_turnover_ratio": 0.7726291225716477, "current_ratio": 1.5188311106227446, "debt_to_equity_ratio": 0.7131542199770567, "profit_margin": 0.2430656931585532, "quarter": 3, "return_on_assets": 0.18779963323236232, "return_on_equity": 0.27086195784270534 }, { "asset_turnover_ratio": 0.7539732320641321, "current_ratio": 2.030736271366617, "debt_to_equity_ratio": 0.6875416585677558, "profit_margin": 0.266182247412502, "quarter": 4, "return_on_assets": 0.20069428939969863, "return_on_equity": 0.28207011309096147 } ], "income_statement": [ { "depreciation": 304949, "expenses": 3446786, "income_tax": 390892, "marketing_expense": 546994, "net_income": 1875896, "net_profit": 1485004, "operational_expense": 2212165, "product_revenue": 1742152, "quarter": 1, "rd_expense": 541944, "revenue": 5322682, "salaries_expense": 1178696, "service_revenue": 3580530 }, { "depreciation": 248291, "expenses": 3487226, "income_tax": 415174, "marketing_expense": 682600, "net_income": 1856604, "net_profit": 1441430, "operational_expense": 2232076, "product_revenue": 1909099, "quarter": 2, "rd_expense": 451917, "revenue": 5343830, "salaries_expense": 1556882, "service_revenue": 3434731 }, { "depreciation": 229423, "expenses": 3528142, "income_tax": 532859, "marketing_expense": 667988, "net_income": 1836922, "net_profit": 1304063, "operational_expense": 2280123, "product_revenue": 1983334, "quarter": 3, "rd_expense": 645888, "revenue": 5365064, "salaries_expense": 1223458, "service_revenue": 3381730 }, { "depreciation": 224074, "expenses": 3569538, "income_tax": 383084, "marketing_expense": 484822, "net_income": 1816843, "net_profit": 1433759, "operational_expense": 2276821, "product_revenue": 1272285, "quarter": 4, "rd_expense": 362313, "revenue": 5386381, "salaries_expense": 1350350, "service_revenue": 4114096 } ], "market_conditions": { "gdp_growth": [ 0.008735473232297413, 0.02171759442425667, 0.02018331566855315, 0.005596794845213698 ], "inflation_rate": [ 0.017368549109942302, 0.020165060604641228, 0.015685189438073174, 0.017663490634657733 ], "interest_rate": [ 0.022344034425477895, 0.024882377458661283, 0.02353086771589013, 0.017616318154217783 ], "year": 2013 }, "random_event": null, "year": 2013 } ]

{ "advertising_type": "Branding Services", "financial_health": "Poor", "founding_year": 2008, "industry": "Advertising", "location": "Wilsonville", "name": "Black-Adkins", "num_employees": 383, "region": "Asia-Pacific", "revenue_size": "Small", "website": "www.black-adkins.com" }

[ { "advertising_kpis": [ { "average_project_size": 53297, "billable_hours_per_employee": 139, "client_concentration": 0.2, "client_retention_rate": 0.76, "employee_utilization_rate": 0.64, "gross_billings": 1948657, "net_revenue": 1646838, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 4300 }, { "average_project_size": 76680, "billable_hours_per_employee": 99, "client_concentration": 0.33, "client_retention_rate": 0.73, "employee_utilization_rate": 0.69, "gross_billings": 1990482, "net_revenue": 1622478, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 4236 }, { "average_project_size": 119161, "billable_hours_per_employee": 98, "client_concentration": 0.27, "client_retention_rate": 0.66, "employee_utilization_rate": 0.69, "gross_billings": 1987046, "net_revenue": 1598478, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 4174 }, { "average_project_size": 68472, "billable_hours_per_employee": 119, "client_concentration": 0.25, "client_retention_rate": 0.6, "employee_utilization_rate": 0.7, "gross_billings": 1964289, "net_revenue": 1574834, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 4112 } ], "balance_sheet": [ { "assets": 1732375, "current_assets": 739528, "current_liabilities": 432481, "equity": 1127272, "fixed_assets": 992847, "liabilities": 906490, "long_term_liabilities": 474009, "quarter": 1 }, { "assets": 1755188, "current_assets": 591221, "current_liabilities": 452300, "equity": 1143106, "fixed_assets": 1163967, "liabilities": 922283, "long_term_liabilities": 469983, "quarter": 2 }, { "assets": 1778301, "current_assets": 763235, "current_liabilities": 545940, "equity": 1140710, "fixed_assets": 1015066, "liabilities": 938350, "long_term_liabilities": 392410, "quarter": 3 }, { "assets": 1801719, "current_assets": 608548, "current_liabilities": 557461, "equity": 1170250, "fixed_assets": 1193171, "liabilities": 954698, "long_term_liabilities": 397237, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -27364, "financing_cash_flow": 162357, "investing_cash_flow": -420419, "net_cash_flow": 216421, "operating_cash_flow": 373087, "quarter": 1 }, { "change_in_working_capital": -90101, "financing_cash_flow": 32316, "investing_cash_flow": -434819, "net_cash_flow": 90815, "operating_cash_flow": 378034, "quarter": 2 }, { "change_in_working_capital": -75437, "financing_cash_flow": 93326, "investing_cash_flow": -159738, "net_cash_flow": 69937, "operating_cash_flow": 380957, "quarter": 3 }, { "change_in_working_capital": -79271, "financing_cash_flow": -186765, "investing_cash_flow": -106310, "net_cash_flow": 101433, "operating_cash_flow": 427519, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9506244317771845, "current_ratio": 1.7099664493931526, "debt_to_equity_ratio": 0.8041448736418539, "profit_margin": 0.183009500630906, "quarter": 1, "return_on_assets": 0.17397330254708132, "return_on_equity": 0.26735960797394065 }, { "asset_turnover_ratio": 0.9243898659288919, "current_ratio": 1.307143488834844, "debt_to_equity_ratio": 0.8068219395226689, "profit_margin": 0.19118964941281177, "quarter": 2, "return_on_assets": 0.1767337743877009, "return_on_equity": 0.2713667848825918 }, { "asset_turnover_ratio": 0.8988793235790792, "current_ratio": 1.398019928929919, "debt_to_equity_ratio": 0.822601712968239, "profit_margin": 0.18815335587978063, "quarter": 3, "return_on_assets": 0.16912716126235097, "return_on_equity": 0.2636594752391055 }, { "asset_turnover_ratio": 0.8740730380264625, "current_ratio": 1.0916422852899126, "debt_to_equity_ratio": 0.8158068788720358, "profit_margin": 0.20524639422313717, "quarter": 4, "return_on_assets": 0.1794003393425945, "return_on_equity": 0.2762050843836787 } ], "income_statement": [ { "depreciation": 71700, "expenses": 1229092, "income_tax": 116359, "marketing_expense": 178798, "net_income": 417746, "net_profit": 301387, "operational_expense": 738684, "product_revenue": 574160, "quarter": 1, "rd_expense": 142384, "revenue": 1646838, "salaries_expense": 604850, "service_revenue": 1072678 }, { "depreciation": 67833, "expenses": 1203555, "income_tax": 108722, "marketing_expense": 221468, "net_income": 418923, "net_profit": 310201, "operational_expense": 694354, "product_revenue": 547816, "quarter": 2, "rd_expense": 136463, "revenue": 1622478, "salaries_expense": 413974, "service_revenue": 1074662 }, { "depreciation": 80198, "expenses": 1178548, "income_tax": 119171, "marketing_expense": 154966, "net_income": 419930, "net_profit": 300759, "operational_expense": 779941, "product_revenue": 478129, "quarter": 3, "rd_expense": 128870, "revenue": 1598478, "salaries_expense": 532393, "service_revenue": 1120349 }, { "depreciation": 104290, "expenses": 1154062, "income_tax": 97543, "marketing_expense": 220365, "net_income": 420772, "net_profit": 323229, "operational_expense": 746081, "product_revenue": 494515, "quarter": 4, "rd_expense": 218970, "revenue": 1574834, "salaries_expense": 567637, "service_revenue": 1080319 } ], "market_conditions": { "gdp_growth": [ 0.049928709505971114, 0.05281287549659901, 0.05041934358943531, 0.0594614433663474 ], "inflation_rate": [ 0.012860499010038978, 0.00880837915766661, 0.006905776496011944, 0.008208633690862069 ], "interest_rate": [ 0.020878620394280942, 0.012393805111894182, 0.016864703239978403, 0.01253280483986296 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 123758, "billable_hours_per_employee": 115, "client_concentration": 0.4, "client_retention_rate": 0.73, "employee_utilization_rate": 0.64, "gross_billings": 912846, "net_revenue": 814366, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 2126 }, { "average_project_size": 157860, "billable_hours_per_employee": 160, "client_concentration": 0.29, "client_retention_rate": 0.66, "employee_utilization_rate": 0.65, "gross_billings": 1016597, "net_revenue": 817470, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 2134 }, { "average_project_size": 115272, "billable_hours_per_employee": 86, "client_concentration": 0.25, "client_retention_rate": 0.84, "employee_utilization_rate": 0.7, "gross_billings": 1042416, "net_revenue": 820587, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 2143 }, { "average_project_size": 138612, "billable_hours_per_employee": 153, "client_concentration": 0.33, "client_retention_rate": 0.77, "employee_utilization_rate": 0.62, "gross_billings": 972324, "net_revenue": 823715, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 2151 } ], "balance_sheet": [ { "assets": 918401, "current_assets": 280312, "current_liabilities": 270254, "equity": 663813, "fixed_assets": 638089, "liabilities": 478245, "long_term_liabilities": 207991, "quarter": 1 }, { "assets": 944976, "current_assets": 349778, "current_liabilities": 289770, "equity": 681658, "fixed_assets": 595198, "liabilities": 486368, "long_term_liabilities": 196598, "quarter": 2 }, { "assets": 972320, "current_assets": 307553, "current_liabilities": 204891, "equity": 702961, "fixed_assets": 664767, "liabilities": 494629, "long_term_liabilities": 289738, "quarter": 3 }, { "assets": 1000456, "current_assets": 436409, "current_liabilities": 250972, "equity": 731653, "fixed_assets": 564047, "liabilities": 503031, "long_term_liabilities": 252059, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -94482, "financing_cash_flow": 71476, "investing_cash_flow": -207053, "net_cash_flow": -352108, "operating_cash_flow": 270369, "quarter": 1 }, { "change_in_working_capital": 5501, "financing_cash_flow": -52337, "investing_cash_flow": -472262, "net_cash_flow": -264702, "operating_cash_flow": 251473, "quarter": 2 }, { "change_in_working_capital": 22560, "financing_cash_flow": 150676, "investing_cash_flow": -270940, "net_cash_flow": -166270, "operating_cash_flow": 261467, "quarter": 3 }, { "change_in_working_capital": 12816, "financing_cash_flow": 26733, "investing_cash_flow": -303707, "net_cash_flow": 288394, "operating_cash_flow": 279333, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.886721595468646, "current_ratio": 1.0372168404537954, "debt_to_equity_ratio": 0.7204513921842447, "profit_margin": 0.27463941274562054, "quarter": 1, "return_on_assets": 0.24352869824836862, "return_on_equity": 0.33692771910161445 }, { "asset_turnover_ratio": 0.8650695890689287, "current_ratio": 1.207088380439659, "debt_to_equity_ratio": 0.713507359995775, "profit_margin": 0.27285404968989685, "quarter": 2, "return_on_assets": 0.23603774064103214, "return_on_equity": 0.3272168741509672 }, { "asset_turnover_ratio": 0.8439474658548626, "current_ratio": 1.5010566593945074, "debt_to_equity_ratio": 0.7036364748542238, "profit_margin": 0.2745229939055822, "quarter": 3, "return_on_assets": 0.231682985025506, "return_on_equity": 0.3204587452219967 }, { "asset_turnover_ratio": 0.8233395571619342, "current_ratio": 1.7388752530162728, "debt_to_equity_ratio": 0.6875267374014731, "profit_margin": 0.2843556327127708, "quarter": 4, "return_on_assets": 0.23412124071423432, "return_on_equity": 0.3201353647152407 } ], "income_statement": [ { "depreciation": 46712, "expenses": 506710, "income_tax": 83999, "marketing_expense": 64412, "net_income": 307656, "net_profit": 223657, "operational_expense": 326016, "product_revenue": 316718, "quarter": 1, "rd_expense": 81862, "revenue": 814366, "salaries_expense": 222105, "service_revenue": 497648 }, { "depreciation": 28423, "expenses": 506390, "income_tax": 88030, "marketing_expense": 80849, "net_income": 311080, "net_profit": 223050, "operational_expense": 279565, "product_revenue": 256926, "quarter": 2, "rd_expense": 51911, "revenue": 817470, "salaries_expense": 187326, "service_revenue": 560544 }, { "depreciation": 36197, "expenses": 506070, "income_tax": 89247, "marketing_expense": 59773, "net_income": 314517, "net_profit": 225270, "operational_expense": 267803, "product_revenue": 272069, "quarter": 3, "rd_expense": 76405, "revenue": 820587, "salaries_expense": 243172, "service_revenue": 548518 }, { "depreciation": 45105, "expenses": 505751, "income_tax": 83736, "marketing_expense": 79402, "net_income": 317964, "net_profit": 234228, "operational_expense": 296483, "product_revenue": 187021, "quarter": 4, "rd_expense": 91506, "revenue": 823715, "salaries_expense": 241769, "service_revenue": 636694 } ], "market_conditions": { "gdp_growth": [ 0.04045694591534507, 0.05531082841647515, 0.04030911100556745, 0.04682830917781615 ], "inflation_rate": [ 0.0069292764626058476, 0.01009330878700862, 0.011162926973019165, 0.007517708477870629 ], "interest_rate": [ 0.016615553069879913, 0.022500401435001455, 0.015155863338268774, 0.021387556416684345 ], "year": 2009 }, "random_event": { "description": "Black-Adkins Data Privacy Regulation Impact in 2009", "impact": 0.06, "type": "Data Privacy Regulation Impact" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 80578, "billable_hours_per_employee": 155, "client_concentration": 0.12, "client_retention_rate": 0.69, "employee_utilization_rate": 0.7, "gross_billings": 2144921, "net_revenue": 1808253, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 4721 }, { "average_project_size": 187345, "billable_hours_per_employee": 94, "client_concentration": 0.37, "client_retention_rate": 0.85, "employee_utilization_rate": 0.74, "gross_billings": 2114907, "net_revenue": 1809320, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 4724 }, { "average_project_size": 106702, "billable_hours_per_employee": 87, "client_concentration": 0.18, "client_retention_rate": 0.88, "employee_utilization_rate": 0.64, "gross_billings": 2287776, "net_revenue": 1810387, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 4727 }, { "average_project_size": 80281, "billable_hours_per_employee": 145, "client_concentration": 0.28, "client_retention_rate": 0.64, "employee_utilization_rate": 0.67, "gross_billings": 2054112, "net_revenue": 1811456, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 4730 } ], "balance_sheet": [ { "assets": 1850242, "current_assets": 787312, "current_liabilities": 428826, "equity": 1402773, "fixed_assets": 1062930, "liabilities": 857570, "long_term_liabilities": 428744, "quarter": 1 }, { "assets": 1876995, "current_assets": 733680, "current_liabilities": 483332, "equity": 1390570, "fixed_assets": 1143315, "liabilities": 872749, "long_term_liabilities": 389417, "quarter": 2 }, { "assets": 1904135, "current_assets": 746504, "current_liabilities": 414107, "equity": 1415239, "fixed_assets": 1157631, "liabilities": 888197, "long_term_liabilities": 474090, "quarter": 3 }, { "assets": 1931667, "current_assets": 762684, "current_liabilities": 440616, "equity": 1379068, "fixed_assets": 1168983, "liabilities": 903917, "long_term_liabilities": 463301, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -7290, "financing_cash_flow": -174230, "investing_cash_flow": -236616, "net_cash_flow": 89652, "operating_cash_flow": 500823, "quarter": 1 }, { "change_in_working_capital": -91082, "financing_cash_flow": -22226, "investing_cash_flow": -113852, "net_cash_flow": -172885, "operating_cash_flow": 460825, "quarter": 2 }, { "change_in_working_capital": -74314, "financing_cash_flow": -111792, "investing_cash_flow": -336895, "net_cash_flow": 228828, "operating_cash_flow": 513282, "quarter": 3 }, { "change_in_working_capital": -46973, "financing_cash_flow": -31113, "investing_cash_flow": -421388, "net_cash_flow": 33209, "operating_cash_flow": 464941, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9773062118360734, "current_ratio": 1.8359707666979148, "debt_to_equity_ratio": 0.6113391118876682, "profit_margin": 0.22679403822363353, "quarter": 1, "return_on_assets": 0.22164722236334491, "return_on_equity": 0.292350223450266 }, { "asset_turnover_ratio": 0.9639450291556451, "current_ratio": 1.517962808173264, "debt_to_equity_ratio": 0.627619609224994, "profit_margin": 0.21351889107510003, "quarter": 2, "return_on_assets": 0.20582047368266831, "return_on_equity": 0.27781701029074407 }, { "asset_turnover_ratio": 0.9507660958913102, "current_ratio": 1.8026838474114177, "debt_to_equity_ratio": 0.6275950563827029, "profit_margin": 0.2205611286426604, "quarter": 3, "return_on_assets": 0.20970204318496324, "return_on_equity": 0.2821438640399254 }, { "asset_turnover_ratio": 0.9377682592289458, "current_ratio": 1.7309493981153659, "debt_to_equity_ratio": 0.6554549884414692, "profit_margin": 0.19394233147258338, "quarter": 4, "return_on_assets": 0.1818729625758477, "return_on_equity": 0.25475030962940187 } ], "income_statement": [ { "depreciation": 90722, "expenses": 1279277, "income_tax": 118875, "marketing_expense": 150432, "net_income": 528976, "net_profit": 410101, "operational_expense": 658354, "product_revenue": 416215, "quarter": 1, "rd_expense": 175438, "revenue": 1808253, "salaries_expense": 583385, "service_revenue": 1392038 }, { "depreciation": 74501, "expenses": 1293184, "income_tax": 129812, "marketing_expense": 214154, "net_income": 516136, "net_profit": 386324, "operational_expense": 856911, "product_revenue": 512974, "quarter": 2, "rd_expense": 144697, "revenue": 1809320, "salaries_expense": 394392, "service_revenue": 1296346 }, { "depreciation": 113981, "expenses": 1307242, "income_tax": 103844, "marketing_expense": 194890, "net_income": 503145, "net_profit": 399301, "operational_expense": 684513, "product_revenue": 622636, "quarter": 3, "rd_expense": 219793, "revenue": 1810387, "salaries_expense": 532870, "service_revenue": 1187751 }, { "depreciation": 113623, "expenses": 1321453, "income_tax": 138685, "marketing_expense": 193871, "net_income": 490003, "net_profit": 351318, "operational_expense": 909834, "product_revenue": 442440, "quarter": 4, "rd_expense": 186137, "revenue": 1811456, "salaries_expense": 459339, "service_revenue": 1369016 } ], "market_conditions": { "gdp_growth": [ 0.04907458469257445, 0.05917703452680047, 0.04819238227798522, 0.0404930691296318 ], "inflation_rate": [ 0.007844090266415322, 0.007395377637758108, 0.007256854056380122, 0.010693590119521238 ], "interest_rate": [ 0.01476918846296295, 0.012139424507380606, 0.014628920928788404, 0.00896928324364571 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 196653, "billable_hours_per_employee": 145, "client_concentration": 0.19, "client_retention_rate": 0.72, "employee_utilization_rate": 0.66, "gross_billings": 2104023, "net_revenue": 1820215, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 4753 }, { "average_project_size": 185370, "billable_hours_per_employee": 143, "client_concentration": 0.13, "client_retention_rate": 0.66, "employee_utilization_rate": 0.76, "gross_billings": 2330355, "net_revenue": 1811379, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 4729 }, { "average_project_size": 155573, "billable_hours_per_employee": 98, "client_concentration": 0.12, "client_retention_rate": 0.78, "employee_utilization_rate": 0.68, "gross_billings": 2210058, "net_revenue": 1802587, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 4706 }, { "average_project_size": 104470, "billable_hours_per_employee": 106, "client_concentration": 0.18, "client_retention_rate": 0.9, "employee_utilization_rate": 0.69, "gross_billings": 2040922, "net_revenue": 1793837, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 4684 } ], "balance_sheet": [ { "assets": 2106283, "current_assets": 1052339, "current_liabilities": 615575, "equity": 1428637, "fixed_assets": 1053944, "liabilities": 1057692, "long_term_liabilities": 442117, "quarter": 1 }, { "assets": 2132359, "current_assets": 640062, "current_liabilities": 618596, "equity": 1378378, "fixed_assets": 1492297, "liabilities": 1087709, "long_term_liabilities": 469113, "quarter": 2 }, { "assets": 2158758, "current_assets": 977904, "current_liabilities": 595218, "equity": 1379763, "fixed_assets": 1180854, "liabilities": 1118578, "long_term_liabilities": 523360, "quarter": 3 }, { "assets": 2185484, "current_assets": 721342, "current_liabilities": 485623, "equity": 1354896, "fixed_assets": 1464142, "liabilities": 1150323, "long_term_liabilities": 664700, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 65742, "financing_cash_flow": -30590, "investing_cash_flow": -333432, "net_cash_flow": 276641, "operating_cash_flow": 479295, "quarter": 1 }, { "change_in_working_capital": -18417, "financing_cash_flow": -53285, "investing_cash_flow": -157292, "net_cash_flow": 129690, "operating_cash_flow": 440740, "quarter": 2 }, { "change_in_working_capital": 11512, "financing_cash_flow": 20957, "investing_cash_flow": -163730, "net_cash_flow": 192853, "operating_cash_flow": 462043, "quarter": 3 }, { "change_in_working_capital": -57511, "financing_cash_flow": 94464, "investing_cash_flow": -318969, "net_cash_flow": 148775, "operating_cash_flow": 400493, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8641834929114464, "current_ratio": 1.7095219916338382, "debt_to_equity_ratio": 0.7403504179158177, "profit_margin": 0.2087918185489077, "quarter": 1, "return_on_assets": 0.18043444304492795, "return_on_equity": 0.2660199896824736 }, { "asset_turnover_ratio": 0.8494718759833593, "current_ratio": 1.0347011619861752, "debt_to_equity_ratio": 0.7891224323081186, "profit_margin": 0.18423974220745631, "quarter": 2, "return_on_assets": 0.15650647944365842, "return_on_equity": 0.24211645862020434 }, { "asset_turnover_ratio": 0.8350111499297281, "current_ratio": 1.642934185458101, "debt_to_equity_ratio": 0.8107029975437811, "profit_margin": 0.1883864690026057, "quarter": 3, "return_on_assets": 0.15730480211306686, "return_on_equity": 0.2461169055845098 }, { "asset_turnover_ratio": 0.8207962172223635, "current_ratio": 1.4853950492460202, "debt_to_equity_ratio": 0.8490120274914089, "profit_margin": 0.17824083236102276, "quarter": 4, "return_on_assets": 0.14629940095649294, "return_on_equity": 0.2359849021622324 } ], "income_statement": [ { "depreciation": 99249, "expenses": 1337369, "income_tax": 102800, "marketing_expense": 218827, "net_income": 482846, "net_profit": 380046, "operational_expense": 793714, "product_revenue": 430738, "quarter": 1, "rd_expense": 243852, "revenue": 1820215, "salaries_expense": 418063, "service_revenue": 1389477 }, { "depreciation": 107012, "expenses": 1340581, "income_tax": 137070, "marketing_expense": 229664, "net_income": 470798, "net_profit": 333728, "operational_expense": 840829, "product_revenue": 557674, "quarter": 2, "rd_expense": 217627, "revenue": 1811379, "salaries_expense": 419767, "service_revenue": 1253705 }, { "depreciation": 122460, "expenses": 1343801, "income_tax": 119203, "marketing_expense": 202396, "net_income": 458786, "net_profit": 339583, "operational_expense": 798176, "product_revenue": 572087, "quarter": 3, "rd_expense": 158971, "revenue": 1802587, "salaries_expense": 642916, "service_revenue": 1230500 }, { "depreciation": 80758, "expenses": 1347029, "income_tax": 127073, "marketing_expense": 155404, "net_income": 446808, "net_profit": 319735, "operational_expense": 874127, "product_revenue": 595477, "quarter": 4, "rd_expense": 237579, "revenue": 1793837, "salaries_expense": 666477, "service_revenue": 1198360 } ], "market_conditions": { "gdp_growth": [ 0.05042850766488913, 0.04403450672638137, 0.05236692878706687, 0.05597604940399466 ], "inflation_rate": [ 0.00919863267665717, 0.006029469842063072, 0.007280119054175448, 0.0048270193157427576 ], "interest_rate": [ 0.009799052240702828, 0.01590577811271709, 0.011079102518813999, 0.015146428599214837 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 145000, "billable_hours_per_employee": 158, "client_concentration": 0.17, "client_retention_rate": 0.76, "employee_utilization_rate": 0.79, "gross_billings": 1808585, "net_revenue": 1545194, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 4034 }, { "average_project_size": 72593, "billable_hours_per_employee": 157, "client_concentration": 0.17, "client_retention_rate": 0.75, "employee_utilization_rate": 0.77, "gross_billings": 1816385, "net_revenue": 1527036, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 3987 }, { "average_project_size": 73026, "billable_hours_per_employee": 86, "client_concentration": 0.29, "client_retention_rate": 0.83, "employee_utilization_rate": 0.69, "gross_billings": 1872697, "net_revenue": 1509092, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 3940 }, { "average_project_size": 96778, "billable_hours_per_employee": 158, "client_concentration": 0.28, "client_retention_rate": 0.72, "employee_utilization_rate": 0.66, "gross_billings": 1692202, "net_revenue": 1491360, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 3894 } ], "balance_sheet": [ { "assets": 2060908, "current_assets": 899355, "current_liabilities": 533103, "equity": 1353253, "fixed_assets": 1161553, "liabilities": 1025585, "long_term_liabilities": 492482, "quarter": 1 }, { "assets": 2101999, "current_assets": 974152, "current_liabilities": 561764, "equity": 1353903, "fixed_assets": 1127847, "liabilities": 1043530, "long_term_liabilities": 481766, "quarter": 2 }, { "assets": 2143910, "current_assets": 1018632, "current_liabilities": 480231, "equity": 1380541, "fixed_assets": 1125278, "liabilities": 1061788, "long_term_liabilities": 581557, "quarter": 3 }, { "assets": 2186657, "current_assets": 879638, "current_liabilities": 546462, "equity": 1427301, "fixed_assets": 1307019, "liabilities": 1080366, "long_term_liabilities": 533904, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 51236, "financing_cash_flow": -160530, "investing_cash_flow": -458546, "net_cash_flow": 23861, "operating_cash_flow": 392889, "quarter": 1 }, { "change_in_working_capital": -32052, "financing_cash_flow": 181630, "investing_cash_flow": -443712, "net_cash_flow": -54789, "operating_cash_flow": 393108, "quarter": 2 }, { "change_in_working_capital": 2026, "financing_cash_flow": -76081, "investing_cash_flow": -402935, "net_cash_flow": 112670, "operating_cash_flow": 391512, "quarter": 3 }, { "change_in_working_capital": -77267, "financing_cash_flow": 40629, "investing_cash_flow": -325365, "net_cash_flow": 48896, "operating_cash_flow": 405143, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7497636963901348, "current_ratio": 1.6870192064197724, "debt_to_equity_ratio": 0.7578664152231697, "profit_margin": 0.20575409948524262, "quarter": 1, "return_on_assets": 0.15426695417747904, "return_on_equity": 0.23493759112301987 }, { "asset_turnover_ratio": 0.7264684712028883, "current_ratio": 1.7340947444122443, "debt_to_equity_ratio": 0.7707568415167113, "profit_margin": 0.19346891625344786, "quarter": 2, "return_on_assets": 0.14054906781592189, "return_on_equity": 0.21820913315060236 }, { "asset_turnover_ratio": 0.7038970852321226, "current_ratio": 2.1211292065693383, "debt_to_equity_ratio": 0.7691100807581955, "profit_margin": 0.1977473871705635, "quarter": 3, "return_on_assets": 0.13919380944162768, "return_on_equity": 0.2161609108313335 }, { "asset_turnover_ratio": 0.6820274053040783, "current_ratio": 1.6096965571256556, "debt_to_equity_ratio": 0.756929337259625, "profit_margin": 0.2152464864284948, "quarter": 4, "return_on_assets": 0.14680400263964583, "return_on_equity": 0.22490700980381853 } ], "income_statement": [ { "depreciation": 74959, "expenses": 1141789, "income_tax": 85475, "marketing_expense": 149659, "net_income": 403405, "net_profit": 317930, "operational_expense": 631637, "product_revenue": 499271, "quarter": 1, "rd_expense": 141356, "revenue": 1545194, "salaries_expense": 402739, "service_revenue": 1045923 }, { "depreciation": 97674, "expenses": 1119894, "income_tax": 111708, "marketing_expense": 188542, "net_income": 407142, "net_profit": 295434, "operational_expense": 709103, "product_revenue": 319068, "quarter": 2, "rd_expense": 187221, "revenue": 1527036, "salaries_expense": 345407, "service_revenue": 1207968 }, { "depreciation": 93093, "expenses": 1098420, "income_tax": 112253, "marketing_expense": 174431, "net_income": 410672, "net_profit": 298419, "operational_expense": 723444, "product_revenue": 448006, "quarter": 3, "rd_expense": 185286, "revenue": 1509092, "salaries_expense": 361766, "service_revenue": 1061086 }, { "depreciation": 84133, "expenses": 1077357, "income_tax": 92993, "marketing_expense": 168711, "net_income": 414003, "net_profit": 321010, "operational_expense": 545167, "product_revenue": 475938, "quarter": 4, "rd_expense": 212386, "revenue": 1491360, "salaries_expense": 526359, "service_revenue": 1015422 } ], "market_conditions": { "gdp_growth": [ 0.042744244812796275, 0.046573986835601995, 0.037793387244367975, 0.032958834568427145 ], "inflation_rate": [ 0.011804916882407437, 0.0071874921791041475, 0.01200568259884804, 0.007665648528195727 ], "interest_rate": [ 0.014558274007723682, 0.006902798987058942, 0.0132955700461171, 0.014623515066981244 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 174471, "billable_hours_per_employee": 130, "client_concentration": 0.35, "client_retention_rate": 0.82, "employee_utilization_rate": 0.67, "gross_billings": 708563, "net_revenue": 610601, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 1594 }, { "average_project_size": 173378, "billable_hours_per_employee": 127, "client_concentration": 0.34, "client_retention_rate": 0.76, "employee_utilization_rate": 0.73, "gross_billings": 719057, "net_revenue": 602523, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 1573 }, { "average_project_size": 90373, "billable_hours_per_employee": 150, "client_concentration": 0.31, "client_retention_rate": 0.76, "employee_utilization_rate": 0.74, "gross_billings": 701804, "net_revenue": 594552, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 1552 }, { "average_project_size": 79032, "billable_hours_per_employee": 156, "client_concentration": 0.27, "client_retention_rate": 0.67, "employee_utilization_rate": 0.68, "gross_billings": 730096, "net_revenue": 586686, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 1532 } ], "balance_sheet": [ { "assets": 758907, "current_assets": 254501, "current_liabilities": 209921, "equity": 452672, "fixed_assets": 504406, "liabilities": 396960, "long_term_liabilities": 187039, "quarter": 1 }, { "assets": 774503, "current_assets": 283140, "current_liabilities": 190825, "equity": 464700, "fixed_assets": 491363, "liabilities": 401217, "long_term_liabilities": 210392, "quarter": 2 }, { "assets": 790419, "current_assets": 253704, "current_liabilities": 183888, "equity": 482462, "fixed_assets": 536715, "liabilities": 405520, "long_term_liabilities": 221632, "quarter": 3 }, { "assets": 806662, "current_assets": 295761, "current_liabilities": 196546, "equity": 493704, "fixed_assets": 510901, "liabilities": 409868, "long_term_liabilities": 213322, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 88923, "financing_cash_flow": 81375, "investing_cash_flow": -451447, "net_cash_flow": 20046, "operating_cash_flow": 127184, "quarter": 1 }, { "change_in_working_capital": 22823, "financing_cash_flow": 11497, "investing_cash_flow": -446964, "net_cash_flow": 62435, "operating_cash_flow": 123401, "quarter": 2 }, { "change_in_working_capital": 16629, "financing_cash_flow": 186454, "investing_cash_flow": -316184, "net_cash_flow": 252870, "operating_cash_flow": 128053, "quarter": 3 }, { "change_in_working_capital": -95941, "financing_cash_flow": -93672, "investing_cash_flow": -257221, "net_cash_flow": -112783, "operating_cash_flow": 141039, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8045794807532411, "current_ratio": 1.212365604203486, "debt_to_equity_ratio": 0.8769263396013007, "profit_margin": 0.14858311728935916, "quarter": 1, "return_on_assets": 0.11954692735737053, "return_on_equity": 0.20042105542202743 }, { "asset_turnover_ratio": 0.7779479227323846, "current_ratio": 1.4837678501244596, "debt_to_equity_ratio": 0.8633892834086507, "profit_margin": 0.1517186895769954, "quarter": 2, "return_on_assets": 0.11802923939610305, "return_on_equity": 0.19671616096406283 }, { "asset_turnover_ratio": 0.7521985174951513, "current_ratio": 1.3796658835813103, "debt_to_equity_ratio": 0.8405221551127343, "profit_margin": 0.16409498244056028, "quarter": 3, "return_on_assets": 0.12343200252018233, "return_on_equity": 0.20221903486699472 }, { "asset_turnover_ratio": 0.7273009017407539, "current_ratio": 1.5047927711578968, "debt_to_equity_ratio": 0.8301897493234813, "profit_margin": 0.1651820565004108, "quarter": 4, "return_on_assets": 0.12013705864414091, "return_on_equity": 0.19629170515126473 } ], "income_statement": [ { "depreciation": 36459, "expenses": 485841, "income_tax": 34035, "marketing_expense": 55702, "net_income": 124760, "net_profit": 90725, "operational_expense": 275807, "product_revenue": 198306, "quarter": 1, "rd_expense": 92680, "revenue": 610601, "salaries_expense": 162634, "service_revenue": 412295 }, { "depreciation": 31987, "expenses": 476550, "income_tax": 34559, "marketing_expense": 55415, "net_income": 125973, "net_profit": 91414, "operational_expense": 247228, "product_revenue": 221455, "quarter": 2, "rd_expense": 54982, "revenue": 602523, "salaries_expense": 197219, "service_revenue": 381068 }, { "depreciation": 30490, "expenses": 467437, "income_tax": 29552, "marketing_expense": 87968, "net_income": 127115, "net_profit": 97563, "operational_expense": 321692, "product_revenue": 182006, "quarter": 3, "rd_expense": 49904, "revenue": 594552, "salaries_expense": 181212, "service_revenue": 412546 }, { "depreciation": 44129, "expenses": 458498, "income_tax": 31278, "marketing_expense": 78917, "net_income": 128188, "net_profit": 96910, "operational_expense": 311533, "product_revenue": 138517, "quarter": 4, "rd_expense": 64095, "revenue": 586686, "salaries_expense": 161135, "service_revenue": 448169 } ], "market_conditions": { "gdp_growth": [ 0.04608301626317734, 0.0500595924187789, 0.04930113262582362, 0.05015407347142303 ], "inflation_rate": [ 0.0106295175006673, 0.005746101506924296, 0.00946712626095379, 0.009691871961070225 ], "interest_rate": [ 0.01811666526848572, 0.018376292926265442, 0.01803174764018111, 0.014157332298654091 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 131088, "billable_hours_per_employee": 146, "client_concentration": 0.29, "client_retention_rate": 0.88, "employee_utilization_rate": 0.73, "gross_billings": 2513684, "net_revenue": 2115965, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 5525 }, { "average_project_size": 62427, "billable_hours_per_employee": 136, "client_concentration": 0.1, "client_retention_rate": 0.88, "employee_utilization_rate": 0.74, "gross_billings": 2584333, "net_revenue": 2095146, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 5470 }, { "average_project_size": 108370, "billable_hours_per_employee": 91, "client_concentration": 0.19, "client_retention_rate": 0.78, "employee_utilization_rate": 0.67, "gross_billings": 2688998, "net_revenue": 2074533, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 5417 }, { "average_project_size": 171488, "billable_hours_per_employee": 152, "client_concentration": 0.1, "client_retention_rate": 0.65, "employee_utilization_rate": 0.65, "gross_billings": 2634114, "net_revenue": 2054122, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 5363 } ], "balance_sheet": [ { "assets": 2519219, "current_assets": 1083869, "current_liabilities": 685786, "equity": 1705996, "fixed_assets": 1435350, "liabilities": 1384260, "long_term_liabilities": 698474, "quarter": 1 }, { "assets": 2566762, "current_assets": 1276205, "current_liabilities": 573542, "equity": 1735016, "fixed_assets": 1290557, "liabilities": 1405373, "long_term_liabilities": 831831, "quarter": 2 }, { "assets": 2615202, "current_assets": 1216692, "current_liabilities": 608543, "equity": 1742928, "fixed_assets": 1398510, "liabilities": 1426808, "long_term_liabilities": 818265, "quarter": 3 }, { "assets": 2664557, "current_assets": 838486, "current_liabilities": 707599, "equity": 1719306, "fixed_assets": 1826071, "liabilities": 1448570, "long_term_liabilities": 740971, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 78473, "financing_cash_flow": -149304, "investing_cash_flow": -295421, "net_cash_flow": 441065, "operating_cash_flow": 676973, "quarter": 1 }, { "change_in_working_capital": -44811, "financing_cash_flow": -104190, "investing_cash_flow": -161988, "net_cash_flow": 212512, "operating_cash_flow": 659187, "quarter": 2 }, { "change_in_working_capital": -33126, "financing_cash_flow": -114734, "investing_cash_flow": -176907, "net_cash_flow": 458744, "operating_cash_flow": 649958, "quarter": 3 }, { "change_in_working_capital": 82864, "financing_cash_flow": 109892, "investing_cash_flow": -100548, "net_cash_flow": 387686, "operating_cash_flow": 614433, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8399289621108764, "current_ratio": 1.580477000113738, "debt_to_equity_ratio": 0.8114087020133693, "profit_margin": 0.26987072092402287, "quarter": 1, "return_on_assets": 0.2266722345298285, "return_on_equity": 0.3347235280739228 }, { "asset_turnover_ratio": 0.8162603311097796, "current_ratio": 2.2251291099867143, "debt_to_equity_ratio": 0.8100057866901516, "profit_margin": 0.2737885569788454, "quarter": 2, "return_on_assets": 0.22348273817362108, "return_on_equity": 0.33061770035550103 }, { "asset_turnover_ratio": 0.7932591822734917, "current_ratio": 1.9993525519149837, "debt_to_equity_ratio": 0.8186270459823929, "profit_margin": 0.26730546103629105, "quarter": 3, "return_on_assets": 0.21204251143888694, "return_on_equity": 0.31816231077818474 }, { "asset_turnover_ratio": 0.7709056327186846, "current_ratio": 1.1849734100811335, "debt_to_equity_ratio": 0.8425318122544794, "profit_margin": 0.2450287762849529, "quarter": 4, "return_on_assets": 0.1888940638162366, "return_on_equity": 0.2927454449644217 } ], "income_statement": [ { "depreciation": 105936, "expenses": 1366601, "income_tax": 178327, "marketing_expense": 264603, "net_income": 749364, "net_profit": 571037, "operational_expense": 876376, "product_revenue": 774221, "quarter": 1, "rd_expense": 149433, "revenue": 2115965, "salaries_expense": 545619, "service_revenue": 1341744 }, { "depreciation": 85560, "expenses": 1366643, "income_tax": 154876, "marketing_expense": 207832, "net_income": 728503, "net_profit": 573627, "operational_expense": 933521, "product_revenue": 519772, "quarter": 2, "rd_expense": 229956, "revenue": 2095146, "salaries_expense": 526053, "service_revenue": 1575374 }, { "depreciation": 95424, "expenses": 1366685, "income_tax": 153314, "marketing_expense": 222613, "net_income": 707848, "net_profit": 554534, "operational_expense": 886668, "product_revenue": 498404, "quarter": 3, "rd_expense": 176875, "revenue": 2074533, "salaries_expense": 443391, "service_revenue": 1576129 }, { "depreciation": 111114, "expenses": 1366727, "income_tax": 184076, "marketing_expense": 163117, "net_income": 687395, "net_profit": 503319, "operational_expense": 696904, "product_revenue": 539792, "quarter": 4, "rd_expense": 147066, "revenue": 2054122, "salaries_expense": 635929, "service_revenue": 1514330 } ], "market_conditions": { "gdp_growth": [ 0.04853991224736542, 0.04389787175576761, 0.0455353791490117, 0.05434311530116391 ], "inflation_rate": [ 0.01029052867482292, 0.009537515690661628, 0.008561611075184784, 0.007246955972023431 ], "interest_rate": [ 0.012217502205275045, 0.01254850701314179, 0.010000357579920145, 0.015974220216268046 ], "year": 2014 }, "random_event": { "description": "Black-Adkins Industry Recognition in 2014", "impact": -0.07, "type": "Industry Recognition" }, "year": 2014 } ]

{ "advertising_type": "Branding Services", "financial_health": "Average", "founding_year": 2002, "industry": "Advertising", "location": "Henrymouth", "name": "Hughes and Sons", "num_employees": 763, "region": "North America", "revenue_size": "Medium", "website": "www.hughesandsons.com" }

[ { "advertising_kpis": [ { "average_project_size": 71702, "billable_hours_per_employee": 86, "client_concentration": 0.19, "client_retention_rate": 0.69, "employee_utilization_rate": 0.73, "gross_billings": 5716008, "net_revenue": 5012488, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 6569 }, { "average_project_size": 53886, "billable_hours_per_employee": 110, "client_concentration": 0.16, "client_retention_rate": 0.7, "employee_utilization_rate": 0.61, "gross_billings": 6260426, "net_revenue": 4921662, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 6450 }, { "average_project_size": 137002, "billable_hours_per_employee": 122, "client_concentration": 0.23, "client_retention_rate": 0.77, "employee_utilization_rate": 0.7, "gross_billings": 6218460, "net_revenue": 4832483, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 6334 }, { "average_project_size": 158882, "billable_hours_per_employee": 103, "client_concentration": 0.33, "client_retention_rate": 0.8, "employee_utilization_rate": 0.75, "gross_billings": 5682341, "net_revenue": 4744920, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 6219 } ], "balance_sheet": [ { "assets": 7389803, "current_assets": 2781398, "current_liabilities": 1638417, "equity": 5142742, "fixed_assets": 4608405, "liabilities": 3166208, "long_term_liabilities": 1527791, "quarter": 1 }, { "assets": 7507967, "current_assets": 2510974, "current_liabilities": 1550594, "equity": 5199910, "fixed_assets": 4996993, "liabilities": 3219892, "long_term_liabilities": 1669298, "quarter": 2 }, { "assets": 7628022, "current_assets": 2478272, "current_liabilities": 1723591, "equity": 5281267, "fixed_assets": 5149750, "liabilities": 3274486, "long_term_liabilities": 1550895, "quarter": 3 }, { "assets": 7749996, "current_assets": 3794408, "current_liabilities": 1935293, "equity": 5370681, "fixed_assets": 3955588, "liabilities": 3330006, "long_term_liabilities": 1394713, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 44467, "financing_cash_flow": 180256, "investing_cash_flow": -141305, "net_cash_flow": 813242, "operating_cash_flow": 1216774, "quarter": 1 }, { "change_in_working_capital": 22861, "financing_cash_flow": -44720, "investing_cash_flow": -221497, "net_cash_flow": 891494, "operating_cash_flow": 1135205, "quarter": 2 }, { "change_in_working_capital": -12657, "financing_cash_flow": -186049, "investing_cash_flow": -261046, "net_cash_flow": 1084494, "operating_cash_flow": 1216707, "quarter": 3 }, { "change_in_working_capital": -72497, "financing_cash_flow": 173053, "investing_cash_flow": -280600, "net_cash_flow": 743378, "operating_cash_flow": 1209740, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6782979194438606, "current_ratio": 1.697613000841666, "debt_to_equity_ratio": 0.6156653396184371, "profit_margin": 0.18337141156248155, "quarter": 1, "return_on_assets": 0.12438044694831513, "return_on_equity": 0.1787270292773777 }, { "asset_turnover_ratio": 0.6555252573699378, "current_ratio": 1.6193626442511708, "debt_to_equity_ratio": 0.6192207172816453, "profit_margin": 0.18526973205392813, "quarter": 2, "return_on_assets": 0.12144898878751065, "return_on_equity": 0.17535591962168576 }, { "asset_turnover_ratio": 0.6335171817805455, "current_ratio": 1.437853876006547, "debt_to_equity_ratio": 0.6200190219506039, "profit_margin": 0.19197811973678955, "quarter": 3, "return_on_assets": 0.12162143737917903, "return_on_equity": 0.17566447596760398 }, { "asset_turnover_ratio": 0.6122480579344816, "current_ratio": 1.9606374848666326, "debt_to_equity_ratio": 0.6200342191241669, "profit_margin": 0.2003597531675982, "quarter": 4, "return_on_assets": 0.12266986976509407, "return_on_equity": 0.17701498189894355 } ], "income_statement": [ { "depreciation": 297627, "expenses": 3758162, "income_tax": 335179, "marketing_expense": 645727, "net_income": 1254326, "net_profit": 919147, "operational_expense": 1974748, "product_revenue": 1468619, "quarter": 1, "rd_expense": 433504, "revenue": 5012488, "salaries_expense": 1462420, "service_revenue": 3543869 }, { "depreciation": 223370, "expenses": 3670399, "income_tax": 339428, "marketing_expense": 673015, "net_income": 1251263, "net_profit": 911835, "operational_expense": 2514372, "product_revenue": 1945034, "quarter": 2, "rd_expense": 706208, "revenue": 4921662, "salaries_expense": 1339412, "service_revenue": 2976628 }, { "depreciation": 288976, "expenses": 3584686, "income_tax": 320066, "marketing_expense": 567473, "net_income": 1247797, "net_profit": 927731, "operational_expense": 2076668, "product_revenue": 1773558, "quarter": 3, "rd_expense": 488943, "revenue": 4832483, "salaries_expense": 1685305, "service_revenue": 3058925 }, { "depreciation": 259049, "expenses": 3500975, "income_tax": 293254, "marketing_expense": 521358, "net_income": 1243945, "net_profit": 950691, "operational_expense": 2181732, "product_revenue": 1592071, "quarter": 4, "rd_expense": 660697, "revenue": 4744920, "salaries_expense": 1475147, "service_revenue": 3152849 } ], "market_conditions": { "gdp_growth": [ 0.02088645049799253, 0.02479312251529707, 0.020482413139731023, 0.021822202384295587 ], "inflation_rate": [ 0.016212954242623364, 0.01965419350844547, 0.016152878773783116, 0.016745042696348068 ], "interest_rate": [ 0.038402942913371, 0.03443697975825427, 0.037524254842166066, 0.040107669322651696 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 170021, "billable_hours_per_employee": 114, "client_concentration": 0.14, "client_retention_rate": 0.88, "employee_utilization_rate": 0.66, "gross_billings": 21112201, "net_revenue": 18208510, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 23864 }, { "average_project_size": 95978, "billable_hours_per_employee": 152, "client_concentration": 0.13, "client_retention_rate": 0.7, "employee_utilization_rate": 0.78, "gross_billings": 23061875, "net_revenue": 18136164, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 23770 }, { "average_project_size": 95182, "billable_hours_per_employee": 153, "client_concentration": 0.19, "client_retention_rate": 0.65, "employee_utilization_rate": 0.76, "gross_billings": 23473398, "net_revenue": 18064105, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 23675 }, { "average_project_size": 66861, "billable_hours_per_employee": 150, "client_concentration": 0.28, "client_retention_rate": 0.73, "employee_utilization_rate": 0.65, "gross_billings": 22047866, "net_revenue": 17992333, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 23581 } ], "balance_sheet": [ { "assets": 23872781, "current_assets": 8805273, "current_liabilities": 6183636, "equity": 15876237, "fixed_assets": 15067508, "liabilities": 12670885, "long_term_liabilities": 6487249, "quarter": 1 }, { "assets": 24310013, "current_assets": 8578979, "current_liabilities": 5816416, "equity": 15917348, "fixed_assets": 15731034, "liabilities": 12807044, "long_term_liabilities": 6990628, "quarter": 2 }, { "assets": 24755252, "current_assets": 8377732, "current_liabilities": 5692043, "equity": 16596613, "fixed_assets": 16377520, "liabilities": 12944667, "long_term_liabilities": 7252624, "quarter": 3 }, { "assets": 25208645, "current_assets": 11839639, "current_liabilities": 6500114, "equity": 16891537, "fixed_assets": 13369006, "liabilities": 13083768, "long_term_liabilities": 6583654, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -41754, "financing_cash_flow": 120415, "investing_cash_flow": -420682, "net_cash_flow": 5432825, "operating_cash_flow": 5638967, "quarter": 1 }, { "change_in_working_capital": -84795, "financing_cash_flow": 51002, "investing_cash_flow": -192311, "net_cash_flow": 5421967, "operating_cash_flow": 5562960, "quarter": 2 }, { "change_in_working_capital": -17366, "financing_cash_flow": 92161, "investing_cash_flow": -116552, "net_cash_flow": 5404402, "operating_cash_flow": 5846808, "quarter": 3 }, { "change_in_working_capital": 18491, "financing_cash_flow": 119176, "investing_cash_flow": -469671, "net_cash_flow": 5329183, "operating_cash_flow": 5591211, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7627309947676394, "current_ratio": 1.4239636679778693, "debt_to_equity_ratio": 0.7981037949987771, "profit_margin": 0.2567118891111903, "quarter": 1, "return_on_assets": 0.19580211455045812, "return_on_equity": 0.29442373529697247 }, { "asset_turnover_ratio": 0.746036787392915, "current_ratio": 1.4749596658835957, "debt_to_equity_ratio": 0.8045965948598975, "profit_margin": 0.2434020226107351, "quarter": 2, "return_on_assets": 0.18158686299345048, "return_on_equity": 0.27733131172353587 }, { "asset_turnover_ratio": 0.7297079827747259, "current_ratio": 1.4718321699256314, "debt_to_equity_ratio": 0.7799583565634747, "profit_margin": 0.2649468656210756, "quarter": 3, "return_on_assets": 0.19333384285484148, "return_on_equity": 0.2883737784329851 }, { "asset_turnover_ratio": 0.7137366169423227, "current_ratio": 1.8214509776290078, "debt_to_equity_ratio": 0.7745753391180448, "profit_margin": 0.26492728875126975, "quarter": 4, "return_on_assets": 0.18908830680903316, "return_on_equity": 0.2821922007452608 } ], "income_statement": [ { "depreciation": 964626, "expenses": 12008890, "income_tax": 1525279, "marketing_expense": 1667928, "net_income": 6199620, "net_profit": 4674341, "operational_expense": 6062535, "product_revenue": 6471717, "quarter": 1, "rd_expense": 2175823, "revenue": 18208510, "salaries_expense": 4514299, "service_revenue": 11736793 }, { "depreciation": 1148581, "expenses": 11862831, "income_tax": 1858954, "marketing_expense": 1668716, "net_income": 6273333, "net_profit": 4414379, "operational_expense": 6176369, "product_revenue": 6193918, "quarter": 2, "rd_expense": 1257697, "revenue": 18136164, "salaries_expense": 4390945, "service_revenue": 11942246 }, { "depreciation": 1060780, "expenses": 11718548, "income_tax": 1559529, "marketing_expense": 1239459, "net_income": 6345557, "net_profit": 4786028, "operational_expense": 7955561, "product_revenue": 4975043, "quarter": 3, "rd_expense": 1858524, "revenue": 18064105, "salaries_expense": 5255304, "service_revenue": 13089062 }, { "depreciation": 824551, "expenses": 11576021, "income_tax": 1649652, "marketing_expense": 1421331, "net_income": 6416312, "net_profit": 4766660, "operational_expense": 7269758, "product_revenue": 5261148, "quarter": 4, "rd_expense": 1723752, "revenue": 17992333, "salaries_expense": 4313589, "service_revenue": 12731185 } ], "market_conditions": { "gdp_growth": [ 0.006249657055002572, 0.007140978752065838, 0.00661553114797414, 0.004706370003976692 ], "inflation_rate": [ 0.01815674826240715, 0.01666414477445384, 0.01658080661922221, 0.016309564976181943 ], "interest_rate": [ 0.033992452570615, 0.034341836358774754, 0.026141957472415996, 0.031103462997086162 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 90998, "billable_hours_per_employee": 144, "client_concentration": 0.1, "client_retention_rate": 0.73, "employee_utilization_rate": 0.69, "gross_billings": 13121658, "net_revenue": 10111018, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 13252 }, { "average_project_size": 164530, "billable_hours_per_employee": 82, "client_concentration": 0.33, "client_retention_rate": 0.62, "employee_utilization_rate": 0.8, "gross_billings": 12244539, "net_revenue": 9845952, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 12904 }, { "average_project_size": 114804, "billable_hours_per_employee": 147, "client_concentration": 0.15, "client_retention_rate": 0.83, "employee_utilization_rate": 0.79, "gross_billings": 11507628, "net_revenue": 9587836, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 12566 }, { "average_project_size": 166965, "billable_hours_per_employee": 147, "client_concentration": 0.28, "client_retention_rate": 0.85, "employee_utilization_rate": 0.77, "gross_billings": 10332178, "net_revenue": 9336486, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 12237 } ], "balance_sheet": [ { "assets": 14876788, "current_assets": 5857608, "current_liabilities": 2696426, "equity": 10664372, "fixed_assets": 9019180, "liabilities": 6550482, "long_term_liabilities": 3854056, "quarter": 1 }, { "assets": 15262361, "current_assets": 7094664, "current_liabilities": 3126914, "equity": 10848090, "fixed_assets": 8167697, "liabilities": 6680591, "long_term_liabilities": 3553677, "quarter": 2 }, { "assets": 15657928, "current_assets": 5800904, "current_liabilities": 2784870, "equity": 11137152, "fixed_assets": 9857024, "liabilities": 6813284, "long_term_liabilities": 4028414, "quarter": 3 }, { "assets": 16063746, "current_assets": 5287188, "current_liabilities": 3092647, "equity": 11148485, "fixed_assets": 10776558, "liabilities": 6948613, "long_term_liabilities": 3855966, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 92026, "financing_cash_flow": -179885, "investing_cash_flow": -444592, "net_cash_flow": 2601299, "operating_cash_flow": 2976271, "quarter": 1 }, { "change_in_working_capital": -67971, "financing_cash_flow": 119457, "investing_cash_flow": -236481, "net_cash_flow": 2255354, "operating_cash_flow": 2729577, "quarter": 2 }, { "change_in_working_capital": 52307, "financing_cash_flow": -194392, "investing_cash_flow": -308596, "net_cash_flow": 2692240, "operating_cash_flow": 2728328, "quarter": 3 }, { "change_in_working_capital": 6095, "financing_cash_flow": 24963, "investing_cash_flow": -442947, "net_cash_flow": 1936805, "operating_cash_flow": 2561528, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6796506073757319, "current_ratio": 2.172360005429409, "debt_to_equity_ratio": 0.6142398258425343, "profit_margin": 0.23123942613889126, "quarter": 1, "return_on_assets": 0.15716201642451313, "return_on_equity": 0.21924085168821944 }, { "asset_turnover_ratio": 0.6451132953807082, "current_ratio": 2.268902822399337, "debt_to_equity_ratio": 0.6158310817849041, "profit_margin": 0.23017784364579474, "quarter": 2, "return_on_assets": 0.14849078723796402, "return_on_equity": 0.20891419595523267 }, { "asset_turnover_ratio": 0.6123310823756503, "current_ratio": 2.0830071062563063, "debt_to_equity_ratio": 0.6117617861370663, "profit_margin": 0.23910588374686426, "quarter": 3, "return_on_assets": 0.1464119645971038, "return_on_equity": 0.20584328919996783 }, { "asset_turnover_ratio": 0.581214742812791, "current_ratio": 1.7095995760266205, "debt_to_equity_ratio": 0.6232786786724833, "profit_margin": 0.21778557800011697, "quarter": 4, "return_on_assets": 0.126580188705673, "return_on_equity": 0.1823881899648248 } ], "income_statement": [ { "depreciation": 638205, "expenses": 6919708, "income_tax": 853244, "marketing_expense": 1292229, "net_income": 3191310, "net_profit": 2338066, "operational_expense": 4361153, "product_revenue": 3424644, "quarter": 1, "rd_expense": 1246232, "revenue": 10111018, "salaries_expense": 2579380, "service_revenue": 6686374 }, { "depreciation": 463257, "expenses": 6772712, "income_tax": 806920, "marketing_expense": 774322, "net_income": 3073240, "net_profit": 2266320, "operational_expense": 3972394, "product_revenue": 3526989, "quarter": 2, "rd_expense": 886004, "revenue": 9845952, "salaries_expense": 2663933, "service_revenue": 6318963 }, { "depreciation": 435820, "expenses": 6628840, "income_tax": 666488, "marketing_expense": 1171333, "net_income": 2958996, "net_profit": 2292508, "operational_expense": 4268637, "product_revenue": 2537630, "quarter": 3, "rd_expense": 1113691, "revenue": 9587836, "salaries_expense": 2722557, "service_revenue": 7050206 }, { "depreciation": 528176, "expenses": 6488023, "income_tax": 815111, "marketing_expense": 1207308, "net_income": 2848463, "net_profit": 2033352, "operational_expense": 3917877, "product_revenue": 2934586, "quarter": 4, "rd_expense": 669312, "revenue": 9336486, "salaries_expense": 2180907, "service_revenue": 6401900 } ], "market_conditions": { "gdp_growth": [ 0.010937040096403193, 0.012764060020806583, 0.007186267886283149, 0.015787492623825228 ], "inflation_rate": [ 0.019053251364453794, 0.01075832399017575, 0.009966664779129952, 0.01021833868550399 ], "interest_rate": [ 0.029480522040646176, 0.02648924344342195, 0.03227980814212718, 0.02947577904579016 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 66444, "billable_hours_per_employee": 115, "client_concentration": 0.31, "client_retention_rate": 0.64, "employee_utilization_rate": 0.79, "gross_billings": 7355580, "net_revenue": 6060409, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 7943 }, { "average_project_size": 98552, "billable_hours_per_employee": 141, "client_concentration": 0.19, "client_retention_rate": 0.87, "employee_utilization_rate": 0.76, "gross_billings": 6878124, "net_revenue": 6100972, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 7996 }, { "average_project_size": 142035, "billable_hours_per_employee": 84, "client_concentration": 0.28, "client_retention_rate": 0.73, "employee_utilization_rate": 0.67, "gross_billings": 7838992, "net_revenue": 6141806, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 8050 }, { "average_project_size": 199600, "billable_hours_per_employee": 89, "client_concentration": 0.26, "client_retention_rate": 0.73, "employee_utilization_rate": 0.74, "gross_billings": 7707526, "net_revenue": 6182914, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 8103 } ], "balance_sheet": [ { "assets": 7653044, "current_assets": 3060842, "current_liabilities": 1433485, "equity": 5892265, "fixed_assets": 4592202, "liabilities": 3448220, "long_term_liabilities": 2014735, "quarter": 1 }, { "assets": 7896718, "current_assets": 2701430, "current_liabilities": 2101883, "equity": 5979166, "fixed_assets": 5195288, "liabilities": 3509122, "long_term_liabilities": 1407239, "quarter": 2 }, { "assets": 8148151, "current_assets": 4031096, "current_liabilities": 2041963, "equity": 6249599, "fixed_assets": 4117055, "liabilities": 3571100, "long_term_liabilities": 1529137, "quarter": 3 }, { "assets": 8407590, "current_assets": 3457416, "current_liabilities": 1971945, "equity": 6555594, "fixed_assets": 4950174, "liabilities": 3634173, "long_term_liabilities": 1662228, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -24956, "financing_cash_flow": -91550, "investing_cash_flow": -456245, "net_cash_flow": 1378300, "operating_cash_flow": 1996022, "quarter": 1 }, { "change_in_working_capital": -38693, "financing_cash_flow": 123866, "investing_cash_flow": -282615, "net_cash_flow": 1423108, "operating_cash_flow": 1910128, "quarter": 2 }, { "change_in_working_capital": 5365, "financing_cash_flow": -81859, "investing_cash_flow": -415464, "net_cash_flow": 1716730, "operating_cash_flow": 1932124, "quarter": 3 }, { "change_in_working_capital": 587, "financing_cash_flow": -100107, "investing_cash_flow": -362396, "net_cash_flow": 1582614, "operating_cash_flow": 2119502, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.791895224958853, "current_ratio": 2.135245224051874, "debt_to_equity_ratio": 0.5852112897162636, "profit_margin": 0.27843681837314943, "quarter": 1, "return_on_assets": 0.22049278692243243, "return_on_equity": 0.28638240133463105 }, { "asset_turnover_ratio": 0.7725959062993005, "current_ratio": 1.285242803714574, "debt_to_equity_ratio": 0.5868915497579428, "profit_margin": 0.26087154636998827, "quarter": 2, "return_on_assets": 0.20154828879542108, "return_on_equity": 0.26618595302421777 }, { "asset_turnover_ratio": 0.7537668361816073, "current_ratio": 1.9741278367923414, "debt_to_equity_ratio": 0.5714126618363834, "profit_margin": 0.2723218545164077, "quarter": 3, "return_on_assets": 0.2052671827019406, "return_on_equity": 0.26762485081042797 }, { "asset_turnover_ratio": 0.7353967070230589, "current_ratio": 1.7533024501190448, "debt_to_equity_ratio": 0.55436212187637, "profit_margin": 0.28824224305885543, "quarter": 4, "return_on_assets": 0.21197239637042245, "return_on_equity": 0.27185591420090993 } ], "income_statement": [ { "depreciation": 308581, "expenses": 3898494, "income_tax": 474474, "marketing_expense": 552993, "net_income": 2161915, "net_profit": 1687441, "operational_expense": 2531143, "product_revenue": 1931919, "quarter": 1, "rd_expense": 417651, "revenue": 6060409, "salaries_expense": 1398106, "service_revenue": 4128490 }, { "depreciation": 318558, "expenses": 3907740, "income_tax": 601662, "marketing_expense": 605952, "net_income": 2193232, "net_profit": 1591570, "operational_expense": 2235446, "product_revenue": 2203914, "quarter": 2, "rd_expense": 700882, "revenue": 6100972, "salaries_expense": 1814665, "service_revenue": 3897058 }, { "depreciation": 259576, "expenses": 3917008, "income_tax": 552250, "marketing_expense": 435132, "net_income": 2224798, "net_profit": 1672548, "operational_expense": 2561651, "product_revenue": 1385753, "quarter": 3, "rd_expense": 430247, "revenue": 6141806, "salaries_expense": 1638954, "service_revenue": 4756053 }, { "depreciation": 337325, "expenses": 3926298, "income_tax": 474439, "marketing_expense": 638714, "net_income": 2256616, "net_profit": 1782177, "operational_expense": 2457115, "product_revenue": 1822772, "quarter": 4, "rd_expense": 676840, "revenue": 6182914, "salaries_expense": 1614589, "service_revenue": 4360142 } ], "market_conditions": { "gdp_growth": [ 0.025282641359312186, 0.02384098828294424, 0.02084817913299849, 0.024450788481675624 ], "inflation_rate": [ 0.015487380920483802, 0.014589975325806089, 0.016146864459378258, 0.016301098945509754 ], "interest_rate": [ 0.03102426115053299, 0.033080267254893686, 0.03143462356076634, 0.03347837125893329 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 190077, "billable_hours_per_employee": 153, "client_concentration": 0.32, "client_retention_rate": 0.7, "employee_utilization_rate": 0.68, "gross_billings": 20232701, "net_revenue": 16002834, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 20974 }, { "average_project_size": 109998, "billable_hours_per_employee": 123, "client_concentration": 0.17, "client_retention_rate": 0.76, "employee_utilization_rate": 0.67, "gross_billings": 18818418, "net_revenue": 15909847, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 20852 }, { "average_project_size": 143709, "billable_hours_per_employee": 98, "client_concentration": 0.26, "client_retention_rate": 0.71, "employee_utilization_rate": 0.73, "gross_billings": 18148845, "net_revenue": 15817401, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 20731 }, { "average_project_size": 93788, "billable_hours_per_employee": 138, "client_concentration": 0.19, "client_retention_rate": 0.79, "employee_utilization_rate": 0.69, "gross_billings": 18957932, "net_revenue": 15725493, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 20610 } ], "balance_sheet": [ { "assets": 18464976, "current_assets": 8978733, "current_liabilities": 3893760, "equity": 15047179, "fixed_assets": 9486243, "liabilities": 7723649, "long_term_liabilities": 3829889, "quarter": 1 }, { "assets": 18920353, "current_assets": 7781221, "current_liabilities": 3873035, "equity": 15194152, "fixed_assets": 11139132, "liabilities": 7916997, "long_term_liabilities": 4043962, "quarter": 2 }, { "assets": 19386960, "current_assets": 6259652, "current_liabilities": 3661593, "equity": 15520030, "fixed_assets": 13127308, "liabilities": 8115186, "long_term_liabilities": 4453593, "quarter": 3 }, { "assets": 19865075, "current_assets": 7719556, "current_liabilities": 4796618, "equity": 16035087, "fixed_assets": 12145519, "liabilities": 8318337, "long_term_liabilities": 3521719, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 34715, "financing_cash_flow": -170946, "investing_cash_flow": -435191, "net_cash_flow": 4952365, "operating_cash_flow": 5217078, "quarter": 1 }, { "change_in_working_capital": 30410, "financing_cash_flow": -133653, "investing_cash_flow": -315649, "net_cash_flow": 4291750, "operating_cash_flow": 4916220, "quarter": 2 }, { "change_in_working_capital": -45820, "financing_cash_flow": -175663, "investing_cash_flow": -434792, "net_cash_flow": 4956950, "operating_cash_flow": 5148340, "quarter": 3 }, { "change_in_working_capital": -34611, "financing_cash_flow": -53942, "investing_cash_flow": -137802, "net_cash_flow": 5216451, "operating_cash_flow": 5405922, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8666588031308571, "current_ratio": 2.3059287167159765, "debt_to_equity_ratio": 0.513295482163135, "profit_margin": 0.26906809131432596, "quarter": 1, "return_on_assets": 0.23319022997917788, "return_on_equity": 0.28615676067919443 }, { "asset_turnover_ratio": 0.8408853154061132, "current_ratio": 2.0090758281296193, "debt_to_equity_ratio": 0.5210555350505905, "profit_margin": 0.26340894415892246, "quarter": 2, "return_on_assets": 0.22149671308986676, "return_on_equity": 0.275816379880891 }, { "asset_turnover_ratio": 0.8158783532848884, "current_ratio": 1.7095433599528949, "debt_to_equity_ratio": 0.5228846851455828, "profit_margin": 0.2685811657680045, "quarter": 3, "return_on_assets": 0.21912955925013514, "return_on_equity": 0.27372730593948597 }, { "asset_turnover_ratio": 0.7916150832554119, "current_ratio": 1.609374771974754, "debt_to_equity_ratio": 0.5187584576248323, "profit_margin": 0.285418651103657, "quarter": 4, "return_on_assets": 0.22594170925606874, "return_on_equity": 0.2799079917683016 } ], "income_statement": [ { "depreciation": 911226, "expenses": 10068427, "income_tax": 1628555, "marketing_expense": 1913647, "net_income": 5934407, "net_profit": 4305852, "operational_expense": 5099799, "product_revenue": 3949641, "quarter": 1, "rd_expense": 1682025, "revenue": 16002834, "salaries_expense": 3052862, "service_revenue": 12053193 }, { "depreciation": 725424, "expenses": 9986130, "income_tax": 1732921, "marketing_expense": 1298715, "net_income": 5923717, "net_profit": 4190796, "operational_expense": 6598468, "product_revenue": 3298500, "quarter": 2, "rd_expense": 1062780, "revenue": 15909847, "salaries_expense": 4409010, "service_revenue": 12611347 }, { "depreciation": 900084, "expenses": 9904505, "income_tax": 1664640, "marketing_expense": 999673, "net_income": 5912896, "net_profit": 4248256, "operational_expense": 5480769, "product_revenue": 6112722, "quarter": 3, "rd_expense": 1867141, "revenue": 15817401, "salaries_expense": 4794902, "service_revenue": 9704679 }, { "depreciation": 917573, "expenses": 9823548, "income_tax": 1413596, "marketing_expense": 1617006, "net_income": 5901945, "net_profit": 4488349, "operational_expense": 5564202, "product_revenue": 5712288, "quarter": 4, "rd_expense": 1211481, "revenue": 15725493, "salaries_expense": 4686304, "service_revenue": 10013205 } ], "market_conditions": { "gdp_growth": [ 0.00742175306281071, 0.005551170149680847, 0.02053379678606692, 0.02185217432890666 ], "inflation_rate": [ 0.015643557368142127, 0.011892899772127607, 0.014678350533013626, 0.012349700004684883 ], "interest_rate": [ 0.03193008100059361, 0.03854103212853566, 0.04101209714825087, 0.03986095461302082 ], "year": 2006 }, "random_event": { "description": "Hughes and Sons Economic Slowdown Impact in 2006", "impact": -0.06, "type": "Economic Slowdown Impact" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 170894, "billable_hours_per_employee": 100, "client_concentration": 0.37, "client_retention_rate": 0.79, "employee_utilization_rate": 0.76, "gross_billings": 19039562, "net_revenue": 16638607, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 21807 }, { "average_project_size": 71592, "billable_hours_per_employee": 109, "client_concentration": 0.24, "client_retention_rate": 0.74, "employee_utilization_rate": 0.65, "gross_billings": 20267314, "net_revenue": 16695011, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 21881 }, { "average_project_size": 139645, "billable_hours_per_employee": 155, "client_concentration": 0.36, "client_retention_rate": 0.89, "employee_utilization_rate": 0.78, "gross_billings": 21471639, "net_revenue": 16751607, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 21955 }, { "average_project_size": 52710, "billable_hours_per_employee": 152, "client_concentration": 0.3, "client_retention_rate": 0.66, "employee_utilization_rate": 0.73, "gross_billings": 19684863, "net_revenue": 16808395, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 22029 } ], "balance_sheet": [ { "assets": 20481579, "current_assets": 6199082, "current_liabilities": 4794109, "equity": 15360199, "fixed_assets": 14282497, "liabilities": 8393525, "long_term_liabilities": 3599416, "quarter": 1 }, { "assets": 20776608, "current_assets": 7919785, "current_liabilities": 3503126, "equity": 15499514, "fixed_assets": 12856823, "liabilities": 8549183, "long_term_liabilities": 5046057, "quarter": 2 }, { "assets": 21075887, "current_assets": 8789565, "current_liabilities": 3934528, "equity": 15669791, "fixed_assets": 12286322, "liabilities": 8707727, "long_term_liabilities": 4773199, "quarter": 3 }, { "assets": 21379476, "current_assets": 8683777, "current_liabilities": 5087387, "equity": 16214442, "fixed_assets": 12695699, "liabilities": 8869212, "long_term_liabilities": 3781825, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -59981, "financing_cash_flow": 111413, "investing_cash_flow": -118779, "net_cash_flow": 4085440, "operating_cash_flow": 4322084, "quarter": 1 }, { "change_in_working_capital": -90891, "financing_cash_flow": -142515, "investing_cash_flow": -457584, "net_cash_flow": 3874856, "operating_cash_flow": 4305880, "quarter": 2 }, { "change_in_working_capital": 3634, "financing_cash_flow": 9198, "investing_cash_flow": -306479, "net_cash_flow": 3285660, "operating_cash_flow": 3916916, "quarter": 3 }, { "change_in_working_capital": -96629, "financing_cash_flow": -127085, "investing_cash_flow": -454091, "net_cash_flow": 4658475, "operating_cash_flow": 4792375, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8123693490623941, "current_ratio": 1.2930623813517799, "debt_to_equity_ratio": 0.5464463709096478, "profit_margin": 0.19665979249344612, "quarter": 1, "return_on_assets": 0.1597603876146463, "return_on_equity": 0.2130275135107299 }, { "asset_turnover_ratio": 0.803548442556167, "current_ratio": 2.2607765178871673, "debt_to_equity_ratio": 0.5515774881715646, "profit_margin": 0.19599202420411702, "quarter": 2, "return_on_assets": 0.15748908580264884, "return_on_equity": 0.21110913542192355 }, { "asset_turnover_ratio": 0.7948233448015735, "current_ratio": 2.2339566524879224, "debt_to_equity_ratio": 0.5557015406268022, "profit_margin": 0.19709338930885856, "quarter": 3, "return_on_assets": 0.15665442692874562, "return_on_equity": 0.2107003852189222 }, { "asset_turnover_ratio": 0.7861930292398186, "current_ratio": 1.7069228269836756, "debt_to_equity_ratio": 0.5469945866777284, "profit_margin": 0.2203766629710927, "quarter": 4, "return_on_assets": 0.17325859623500595, "return_on_equity": 0.2284493046384205 } ], "income_statement": [ { "depreciation": 1049939, "expenses": 12082873, "income_tax": 1283589, "marketing_expense": 1632501, "net_income": 4555734, "net_profit": 3272145, "operational_expense": 7865170, "product_revenue": 6378678, "quarter": 1, "rd_expense": 2260118, "revenue": 16638607, "salaries_expense": 5619702, "service_revenue": 10259929 }, { "depreciation": 1033791, "expenses": 12068565, "income_tax": 1354357, "marketing_expense": 1624054, "net_income": 4626446, "net_profit": 3272089, "operational_expense": 6958692, "product_revenue": 6161656, "quarter": 2, "rd_expense": 2235971, "revenue": 16695011, "salaries_expense": 5462769, "service_revenue": 10533355 }, { "depreciation": 615285, "expenses": 12054274, "income_tax": 1395702, "marketing_expense": 1254257, "net_income": 4697333, "net_profit": 3301631, "operational_expense": 7655005, "product_revenue": 4684867, "quarter": 3, "rd_expense": 1529331, "revenue": 16751607, "salaries_expense": 4093180, "service_revenue": 12066740 }, { "depreciation": 1088197, "expenses": 12040001, "income_tax": 1064216, "marketing_expense": 2137342, "net_income": 4768394, "net_profit": 3704178, "operational_expense": 6149248, "product_revenue": 6045058, "quarter": 4, "rd_expense": 2383100, "revenue": 16808395, "salaries_expense": 5791364, "service_revenue": 10763337 } ], "market_conditions": { "gdp_growth": [ 0.006847959739176601, 0.020514149760156787, 0.02132977400939749, 0.020463751559257854 ], "inflation_rate": [ 0.009177580643593336, 0.010690982228445577, 0.016168313376627212, 0.01529473436380695 ], "interest_rate": [ 0.03184047020340344, 0.0382645139888109, 0.03552511465546346, 0.03159327052806593 ], "year": 2007 }, "random_event": null, "year": 2007 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Poor", "founding_year": 1992, "industry": "Advertising", "location": "Lake Dustin", "name": "Rodriguez-Kelley", "num_employees": 882, "region": "Asia-Pacific", "revenue_size": "Small", "website": "www.rodriguez-kelley.com" }

[ { "advertising_kpis": [ { "average_project_size": 59940, "billable_hours_per_employee": 159, "client_concentration": 0.26, "client_retention_rate": 0.7, "employee_utilization_rate": 0.67, "gross_billings": 2116544, "net_revenue": 1920072, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 2177 }, { "average_project_size": 163287, "billable_hours_per_employee": 145, "client_concentration": 0.14, "client_retention_rate": 0.66, "employee_utilization_rate": 0.68, "gross_billings": 2423355, "net_revenue": 1948140, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 2209 }, { "average_project_size": 66605, "billable_hours_per_employee": 94, "client_concentration": 0.21, "client_retention_rate": 0.69, "employee_utilization_rate": 0.69, "gross_billings": 2544974, "net_revenue": 1976619, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 2241 }, { "average_project_size": 125713, "billable_hours_per_employee": 125, "client_concentration": 0.16, "client_retention_rate": 0.63, "employee_utilization_rate": 0.61, "gross_billings": 2238745, "net_revenue": 2005515, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 2274 } ], "balance_sheet": [ { "assets": 2411216, "current_assets": 1107704, "current_liabilities": 620128, "equity": 1604141, "fixed_assets": 1303512, "liabilities": 1150145, "long_term_liabilities": 530017, "quarter": 1 }, { "assets": 2489704, "current_assets": 800418, "current_liabilities": 595416, "equity": 1644464, "fixed_assets": 1689286, "liabilities": 1175012, "long_term_liabilities": 579596, "quarter": 2 }, { "assets": 2570747, "current_assets": 1079328, "current_liabilities": 613166, "equity": 1701217, "fixed_assets": 1491419, "liabilities": 1200418, "long_term_liabilities": 587252, "quarter": 3 }, { "assets": 2654428, "current_assets": 1016758, "current_liabilities": 514179, "equity": 1794928, "fixed_assets": 1637670, "liabilities": 1226373, "long_term_liabilities": 712194, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 85387, "financing_cash_flow": -45062, "investing_cash_flow": -269788, "net_cash_flow": 223122, "operating_cash_flow": 445754, "quarter": 1 }, { "change_in_working_capital": -84649, "financing_cash_flow": -90829, "investing_cash_flow": -134569, "net_cash_flow": 11797, "operating_cash_flow": 464578, "quarter": 2 }, { "change_in_working_capital": -14177, "financing_cash_flow": -142018, "investing_cash_flow": -490226, "net_cash_flow": -285294, "operating_cash_flow": 446638, "quarter": 3 }, { "change_in_working_capital": 95131, "financing_cash_flow": 196426, "investing_cash_flow": -298421, "net_cash_flow": -84420, "operating_cash_flow": 448899, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7963085845482114, "current_ratio": 1.7862505805253108, "debt_to_equity_ratio": 0.7169849782531585, "profit_margin": 0.1786755913319917, "quarter": 1, "return_on_assets": 0.142280907226893, "return_on_equity": 0.2138652400256586 }, { "asset_turnover_ratio": 0.7824785597002696, "current_ratio": 1.344300455479866, "debt_to_equity_ratio": 0.7145258272604326, "profit_margin": 0.16927530875604424, "quarter": 2, "return_on_assets": 0.1324542997882479, "return_on_equity": 0.20053464229074033 }, { "asset_turnover_ratio": 0.7688889649584343, "current_ratio": 1.7602541562969898, "debt_to_equity_ratio": 0.7056230921746021, "profit_margin": 0.1674010014069479, "quarter": 3, "return_on_assets": 0.12871278270479358, "return_on_equity": 0.19450076033804037 }, { "asset_turnover_ratio": 0.7555356558927196, "current_ratio": 1.9774397631953076, "debt_to_equity_ratio": 0.6832435618587487, "profit_margin": 0.1829320648312279, "quarter": 4, "return_on_assets": 0.13821169758607127, "return_on_equity": 0.20439427096797197 } ], "income_statement": [ { "depreciation": 102684, "expenses": 1488321, "income_tax": 88681, "marketing_expense": 192353, "net_income": 431751, "net_profit": 343070, "operational_expense": 863124, "product_revenue": 536143, "quarter": 1, "rd_expense": 247282, "revenue": 1920072, "salaries_expense": 463206, "service_revenue": 1383929 }, { "depreciation": 134806, "expenses": 1498386, "income_tax": 119982, "marketing_expense": 181911, "net_income": 449754, "net_profit": 329772, "operational_expense": 1011354, "product_revenue": 612223, "quarter": 2, "rd_expense": 231463, "revenue": 1948140, "salaries_expense": 625153, "service_revenue": 1335917 }, { "depreciation": 115750, "expenses": 1508519, "income_tax": 137212, "marketing_expense": 257935, "net_income": 468100, "net_profit": 330888, "operational_expense": 938056, "product_revenue": 437995, "quarter": 3, "rd_expense": 249475, "revenue": 1976619, "salaries_expense": 723892, "service_revenue": 1538624 }, { "depreciation": 82026, "expenses": 1518721, "income_tax": 119921, "marketing_expense": 280861, "net_income": 486794, "net_profit": 366873, "operational_expense": 849360, "product_revenue": 636495, "quarter": 4, "rd_expense": 227916, "revenue": 2005515, "salaries_expense": 633220, "service_revenue": 1369020 } ], "market_conditions": { "gdp_growth": [ 0.022358455094554412, 0.020370001226438138, 0.012956555146501889, 0.020114814241657744 ], "inflation_rate": [ 0.006185599220853341, 0.015500608220071987, 0.013786988961781408, 0.0066186514872569775 ], "interest_rate": [ 0.0314268858306868, 0.03198098875551524, 0.030342123240339663, 0.03830039096316862 ], "year": 1992 }, "random_event": { "description": "Rodriguez-Kelley Introduction of New Service in 1992", "impact": -0.04, "type": "Introduction of New Service" }, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 135539, "billable_hours_per_employee": 81, "client_concentration": 0.36, "client_retention_rate": 0.73, "employee_utilization_rate": 0.65, "gross_billings": 3670434, "net_revenue": 3251023, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 3686 }, { "average_project_size": 55788, "billable_hours_per_employee": 102, "client_concentration": 0.24, "client_retention_rate": 0.67, "employee_utilization_rate": 0.65, "gross_billings": 3957538, "net_revenue": 3200472, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 3629 }, { "average_project_size": 170022, "billable_hours_per_employee": 103, "client_concentration": 0.3, "client_retention_rate": 0.64, "employee_utilization_rate": 0.79, "gross_billings": 3854182, "net_revenue": 3150707, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 3572 }, { "average_project_size": 193185, "billable_hours_per_employee": 137, "client_concentration": 0.33, "client_retention_rate": 0.72, "employee_utilization_rate": 0.79, "gross_billings": 3849232, "net_revenue": 3101716, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 3517 } ], "balance_sheet": [ { "assets": 4670940, "current_assets": 1555061, "current_liabilities": 1218146, "equity": 2385126, "fixed_assets": 3115879, "liabilities": 2788723, "long_term_liabilities": 1570577, "quarter": 1 }, { "assets": 4808653, "current_assets": 1610136, "current_liabilities": 1154573, "equity": 2487734, "fixed_assets": 3198517, "liabilities": 2847314, "long_term_liabilities": 1692741, "quarter": 2 }, { "assets": 4950427, "current_assets": 2451831, "current_liabilities": 1383499, "equity": 2529078, "fixed_assets": 2498596, "liabilities": 2907137, "long_term_liabilities": 1523638, "quarter": 3 }, { "assets": 5096381, "current_assets": 2327070, "current_liabilities": 1338203, "equity": 2650548, "fixed_assets": 2769311, "liabilities": 2968217, "long_term_liabilities": 1630014, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -66653, "financing_cash_flow": 134401, "investing_cash_flow": -386926, "net_cash_flow": 87068, "operating_cash_flow": 683096, "quarter": 1 }, { "change_in_working_capital": -85835, "financing_cash_flow": 42574, "investing_cash_flow": -285428, "net_cash_flow": 409842, "operating_cash_flow": 696483, "quarter": 2 }, { "change_in_working_capital": -90644, "financing_cash_flow": 7438, "investing_cash_flow": -442661, "net_cash_flow": 224511, "operating_cash_flow": 709337, "quarter": 3 }, { "change_in_working_capital": -86941, "financing_cash_flow": -90505, "investing_cash_flow": -283858, "net_cash_flow": 340139, "operating_cash_flow": 711182, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6960104390122759, "current_ratio": 1.2765801472073135, "debt_to_equity_ratio": 1.1692141211826965, "profit_margin": 0.1546925383179387, "quarter": 1, "return_on_assets": 0.10766762150659182, "return_on_equity": 0.21085217300888925 }, { "asset_turnover_ratio": 0.665565180103451, "current_ratio": 1.3945727121628515, "debt_to_equity_ratio": 1.1445411768299987, "profit_margin": 0.16447417755881008, "quarter": 2, "return_on_assets": 0.1094682856092964, "return_on_equity": 0.21159617547535226 }, { "asset_turnover_ratio": 0.6364515626631804, "current_ratio": 1.7721957153564982, "debt_to_equity_ratio": 1.1494849111019905, "profit_margin": 0.15418380699950837, "quarter": 3, "return_on_assets": 0.0981305249021953, "return_on_equity": 0.19208106669703345 }, { "asset_turnover_ratio": 0.6086114833251282, "current_ratio": 1.7389514146956777, "debt_to_equity_ratio": 1.119850310200004, "profit_margin": 0.1684177403733933, "quarter": 4, "return_on_assets": 0.10250097078691722, "return_on_equity": 0.19708528198697023 } ], "income_statement": [ { "depreciation": 180187, "expenses": 2588295, "income_tax": 159819, "marketing_expense": 268565, "net_income": 662728, "net_profit": 502909, "operational_expense": 1524032, "product_revenue": 1105991, "quarter": 1, "rd_expense": 354608, "revenue": 3251023, "salaries_expense": 1111443, "service_revenue": 2145032 }, { "depreciation": 170088, "expenses": 2537398, "income_tax": 136679, "marketing_expense": 350750, "net_income": 663074, "net_profit": 526395, "operational_expense": 1676407, "product_revenue": 1164249, "quarter": 2, "rd_expense": 313022, "revenue": 3200472, "salaries_expense": 1069221, "service_revenue": 2036223 }, { "depreciation": 223549, "expenses": 2487503, "income_tax": 177416, "marketing_expense": 380061, "net_income": 663204, "net_profit": 485788, "operational_expense": 1515114, "product_revenue": 657075, "quarter": 3, "rd_expense": 494343, "revenue": 3150707, "salaries_expense": 1110049, "service_revenue": 2493632 }, { "depreciation": 188798, "expenses": 2438589, "income_tax": 140743, "marketing_expense": 314095, "net_income": 663127, "net_profit": 522384, "operational_expense": 1438593, "product_revenue": 638768, "quarter": 4, "rd_expense": 424818, "revenue": 3101716, "salaries_expense": 941277, "service_revenue": 2462948 } ], "market_conditions": { "gdp_growth": [ 0.025730514056207965, 0.010201004383089568, 0.01971315610043543, 0.009256236201797068 ], "inflation_rate": [ 0.008260337524548002, 0.015563637223985672, 0.009952525971578488, 0.015348700853340065 ], "interest_rate": [ 0.01943125319037743, 0.023271915346430323, 0.018066355126356466, 0.027658011172172838 ], "year": 1993 }, "random_event": { "description": "Rodriguez-Kelley Expansion to New Market in 1993", "impact": 0.02, "type": "Expansion to New Market" }, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 68926, "billable_hours_per_employee": 131, "client_concentration": 0.2, "client_retention_rate": 0.76, "employee_utilization_rate": 0.66, "gross_billings": 2709824, "net_revenue": 2262988, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 2566 }, { "average_project_size": 142567, "billable_hours_per_employee": 157, "client_concentration": 0.13, "client_retention_rate": 0.9, "employee_utilization_rate": 0.62, "gross_billings": 2504483, "net_revenue": 2200550, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 2495 }, { "average_project_size": 117502, "billable_hours_per_employee": 105, "client_concentration": 0.4, "client_retention_rate": 0.74, "employee_utilization_rate": 0.71, "gross_billings": 2565036, "net_revenue": 2139835, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 2426 }, { "average_project_size": 94247, "billable_hours_per_employee": 137, "client_concentration": 0.36, "client_retention_rate": 0.87, "employee_utilization_rate": 0.62, "gross_billings": 2361764, "net_revenue": 2080795, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 2359 } ], "balance_sheet": [ { "assets": 2655358, "current_assets": 933753, "current_liabilities": 700221, "equity": 1526251, "fixed_assets": 1721605, "liabilities": 1503795, "long_term_liabilities": 803574, "quarter": 1 }, { "assets": 2697942, "current_assets": 951796, "current_liabilities": 814031, "equity": 1534872, "fixed_assets": 1746146, "liabilities": 1524771, "long_term_liabilities": 710740, "quarter": 2 }, { "assets": 2741209, "current_assets": 1275750, "current_liabilities": 879169, "equity": 1512642, "fixed_assets": 1465459, "liabilities": 1546040, "long_term_liabilities": 666871, "quarter": 3 }, { "assets": 2785169, "current_assets": 1147656, "current_liabilities": 858938, "equity": 1547819, "fixed_assets": 1637513, "liabilities": 1567605, "long_term_liabilities": 708667, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -96349, "financing_cash_flow": -164669, "investing_cash_flow": -383490, "net_cash_flow": 393141, "operating_cash_flow": 528851, "quarter": 1 }, { "change_in_working_capital": -65723, "financing_cash_flow": -51116, "investing_cash_flow": -229956, "net_cash_flow": 174078, "operating_cash_flow": 494906, "quarter": 2 }, { "change_in_working_capital": 48177, "financing_cash_flow": 116179, "investing_cash_flow": -389234, "net_cash_flow": 22810, "operating_cash_flow": 451902, "quarter": 3 }, { "change_in_working_capital": 42262, "financing_cash_flow": -100612, "investing_cash_flow": -496522, "net_cash_flow": 37649, "operating_cash_flow": 468676, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8522346139390621, "current_ratio": 1.3335118484021473, "debt_to_equity_ratio": 0.9852868237268968, "profit_margin": 0.165572243423297, "quarter": 1, "return_on_assets": 0.1411063969528779, "return_on_equity": 0.24549566224690433 }, { "asset_turnover_ratio": 0.8156402176177249, "current_ratio": 1.169238026561642, "debt_to_equity_ratio": 0.9934189951995998, "profit_margin": 0.16436845334121014, "quarter": 2, "return_on_assets": 0.13406552105271352, "return_on_equity": 0.23565548136913045 }, { "asset_turnover_ratio": 0.7806172385980055, "current_ratio": 1.451086196169337, "debt_to_equity_ratio": 1.0220792494192281, "profit_margin": 0.14836330838592696, "quarter": 3, "return_on_assets": 0.11581495610148661, "return_on_equity": 0.2098797997146714 }, { "asset_turnover_ratio": 0.7470982909834197, "current_ratio": 1.3361336906738321, "debt_to_equity_ratio": 1.0127831484172245, "profit_margin": 0.15871577930550582, "quarter": 4, "return_on_assets": 0.11857628747124502, "return_on_equity": 0.21336797131964397 } ], "income_statement": [ { "depreciation": 154163, "expenses": 1784092, "income_tax": 104208, "marketing_expense": 178852, "net_income": 478896, "net_profit": 374688, "operational_expense": 1109760, "product_revenue": 846616, "quarter": 1, "rd_expense": 235517, "revenue": 2262988, "salaries_expense": 644082, "service_revenue": 1416372 }, { "depreciation": 133205, "expenses": 1743590, "income_tax": 95259, "marketing_expense": 346700, "net_income": 456960, "net_profit": 361701, "operational_expense": 1109488, "product_revenue": 715461, "quarter": 2, "rd_expense": 334883, "revenue": 2200550, "salaries_expense": 766588, "service_revenue": 1485089 }, { "depreciation": 134429, "expenses": 1704009, "income_tax": 118353, "marketing_expense": 229883, "net_income": 435826, "net_profit": 317473, "operational_expense": 1142951, "product_revenue": 835757, "quarter": 3, "rd_expense": 190650, "revenue": 2139835, "salaries_expense": 728467, "service_revenue": 1304078 }, { "depreciation": 138421, "expenses": 1665326, "income_tax": 85214, "marketing_expense": 277055, "net_income": 415469, "net_profit": 330255, "operational_expense": 1098996, "product_revenue": 789125, "quarter": 4, "rd_expense": 233591, "revenue": 2080795, "salaries_expense": 765799, "service_revenue": 1291670 } ], "market_conditions": { "gdp_growth": [ 0.01416007021780605, 0.013574070009141265, 0.00138232437761579, 0.020286697188184183 ], "inflation_rate": [ 0.008052017324447993, 0.012916930997459837, 0.014605324131654388, 0.005568814033825034 ], "interest_rate": [ 0.022265003782391598, 0.02281494246970982, 0.022922827389513786, 0.028668441211041996 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 135531, "billable_hours_per_employee": 114, "client_concentration": 0.37, "client_retention_rate": 0.67, "employee_utilization_rate": 0.74, "gross_billings": 3068757, "net_revenue": 2781073, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 3153 }, { "average_project_size": 94557, "billable_hours_per_employee": 139, "client_concentration": 0.28, "client_retention_rate": 0.81, "employee_utilization_rate": 0.65, "gross_billings": 3304521, "net_revenue": 2703701, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 3065 }, { "average_project_size": 72908, "billable_hours_per_employee": 113, "client_concentration": 0.2, "client_retention_rate": 0.66, "employee_utilization_rate": 0.7, "gross_billings": 3166142, "net_revenue": 2628483, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 2980 }, { "average_project_size": 192594, "billable_hours_per_employee": 103, "client_concentration": 0.15, "client_retention_rate": 0.8, "employee_utilization_rate": 0.65, "gross_billings": 3299358, "net_revenue": 2555357, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 2897 } ], "balance_sheet": [ { "assets": 3220278, "current_assets": 1087123, "current_liabilities": 693217, "equity": 2086671, "fixed_assets": 2133155, "liabilities": 1599596, "long_term_liabilities": 906379, "quarter": 1 }, { "assets": 3284253, "current_assets": 1054416, "current_liabilities": 703621, "equity": 2119429, "fixed_assets": 2229837, "liabilities": 1638687, "long_term_liabilities": 935066, "quarter": 2 }, { "assets": 3349499, "current_assets": 1205371, "current_liabilities": 955618, "equity": 2094306, "fixed_assets": 2144128, "liabilities": 1678734, "long_term_liabilities": 723116, "quarter": 3 }, { "assets": 3416041, "current_assets": 1472545, "current_liabilities": 755328, "equity": 2097744, "fixed_assets": 1943496, "liabilities": 1719759, "long_term_liabilities": 964431, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 12008, "financing_cash_flow": -31218, "investing_cash_flow": -449746, "net_cash_flow": 263215, "operating_cash_flow": 591072, "quarter": 1 }, { "change_in_working_capital": 76359, "financing_cash_flow": -37563, "investing_cash_flow": -357600, "net_cash_flow": 473839, "operating_cash_flow": 632648, "quarter": 2 }, { "change_in_working_capital": -23446, "financing_cash_flow": 195903, "investing_cash_flow": -257733, "net_cash_flow": 449680, "operating_cash_flow": 606616, "quarter": 3 }, { "change_in_working_capital": -61489, "financing_cash_flow": 179753, "investing_cash_flow": -393551, "net_cash_flow": 137425, "operating_cash_flow": 522613, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8636127067290463, "current_ratio": 1.5682289961152136, "debt_to_equity_ratio": 0.7665779607805926, "profit_margin": 0.16755727016155275, "quarter": 1, "return_on_assets": 0.14470458761634866, "return_on_equity": 0.22331694838333402 }, { "asset_turnover_ratio": 0.823231645065103, "current_ratio": 1.4985567514329448, "debt_to_equity_ratio": 0.7731738123805988, "profit_margin": 0.1752645725248465, "quarter": 2, "return_on_assets": 0.14428334236126145, "return_on_equity": 0.22358050210693542 }, { "asset_turnover_ratio": 0.7847391505416184, "current_ratio": 1.2613523395331607, "debt_to_equity_ratio": 0.8015705441325193, "profit_margin": 0.16113514905746015, "quarter": 3, "return_on_assets": 0.1264490599937483, "return_on_equity": 0.20223453497244434 }, { "asset_turnover_ratio": 0.7480463495607927, "current_ratio": 1.949543774360278, "debt_to_equity_ratio": 0.819813571150722, "profit_margin": 0.15710603254261538, "quarter": 4, "return_on_assets": 0.11752259413748255, "return_on_equity": 0.19137797557757286 } ], "income_statement": [ { "depreciation": 125083, "expenses": 2123096, "income_tax": 191988, "marketing_expense": 410755, "net_income": 657977, "net_profit": 465989, "operational_expense": 1214961, "product_revenue": 630646, "quarter": 1, "rd_expense": 343794, "revenue": 2781073, "salaries_expense": 701650, "service_revenue": 2150427 }, { "depreciation": 158785, "expenses": 2079976, "income_tax": 149862, "marketing_expense": 293094, "net_income": 623725, "net_profit": 473863, "operational_expense": 1243454, "product_revenue": 990647, "quarter": 2, "rd_expense": 276342, "revenue": 2703701, "salaries_expense": 645584, "service_revenue": 1713054 }, { "depreciation": 183075, "expenses": 2037732, "income_tax": 167210, "marketing_expense": 387193, "net_income": 590751, "net_profit": 423541, "operational_expense": 1073823, "product_revenue": 615149, "quarter": 3, "rd_expense": 403229, "revenue": 2628483, "salaries_expense": 885878, "service_revenue": 2013334 }, { "depreciation": 121151, "expenses": 1996346, "income_tax": 157549, "marketing_expense": 317302, "net_income": 559011, "net_profit": 401462, "operational_expense": 1209047, "product_revenue": 687341, "quarter": 4, "rd_expense": 232011, "revenue": 2555357, "salaries_expense": 667538, "service_revenue": 1868016 } ], "market_conditions": { "gdp_growth": [ 0.02520485405610343, 0.02966561172958604, 0.019742364532941502, 0.022935765939346157 ], "inflation_rate": [ 0.015690668760834713, 0.013343720977945197, 0.010214742532748365, 0.014873455841246806 ], "interest_rate": [ 0.028977361730550787, 0.03430640003543095, 0.024991404115137283, 0.026375256720353218 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 149691, "billable_hours_per_employee": 117, "client_concentration": 0.16, "client_retention_rate": 0.77, "employee_utilization_rate": 0.79, "gross_billings": 2075380, "net_revenue": 1684648, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 1910 }, { "average_project_size": 142952, "billable_hours_per_employee": 158, "client_concentration": 0.25, "client_retention_rate": 0.7, "employee_utilization_rate": 0.63, "gross_billings": 1821570, "net_revenue": 1639799, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 1859 }, { "average_project_size": 177834, "billable_hours_per_employee": 101, "client_concentration": 0.36, "client_retention_rate": 0.77, "employee_utilization_rate": 0.73, "gross_billings": 1888627, "net_revenue": 1596144, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 1810 }, { "average_project_size": 187679, "billable_hours_per_employee": 105, "client_concentration": 0.19, "client_retention_rate": 0.67, "employee_utilization_rate": 0.68, "gross_billings": 1933401, "net_revenue": 1553652, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 1762 } ], "balance_sheet": [ { "assets": 1945544, "current_assets": 713155, "current_liabilities": 360653, "equity": 1475218, "fixed_assets": 1232389, "liabilities": 841171, "long_term_liabilities": 480518, "quarter": 1 }, { "assets": 2004399, "current_assets": 622505, "current_liabilities": 491336, "equity": 1528006, "fixed_assets": 1381894, "liabilities": 859505, "long_term_liabilities": 368169, "quarter": 2 }, { "assets": 2065034, "current_assets": 755324, "current_liabilities": 385485, "equity": 1524990, "fixed_assets": 1309710, "liabilities": 878237, "long_term_liabilities": 492752, "quarter": 3 }, { "assets": 2127503, "current_assets": 1057599, "current_liabilities": 475225, "equity": 1569249, "fixed_assets": 1069904, "liabilities": 897379, "long_term_liabilities": 422154, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -65912, "financing_cash_flow": 139184, "investing_cash_flow": -306467, "net_cash_flow": 199861, "operating_cash_flow": 473235, "quarter": 1 }, { "change_in_working_capital": -11449, "financing_cash_flow": 186724, "investing_cash_flow": -167501, "net_cash_flow": 74427, "operating_cash_flow": 449704, "quarter": 2 }, { "change_in_working_capital": 10830, "financing_cash_flow": 94767, "investing_cash_flow": -430503, "net_cash_flow": -37986, "operating_cash_flow": 444231, "quarter": 3 }, { "change_in_working_capital": 2343, "financing_cash_flow": 164062, "investing_cash_flow": -157471, "net_cash_flow": -8857, "operating_cash_flow": 445838, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8659007454984313, "current_ratio": 1.9773993284403568, "debt_to_equity_ratio": 0.5702011499317389, "profit_margin": 0.22013203945275214, "quarter": 1, "return_on_assets": 0.19061249707022818, "return_on_equity": 0.25138318540039506 }, { "asset_turnover_ratio": 0.8181000888545644, "current_ratio": 1.266963951348975, "debt_to_equity_ratio": 0.5625010634774994, "profit_margin": 0.23363351239999536, "quarter": 2, "return_on_assets": 0.1911355972538402, "return_on_equity": 0.25072676416192086 }, { "asset_turnover_ratio": 0.7729383632424454, "current_ratio": 1.9594121690856972, "debt_to_equity_ratio": 0.5758968911271549, "profit_margin": 0.21188125883378944, "quarter": 3, "return_on_assets": 0.16377115340473813, "return_on_equity": 0.22176735585151378 }, { "asset_turnover_ratio": 0.7302701805825891, "current_ratio": 2.2254700405071284, "debt_to_equity_ratio": 0.5718525230858837, "profit_margin": 0.21827603607500265, "quarter": 4, "return_on_assets": 0.1594004802813439, "return_on_equity": 0.2161065579777333 } ], "income_statement": [ { "depreciation": 102390, "expenses": 1161373, "income_tax": 152430, "marketing_expense": 152388, "net_income": 523275, "net_profit": 370845, "operational_expense": 704380, "product_revenue": 445277, "quarter": 1, "rd_expense": 191031, "revenue": 1684648, "salaries_expense": 532010, "service_revenue": 1239371 }, { "depreciation": 66592, "expenses": 1142197, "income_tax": 114490, "marketing_expense": 182084, "net_income": 497602, "net_profit": 383112, "operational_expense": 724524, "product_revenue": 392964, "quarter": 2, "rd_expense": 138484, "revenue": 1639799, "salaries_expense": 555085, "service_revenue": 1246835 }, { "depreciation": 106038, "expenses": 1123338, "income_tax": 134613, "marketing_expense": 176241, "net_income": 472806, "net_profit": 338193, "operational_expense": 728076, "product_revenue": 576851, "quarter": 3, "rd_expense": 192421, "revenue": 1596144, "salaries_expense": 493531, "service_revenue": 1019293 }, { "depreciation": 106713, "expenses": 1104791, "income_tax": 109736, "marketing_expense": 115075, "net_income": 448861, "net_profit": 339125, "operational_expense": 638882, "product_revenue": 397318, "quarter": 4, "rd_expense": 134275, "revenue": 1553652, "salaries_expense": 347634, "service_revenue": 1156334 } ], "market_conditions": { "gdp_growth": [ 0.027366639541410026, 0.021135682016889944, 0.013514841775744064, 0.0161158036730141 ], "inflation_rate": [ 0.013247890364670702, 0.011715054173424604, 0.015617433100847757, 0.01374435626842737 ], "interest_rate": [ 0.03391338391467102, 0.0428339155141524, 0.03807875403888851, 0.0405266338027475 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 51886, "billable_hours_per_employee": 140, "client_concentration": 0.4, "client_retention_rate": 0.63, "employee_utilization_rate": 0.72, "gross_billings": 4850318, "net_revenue": 3993373, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 4528 }, { "average_project_size": 97521, "billable_hours_per_employee": 81, "client_concentration": 0.23, "client_retention_rate": 0.74, "employee_utilization_rate": 0.76, "gross_billings": 4737245, "net_revenue": 4003308, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 4539 }, { "average_project_size": 159364, "billable_hours_per_employee": 160, "client_concentration": 0.35, "client_retention_rate": 0.85, "employee_utilization_rate": 0.76, "gross_billings": 4502730, "net_revenue": 4013268, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 4550 }, { "average_project_size": 79799, "billable_hours_per_employee": 123, "client_concentration": 0.2, "client_retention_rate": 0.61, "employee_utilization_rate": 0.67, "gross_billings": 4923396, "net_revenue": 4023253, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 4562 } ], "balance_sheet": [ { "assets": 5703448, "current_assets": 1756342, "current_liabilities": 1221338, "equity": 3813258, "fixed_assets": 3947106, "liabilities": 2622164, "long_term_liabilities": 1400826, "quarter": 1 }, { "assets": 5851031, "current_assets": 2028186, "current_liabilities": 1274137, "equity": 3977419, "fixed_assets": 3822845, "liabilities": 2649979, "long_term_liabilities": 1375842, "quarter": 2 }, { "assets": 6002431, "current_assets": 2940493, "current_liabilities": 1151990, "equity": 4040824, "fixed_assets": 3061938, "liabilities": 2678089, "long_term_liabilities": 1526099, "quarter": 3 }, { "assets": 6157750, "current_assets": 2706062, "current_liabilities": 1227305, "equity": 4248822, "fixed_assets": 3451688, "liabilities": 2706497, "long_term_liabilities": 1479192, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -62908, "financing_cash_flow": 163072, "investing_cash_flow": -482616, "net_cash_flow": 478357, "operating_cash_flow": 955884, "quarter": 1 }, { "change_in_working_capital": 70026, "financing_cash_flow": -156497, "investing_cash_flow": -439271, "net_cash_flow": 672554, "operating_cash_flow": 943550, "quarter": 2 }, { "change_in_working_capital": -70753, "financing_cash_flow": -60019, "investing_cash_flow": -299376, "net_cash_flow": 768227, "operating_cash_flow": 979656, "quarter": 3 }, { "change_in_working_capital": 19262, "financing_cash_flow": 135511, "investing_cash_flow": -323564, "net_cash_flow": 859540, "operating_cash_flow": 1090503, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7001682140347383, "current_ratio": 1.438047452875453, "debt_to_equity_ratio": 0.6876440041560261, "profit_margin": 0.18329717759898712, "quarter": 1, "return_on_assets": 0.12833885747709106, "return_on_equity": 0.19195501589454478 }, { "asset_turnover_ratio": 0.6842055699243432, "current_ratio": 1.5918115555862518, "debt_to_equity_ratio": 0.6662559312961496, "profit_margin": 0.1939313687580371, "quarter": 2, "return_on_assets": 0.13268892268730076, "return_on_equity": 0.19519366704890784 }, { "asset_turnover_ratio": 0.6686071026888939, "current_ratio": 2.552533442130574, "debt_to_equity_ratio": 0.6627581404188848, "profit_margin": 0.17852832155739412, "quarter": 3, "return_on_assets": 0.11936530382440048, "return_on_equity": 0.1773108653086598 }, { "asset_turnover_ratio": 0.653364134627096, "current_ratio": 2.2048814271921, "debt_to_equity_ratio": 0.6369993847706493, "profit_margin": 0.1982398322949116, "quarter": 4, "return_on_assets": 0.12952279647598555, "return_on_equity": 0.18771532438873645 } ], "income_statement": [ { "depreciation": 223910, "expenses": 2983322, "income_tax": 278077, "marketing_expense": 393224, "net_income": 1010051, "net_profit": 731974, "operational_expense": 1981850, "product_revenue": 1396664, "quarter": 1, "rd_expense": 313750, "revenue": 3993373, "salaries_expense": 1176355, "service_revenue": 2596709 }, { "depreciation": 167183, "expenses": 2995321, "income_tax": 231620, "marketing_expense": 358932, "net_income": 1007987, "net_profit": 776367, "operational_expense": 1819049, "product_revenue": 1120492, "quarter": 2, "rd_expense": 437927, "revenue": 4003308, "salaries_expense": 1272986, "service_revenue": 2882816 }, { "depreciation": 263174, "expenses": 3007370, "income_tax": 289416, "marketing_expense": 497975, "net_income": 1005898, "net_profit": 716482, "operational_expense": 2078671, "product_revenue": 1603134, "quarter": 3, "rd_expense": 598670, "revenue": 4013268, "salaries_expense": 1404155, "service_revenue": 2410134 }, { "depreciation": 292934, "expenses": 3019466, "income_tax": 206218, "marketing_expense": 325702, "net_income": 1003787, "net_profit": 797569, "operational_expense": 1721121, "product_revenue": 1307583, "quarter": 4, "rd_expense": 425098, "revenue": 4023253, "salaries_expense": 1225950, "service_revenue": 2715670 } ], "market_conditions": { "gdp_growth": [ 0.021787662134571104, 0.009582008003239342, 0.006408618570586595, 0.008768747190689452 ], "inflation_rate": [ 0.011519857519992984, 0.017054853378959116, 0.009479065358640537, 0.017170471548916665 ], "interest_rate": [ 0.034188638784432936, 0.035343672857670226, 0.033075676478784746, 0.03871579162696254 ], "year": 1997 }, "random_event": { "description": "Rodriguez-Kelley Expansion to New Market in 1997", "impact": -0.04, "type": "Expansion to New Market" }, "year": 1997 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Good", "founding_year": 2007, "industry": "Advertising", "location": "Millerport", "name": "Mendoza Ltd", "num_employees": 396, "region": "Asia-Pacific", "revenue_size": "Medium", "website": "www.mendozaltd.com" }

[ { "advertising_kpis": [ { "average_project_size": 62957, "billable_hours_per_employee": 147, "client_concentration": 0.26, "client_retention_rate": 0.73, "employee_utilization_rate": 0.76, "gross_billings": 6287485, "net_revenue": 5027035, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 12695 }, { "average_project_size": 188559, "billable_hours_per_employee": 147, "client_concentration": 0.38, "client_retention_rate": 0.89, "employee_utilization_rate": 0.69, "gross_billings": 5940930, "net_revenue": 5251008, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 13260 }, { "average_project_size": 190910, "billable_hours_per_employee": 133, "client_concentration": 0.28, "client_retention_rate": 0.69, "employee_utilization_rate": 0.62, "gross_billings": 6828879, "net_revenue": 5484960, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 13851 }, { "average_project_size": 102869, "billable_hours_per_employee": 124, "client_concentration": 0.23, "client_retention_rate": 0.8, "employee_utilization_rate": 0.78, "gross_billings": 6306769, "net_revenue": 5729336, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 14468 } ], "balance_sheet": [ { "assets": 7374823, "current_assets": 3218411, "current_liabilities": 2521653, "equity": 4194538, "fixed_assets": 4156412, "liabilities": 4358381, "long_term_liabilities": 1836728, "quarter": 1 }, { "assets": 7583360, "current_assets": 3363001, "current_liabilities": 2392721, "equity": 4313770, "fixed_assets": 4220359, "liabilities": 4411083, "long_term_liabilities": 2018362, "quarter": 2 }, { "assets": 7797793, "current_assets": 3250167, "current_liabilities": 2125718, "equity": 4567020, "fixed_assets": 4547626, "liabilities": 4464421, "long_term_liabilities": 2338703, "quarter": 3 }, { "assets": 8018290, "current_assets": 3235618, "current_liabilities": 2424941, "equity": 4814988, "fixed_assets": 4782672, "liabilities": 4518405, "long_term_liabilities": 2093464, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -72385, "financing_cash_flow": -42274, "investing_cash_flow": -334611, "net_cash_flow": 921220, "operating_cash_flow": 1401490, "quarter": 1 }, { "change_in_working_capital": 16683, "financing_cash_flow": 181453, "investing_cash_flow": -487680, "net_cash_flow": 1292322, "operating_cash_flow": 1392464, "quarter": 2 }, { "change_in_working_capital": -30969, "financing_cash_flow": -71730, "investing_cash_flow": -313007, "net_cash_flow": 1424020, "operating_cash_flow": 1430060, "quarter": 3 }, { "change_in_working_capital": -52231, "financing_cash_flow": 45539, "investing_cash_flow": -391186, "net_cash_flow": 1227225, "operating_cash_flow": 1564704, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6816482239641548, "current_ratio": 1.276310023623393, "debt_to_equity_ratio": 1.0390610360425867, "profit_margin": 0.2343520584201224, "quarter": 1, "return_on_assets": 0.15974566440442028, "return_on_equity": 0.28086430496040327 }, { "asset_turnover_ratio": 0.6924381804371676, "current_ratio": 1.4055132211402834, "debt_to_equity_ratio": 1.022558689962608, "profit_margin": 0.2173855000792229, "quarter": 2, "return_on_assets": 0.15052602012828087, "return_on_equity": 0.2646161014611349 }, { "asset_turnover_ratio": 0.7033990258525714, "current_ratio": 1.5289737396964225, "debt_to_equity_ratio": 0.9775348038764884, "profit_margin": 0.2249146757679181, "quarter": 3, "return_on_assets": 0.15820476383510051, "return_on_equity": 0.27012099793738586 }, { "asset_turnover_ratio": 0.7145333980187796, "current_ratio": 1.3343079274918441, "debt_to_equity_ratio": 0.9384042078609541, "profit_margin": 0.22953846658670393, "quarter": 4, "return_on_assets": 0.16401290050621767, "return_on_equity": 0.2731269527566839 } ], "income_statement": [ { "depreciation": 223394, "expenses": 3519438, "income_tax": 329501, "marketing_expense": 546119, "net_income": 1507597, "net_profit": 1178096, "operational_expense": 1973087, "product_revenue": 1533488, "quarter": 1, "rd_expense": 374456, "revenue": 5027035, "salaries_expense": 1508019, "service_revenue": 3493547 }, { "depreciation": 250971, "expenses": 3658051, "income_tax": 451464, "marketing_expense": 607736, "net_income": 1592957, "net_profit": 1141493, "operational_expense": 2130132, "product_revenue": 1707550, "quarter": 2, "rd_expense": 375337, "revenue": 5251008, "salaries_expense": 1525552, "service_revenue": 3543458 }, { "depreciation": 196412, "expenses": 3802124, "income_tax": 449188, "marketing_expense": 745082, "net_income": 1682836, "net_profit": 1233648, "operational_expense": 2337848, "product_revenue": 1574639, "quarter": 3, "rd_expense": 690708, "revenue": 5484960, "salaries_expense": 1649570, "service_revenue": 3910321 }, { "depreciation": 249601, "expenses": 3951871, "income_tax": 462362, "marketing_expense": 604579, "net_income": 1777465, "net_profit": 1315103, "operational_expense": 2463470, "product_revenue": 1309105, "quarter": 4, "rd_expense": 766031, "revenue": 5729336, "salaries_expense": 1825992, "service_revenue": 4420231 } ], "market_conditions": { "gdp_growth": [ 0.01957855767291266, 0.007897920894345867, 0.014250208454630207, 0.016102961454382916 ], "inflation_rate": [ 0.012521647484328444, 0.014108408157602271, 0.01592569980664381, 0.01085162103122386 ], "interest_rate": [ 0.04040418434707365, 0.04324263345473891, 0.04262990909049936, 0.03547440537023053 ], "year": 2007 }, "random_event": { "description": "Mendoza Ltd Senior Leadership Change in 2007", "impact": -0.08, "type": "Senior Leadership Change" }, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 160253, "billable_hours_per_employee": 112, "client_concentration": 0.12, "client_retention_rate": 0.71, "employee_utilization_rate": 0.69, "gross_billings": 7266852, "net_revenue": 5617174, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 14185 }, { "average_project_size": 78862, "billable_hours_per_employee": 124, "client_concentration": 0.3, "client_retention_rate": 0.83, "employee_utilization_rate": 0.75, "gross_billings": 6379050, "net_revenue": 5784628, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 14608 }, { "average_project_size": 131693, "billable_hours_per_employee": 136, "client_concentration": 0.12, "client_retention_rate": 0.83, "employee_utilization_rate": 0.65, "gross_billings": 7013620, "net_revenue": 5957074, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 15043 }, { "average_project_size": 156634, "billable_hours_per_employee": 96, "client_concentration": 0.25, "client_retention_rate": 0.6, "employee_utilization_rate": 0.66, "gross_billings": 7462888, "net_revenue": 6134662, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 15492 } ], "balance_sheet": [ { "assets": 6579654, "current_assets": 2977954, "current_liabilities": 1503852, "equity": 5137476, "fixed_assets": 3601700, "liabilities": 2971804, "long_term_liabilities": 1467952, "quarter": 1 }, { "assets": 6811505, "current_assets": 2451259, "current_liabilities": 1511251, "equity": 5319178, "fixed_assets": 4360246, "liabilities": 3022502, "long_term_liabilities": 1511251, "quarter": 2 }, { "assets": 7051527, "current_assets": 2120564, "current_liabilities": 1594474, "equity": 5542762, "fixed_assets": 4930963, "liabilities": 3074065, "long_term_liabilities": 1479591, "quarter": 3 }, { "assets": 7300006, "current_assets": 2745426, "current_liabilities": 1498723, "equity": 5739845, "fixed_assets": 4554580, "liabilities": 3126508, "long_term_liabilities": 1627785, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 42713, "financing_cash_flow": 129427, "investing_cash_flow": -260230, "net_cash_flow": 1754766, "operating_cash_flow": 1888665, "quarter": 1 }, { "change_in_working_capital": -96897, "financing_cash_flow": 179230, "investing_cash_flow": -120324, "net_cash_flow": 1446654, "operating_cash_flow": 1796789, "quarter": 2 }, { "change_in_working_capital": 3944, "financing_cash_flow": 50745, "investing_cash_flow": -207062, "net_cash_flow": 1369576, "operating_cash_flow": 1811621, "quarter": 3 }, { "change_in_working_capital": 68792, "financing_cash_flow": 18969, "investing_cash_flow": -252952, "net_cash_flow": 1601573, "operating_cash_flow": 1855887, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8537187517763092, "current_ratio": 1.9802174682083078, "debt_to_equity_ratio": 0.578456035609704, "profit_margin": 0.2723123762945567, "quarter": 1, "return_on_assets": 0.2324781819834295, "return_on_equity": 0.29773881182121337 }, { "asset_turnover_ratio": 0.8492437427558227, "current_ratio": 1.6220065363066758, "debt_to_equity_ratio": 0.5682272712061901, "profit_margin": 0.26452435662241375, "quarter": 2, "return_on_assets": 0.22464565466809464, "return_on_equity": 0.2876713281638629 }, { "asset_turnover_ratio": 0.8447920570962857, "current_ratio": 1.329945800307813, "debt_to_equity_ratio": 0.554608875502863, "profit_margin": 0.26276322906178434, "quarter": 3, "return_on_assets": 0.22198028880836732, "return_on_equity": 0.2824043319918842 }, { "asset_turnover_ratio": 0.8403639668241368, "current_ratio": 1.8318435094410375, "debt_to_equity_ratio": 0.544702513743838, "profit_margin": 0.25532735136833945, "quarter": 4, "return_on_assets": 0.21456790583459795, "return_on_equity": 0.2728901215973602 } ], "income_statement": [ { "depreciation": 359039, "expenses": 3609421, "income_tax": 478127, "marketing_expense": 658659, "net_income": 2007753, "net_profit": 1529626, "operational_expense": 2349122, "product_revenue": 1661429, "quarter": 1, "rd_expense": 562397, "revenue": 5617174, "salaries_expense": 1141169, "service_revenue": 3955745 }, { "depreciation": 266614, "expenses": 3715605, "income_tax": 538848, "marketing_expense": 558698, "net_income": 2069023, "net_profit": 1530175, "operational_expense": 2476098, "product_revenue": 1616597, "quarter": 2, "rd_expense": 548488, "revenue": 5784628, "salaries_expense": 1195384, "service_revenue": 4168031 }, { "depreciation": 246321, "expenses": 3824914, "income_tax": 566860, "marketing_expense": 411072, "net_income": 2132160, "net_profit": 1565300, "operational_expense": 1997477, "product_revenue": 2230961, "quarter": 3, "rd_expense": 418579, "revenue": 5957074, "salaries_expense": 1465894, "service_revenue": 3726113 }, { "depreciation": 289540, "expenses": 3937439, "income_tax": 630876, "marketing_expense": 763815, "net_income": 2197223, "net_profit": 1566347, "operational_expense": 2545944, "product_revenue": 1503453, "quarter": 4, "rd_expense": 664526, "revenue": 6134662, "salaries_expense": 1636611, "service_revenue": 4631209 } ], "market_conditions": { "gdp_growth": [ 0.01971723736475397, 0.020434752947815715, 0.011271010869320966, 0.012995514003662417 ], "inflation_rate": [ 0.012673962010624443, 0.020345392757958665, 0.022092314673975526, 0.021855366594347232 ], "interest_rate": [ 0.019949319243264384, 0.02190127446488499, 0.024234908660198052, 0.02325870996287643 ], "year": 2008 }, "random_event": { "description": "Mendoza Ltd Award Nomination in 2008", "impact": -0.09, "type": "Award Nomination" }, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 96404, "billable_hours_per_employee": 121, "client_concentration": 0.26, "client_retention_rate": 0.88, "employee_utilization_rate": 0.67, "gross_billings": 9783566, "net_revenue": 7678224, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 19389 }, { "average_project_size": 198150, "billable_hours_per_employee": 131, "client_concentration": 0.22, "client_retention_rate": 0.9, "employee_utilization_rate": 0.62, "gross_billings": 9595472, "net_revenue": 7869404, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 19872 }, { "average_project_size": 156091, "billable_hours_per_employee": 80, "client_concentration": 0.3, "client_retention_rate": 0.8, "employee_utilization_rate": 0.76, "gross_billings": 10019116, "net_revenue": 8065345, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 20367 }, { "average_project_size": 113007, "billable_hours_per_employee": 101, "client_concentration": 0.19, "client_retention_rate": 0.61, "employee_utilization_rate": 0.74, "gross_billings": 9776701, "net_revenue": 8266164, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 20874 } ], "balance_sheet": [ { "assets": 11145221, "current_assets": 4304401, "current_liabilities": 2397597, "equity": 7728353, "fixed_assets": 6840820, "liabilities": 4620004, "long_term_liabilities": 2222407, "quarter": 1 }, { "assets": 11492479, "current_assets": 4389449, "current_liabilities": 2718953, "equity": 8070559, "fixed_assets": 7103030, "liabilities": 4672783, "long_term_liabilities": 1953830, "quarter": 2 }, { "assets": 11850557, "current_assets": 5593620, "current_liabilities": 2117843, "equity": 8469398, "fixed_assets": 6256937, "liabilities": 4726165, "long_term_liabilities": 2608322, "quarter": 3 }, { "assets": 12219791, "current_assets": 4254080, "current_liabilities": 2819544, "equity": 8920690, "fixed_assets": 7965711, "liabilities": 4780157, "long_term_liabilities": 1960613, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 69064, "financing_cash_flow": -7881, "investing_cash_flow": -481902, "net_cash_flow": 1549390, "operating_cash_flow": 1754055, "quarter": 1 }, { "change_in_working_capital": -37295, "financing_cash_flow": 22616, "investing_cash_flow": -227476, "net_cash_flow": 1281010, "operating_cash_flow": 1566987, "quarter": 2 }, { "change_in_working_capital": -68923, "financing_cash_flow": 110370, "investing_cash_flow": -289265, "net_cash_flow": 1639882, "operating_cash_flow": 1959537, "quarter": 3 }, { "change_in_working_capital": 30314, "financing_cash_flow": 174588, "investing_cash_flow": -186598, "net_cash_flow": 1798271, "operating_cash_flow": 1814372, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6889252353093761, "current_ratio": 1.795297958747863, "debt_to_equity_ratio": 0.5977992982463405, "profit_margin": 0.15669456895240358, "quarter": 1, "return_on_assets": 0.10795084278723589, "return_on_equity": 0.15567818913033604 }, { "asset_turnover_ratio": 0.6847438224598887, "current_ratio": 1.6143894359336113, "debt_to_equity_ratio": 0.5789912445965639, "profit_margin": 0.15895269832378667, "quarter": 2, "return_on_assets": 0.10884187824054323, "return_on_equity": 0.1549908748576152 }, { "asset_turnover_ratio": 0.680587840723436, "current_ratio": 2.6411872834766315, "debt_to_equity_ratio": 0.5580284454692057, "profit_margin": 0.1667636040367771, "quarter": 3, "return_on_assets": 0.11349728118264821, "return_on_equity": 0.15880774524942623 }, { "asset_turnover_ratio": 0.6764570687010931, "current_ratio": 1.5087829805103237, "debt_to_equity_ratio": 0.5358505900328338, "profit_margin": 0.17917089474634185, "quarter": 4, "return_on_assets": 0.12120141825666249, "return_on_equity": 0.166024825433907 } ], "income_statement": [ { "depreciation": 550919, "expenses": 6094128, "income_tax": 380960, "marketing_expense": 820846, "net_income": 1584096, "net_profit": 1203136, "operational_expense": 3463690, "product_revenue": 2525779, "quarter": 1, "rd_expense": 787236, "revenue": 7678224, "salaries_expense": 2295153, "service_revenue": 5152445 }, { "depreciation": 316124, "expenses": 6197341, "income_tax": 421200, "marketing_expense": 1194091, "net_income": 1672063, "net_profit": 1250863, "operational_expense": 4061799, "product_revenue": 2851733, "quarter": 2, "rd_expense": 1084073, "revenue": 7869404, "salaries_expense": 2894101, "service_revenue": 5017671 }, { "depreciation": 614531, "expenses": 6302303, "income_tax": 418036, "marketing_expense": 907395, "net_income": 1763042, "net_profit": 1345006, "operational_expense": 4085204, "product_revenue": 2774055, "quarter": 3, "rd_expense": 763308, "revenue": 8065345, "salaries_expense": 2185547, "service_revenue": 5291290 }, { "depreciation": 333316, "expenses": 6409043, "income_tax": 376065, "marketing_expense": 996468, "net_income": 1857121, "net_profit": 1481056, "operational_expense": 3954869, "product_revenue": 2916677, "quarter": 4, "rd_expense": 1080827, "revenue": 8266164, "salaries_expense": 2227575, "service_revenue": 5349487 } ], "market_conditions": { "gdp_growth": [ 0.026854154142999118, 0.01327980586947123, 0.018540274735822926, 0.015750113443038304 ], "inflation_rate": [ 0.011307357576306598, 0.018459441122746126, 0.019732028470417263, 0.019731032048739522 ], "interest_rate": [ 0.036330537280388625, 0.03697771954529696, 0.032706765619780594, 0.03583531409236523 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 116036, "billable_hours_per_employee": 134, "client_concentration": 0.17, "client_retention_rate": 0.66, "employee_utilization_rate": 0.66, "gross_billings": 19881308, "net_revenue": 16455120, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 41553 }, { "average_project_size": 87968, "billable_hours_per_employee": 128, "client_concentration": 0.11, "client_retention_rate": 0.87, "employee_utilization_rate": 0.68, "gross_billings": 21358127, "net_revenue": 16851783, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 42555 }, { "average_project_size": 118703, "billable_hours_per_employee": 91, "client_concentration": 0.34, "client_retention_rate": 0.79, "employee_utilization_rate": 0.6, "gross_billings": 20845775, "net_revenue": 17258009, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 43581 }, { "average_project_size": 86427, "billable_hours_per_employee": 85, "client_concentration": 0.26, "client_retention_rate": 0.78, "employee_utilization_rate": 0.69, "gross_billings": 22415934, "net_revenue": 17674028, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 44631 } ], "balance_sheet": [ { "assets": 24599768, "current_assets": 7849995, "current_liabilities": 6802625, "equity": 16137775, "fixed_assets": 16749773, "liabilities": 12586758, "long_term_liabilities": 5784133, "quarter": 1 }, { "assets": 24934369, "current_assets": 7659150, "current_liabilities": 6098442, "equity": 16495960, "fixed_assets": 17275219, "liabilities": 12691532, "long_term_liabilities": 6593090, "quarter": 2 }, { "assets": 25273521, "current_assets": 12575213, "current_liabilities": 6854562, "equity": 16579682, "fixed_assets": 12698308, "liabilities": 12797179, "long_term_liabilities": 5942617, "quarter": 3 }, { "assets": 25617286, "current_assets": 11003934, "current_liabilities": 5596923, "equity": 17027905, "fixed_assets": 14613352, "liabilities": 12903704, "long_term_liabilities": 7306781, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 34596, "financing_cash_flow": -168045, "investing_cash_flow": -489329, "net_cash_flow": 4444156, "operating_cash_flow": 4880965, "quarter": 1 }, { "change_in_working_capital": 70318, "financing_cash_flow": -116972, "investing_cash_flow": -431559, "net_cash_flow": 4892262, "operating_cash_flow": 4991177, "quarter": 2 }, { "change_in_working_capital": 55912, "financing_cash_flow": 124363, "investing_cash_flow": -481893, "net_cash_flow": 4106077, "operating_cash_flow": 4852018, "quarter": 3 }, { "change_in_working_capital": 21210, "financing_cash_flow": -126335, "investing_cash_flow": -459609, "net_cash_flow": 4819533, "operating_cash_flow": 5122916, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6689136255268748, "current_ratio": 1.1539655647636022, "debt_to_equity_ratio": 0.779956220730553, "profit_margin": 0.2506675733753385, "quarter": 1, "return_on_assets": 0.1676749553085216, "return_on_equity": 0.25559688370918543 }, { "asset_turnover_ratio": 0.6758455768421491, "current_ratio": 1.2559191347560574, "debt_to_equity_ratio": 0.7693721371778303, "profit_margin": 0.2523841542464676, "quarter": 2, "return_on_assets": 0.1705727143125218, "return_on_equity": 0.2578281591371463 }, { "asset_turnover_ratio": 0.6828494138193092, "current_ratio": 1.8345757176023794, "debt_to_equity_ratio": 0.7718591345720623, "profit_margin": 0.23776439101405034, "quarter": 3, "return_on_assets": 0.1623572750310493, "return_on_equity": 0.24749208096994865 }, { "asset_turnover_ratio": 0.689925857095088, "current_ratio": 1.966068498709023, "debt_to_equity_ratio": 0.7577975094411203, "profit_margin": 0.2441052486733641, "quarter": 4, "return_on_assets": 0.16841452291238035, "return_on_equity": 0.2533678100741107 } ], "income_statement": [ { "depreciation": 756200, "expenses": 10775713, "income_tax": 1554642, "marketing_expense": 1428311, "net_income": 5679407, "net_profit": 4124765, "operational_expense": 6778993, "product_revenue": 4251836, "quarter": 1, "rd_expense": 1340696, "revenue": 16455120, "salaries_expense": 5036494, "service_revenue": 12203284 }, { "depreciation": 738054, "expenses": 11106104, "income_tax": 1492556, "marketing_expense": 1294986, "net_income": 5745679, "net_profit": 4253123, "operational_expense": 5627289, "product_revenue": 5726647, "quarter": 2, "rd_expense": 1377297, "revenue": 16851783, "salaries_expense": 5279851, "service_revenue": 11125136 }, { "depreciation": 748678, "expenses": 11446627, "income_tax": 1708042, "marketing_expense": 2060785, "net_income": 5811382, "net_profit": 4103340, "operational_expense": 6474958, "product_revenue": 4211980, "quarter": 3, "rd_expense": 1457625, "revenue": 17258009, "salaries_expense": 4488488, "service_revenue": 13046029 }, { "depreciation": 808593, "expenses": 11797589, "income_tax": 1562116, "marketing_expense": 2114282, "net_income": 5876439, "net_profit": 4314323, "operational_expense": 8223279, "product_revenue": 5785748, "quarter": 4, "rd_expense": 2299203, "revenue": 17674028, "salaries_expense": 4633210, "service_revenue": 11888280 } ], "market_conditions": { "gdp_growth": [ 0.008374343013958728, 0.02553294864779531, 0.027691980052311035, 0.016480199954240708 ], "inflation_rate": [ 0.011791030949905714, 0.010056760679802438, 0.006541049162997229, 0.008807333952927439 ], "interest_rate": [ 0.043066473070648405, 0.04446095151335232, 0.038815935061079235, 0.03773187090588522 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 159696, "billable_hours_per_employee": 113, "client_concentration": 0.25, "client_retention_rate": 0.71, "employee_utilization_rate": 0.8, "gross_billings": 15605138, "net_revenue": 13302195, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 33591 }, { "average_project_size": 196276, "billable_hours_per_employee": 95, "client_concentration": 0.19, "client_retention_rate": 0.87, "employee_utilization_rate": 0.73, "gross_billings": 17106868, "net_revenue": 13542433, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 34198 }, { "average_project_size": 131466, "billable_hours_per_employee": 146, "client_concentration": 0.24, "client_retention_rate": 0.8, "employee_utilization_rate": 0.66, "gross_billings": 16218798, "net_revenue": 13787011, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 34816 }, { "average_project_size": 164830, "billable_hours_per_employee": 86, "client_concentration": 0.15, "client_retention_rate": 0.61, "employee_utilization_rate": 0.72, "gross_billings": 15518773, "net_revenue": 14036005, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 35444 } ], "balance_sheet": [ { "assets": 13892157, "current_assets": 6067871, "current_liabilities": 3802779, "equity": 10833315, "fixed_assets": 7824286, "liabilities": 6831108, "long_term_liabilities": 3028329, "quarter": 1 }, { "assets": 14066445, "current_assets": 4691039, "current_liabilities": 4036944, "equity": 10753439, "fixed_assets": 9375406, "liabilities": 6933118, "long_term_liabilities": 2896174, "quarter": 2 }, { "assets": 14242919, "current_assets": 4565034, "current_liabilities": 3996191, "equity": 11007734, "fixed_assets": 9677885, "liabilities": 7036652, "long_term_liabilities": 3040461, "quarter": 3 }, { "assets": 14421608, "current_assets": 5305390, "current_liabilities": 4025454, "equity": 11025592, "fixed_assets": 9116218, "liabilities": 7141731, "long_term_liabilities": 3116277, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -42612, "financing_cash_flow": -172825, "investing_cash_flow": -420248, "net_cash_flow": 4465781, "operating_cash_flow": 4588760, "quarter": 1 }, { "change_in_working_capital": 5620, "financing_cash_flow": -185007, "investing_cash_flow": -383307, "net_cash_flow": 4148512, "operating_cash_flow": 4292390, "quarter": 2 }, { "change_in_working_capital": 43056, "financing_cash_flow": -80323, "investing_cash_flow": -369976, "net_cash_flow": 4145408, "operating_cash_flow": 4402367, "quarter": 3 }, { "change_in_working_capital": 27277, "financing_cash_flow": -186422, "investing_cash_flow": -251659, "net_cash_flow": 3874043, "operating_cash_flow": 4370166, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9575327287188016, "current_ratio": 1.5956412402613984, "debt_to_equity_ratio": 0.6305648824944166, "profit_margin": 0.28358222082896845, "quarter": 1, "return_on_assets": 0.27153925772649995, "return_on_equity": 0.3482097585088221 }, { "asset_turnover_ratio": 0.9627473750474977, "current_ratio": 1.1620272661696571, "debt_to_equity_ratio": 0.6447349540923606, "profit_margin": 0.2673162200617865, "quarter": 2, "return_on_assets": 0.25735798917210423, "return_on_equity": 0.3366469089562883 }, { "asset_turnover_ratio": 0.9679905502516725, "current_ratio": 1.1423462992634736, "debt_to_equity_ratio": 0.639246188180056, "profit_margin": 0.2757281473119881, "quarter": 3, "return_on_assets": 0.26690224103640553, "return_on_equity": 0.34534510009053637 }, { "asset_turnover_ratio": 0.9732621355399481, "current_ratio": 1.3179606573569094, "debt_to_equity_ratio": 0.6477412732123591, "profit_margin": 0.2668647524705213, "quarter": 4, "return_on_assets": 0.25972935888979926, "return_on_equity": 0.33972915014450017 } ], "income_statement": [ { "depreciation": 816494, "expenses": 8484039, "income_tax": 1045890, "marketing_expense": 1694378, "net_income": 4818156, "net_profit": 3772266, "operational_expense": 4547692, "product_revenue": 3155870, "quarter": 1, "rd_expense": 1291628, "revenue": 13302195, "salaries_expense": 3990198, "service_revenue": 10146325 }, { "depreciation": 672278, "expenses": 8635475, "income_tax": 1286846, "marketing_expense": 1113772, "net_income": 4906958, "net_profit": 3620112, "operational_expense": 5603120, "product_revenue": 4921548, "quarter": 2, "rd_expense": 1394414, "revenue": 13542433, "salaries_expense": 3047636, "service_revenue": 8620885 }, { "depreciation": 600900, "expenses": 8789615, "income_tax": 1195929, "marketing_expense": 930500, "net_income": 4997396, "net_profit": 3801467, "operational_expense": 5207669, "product_revenue": 4512109, "quarter": 3, "rd_expense": 1249691, "revenue": 13787011, "salaries_expense": 4300586, "service_revenue": 9274902 }, { "depreciation": 624451, "expenses": 8946506, "income_tax": 1343784, "marketing_expense": 1529723, "net_income": 5089499, "net_profit": 3745715, "operational_expense": 5241234, "product_revenue": 4098036, "quarter": 4, "rd_expense": 1124289, "revenue": 14036005, "salaries_expense": 3603932, "service_revenue": 9937969 } ], "market_conditions": { "gdp_growth": [ 0.011936631958814422, 0.023383112969642197, 0.01995558233417801, 0.02472797323519238 ], "inflation_rate": [ 0.016155748257464127, 0.024138030512531067, 0.024354777453724708, 0.02445569416635222 ], "interest_rate": [ 0.0379376936302895, 0.037047602249276834, 0.030040770419385156, 0.03027395269831839 ], "year": 2011 }, "random_event": { "description": "Mendoza Ltd Industry Recognition in 2011", "impact": 0.07, "type": "Industry Recognition" }, "year": 2011 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Average", "founding_year": 2006, "industry": "Advertising", "location": "Mendozamouth", "name": "Gonzalez and Sons", "num_employees": 316, "region": "Europe", "revenue_size": "Medium", "website": "www.gonzalezandsons.com" }

[ { "advertising_kpis": [ { "average_project_size": 124465, "billable_hours_per_employee": 128, "client_concentration": 0.18, "client_retention_rate": 0.8, "employee_utilization_rate": 0.71, "gross_billings": 17271441, "net_revenue": 14284346, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 45204 }, { "average_project_size": 97719, "billable_hours_per_employee": 127, "client_concentration": 0.26, "client_retention_rate": 0.67, "employee_utilization_rate": 0.73, "gross_billings": 17883341, "net_revenue": 14406588, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 45590 }, { "average_project_size": 145418, "billable_hours_per_employee": 111, "client_concentration": 0.21, "client_retention_rate": 0.9, "employee_utilization_rate": 0.79, "gross_billings": 17396259, "net_revenue": 14529877, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 45981 }, { "average_project_size": 87652, "billable_hours_per_employee": 94, "client_concentration": 0.23, "client_retention_rate": 0.64, "employee_utilization_rate": 0.75, "gross_billings": 18562626, "net_revenue": 14654221, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 46374 } ], "balance_sheet": [ { "assets": 20914016, "current_assets": 7194239, "current_liabilities": 5190588, "equity": 13312479, "fixed_assets": 13719777, "liabilities": 11932321, "long_term_liabilities": 6741733, "quarter": 1 }, { "assets": 21416492, "current_assets": 9202430, "current_liabilities": 7260953, "equity": 13368555, "fixed_assets": 12214062, "liabilities": 12264006, "long_term_liabilities": 5003053, "quarter": 2 }, { "assets": 21931041, "current_assets": 9099506, "current_liabilities": 6489759, "equity": 13764870, "fixed_assets": 12831535, "liabilities": 12604910, "long_term_liabilities": 6115151, "quarter": 3 }, { "assets": 22457952, "current_assets": 10811556, "current_liabilities": 7498415, "equity": 14240930, "fixed_assets": 11646396, "liabilities": 12955291, "long_term_liabilities": 5456876, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -50777, "financing_cash_flow": -195061, "investing_cash_flow": -147208, "net_cash_flow": 4260391, "operating_cash_flow": 4804284, "quarter": 1 }, { "change_in_working_capital": 42616, "financing_cash_flow": -139933, "investing_cash_flow": -270969, "net_cash_flow": 4911443, "operating_cash_flow": 5041701, "quarter": 2 }, { "change_in_working_capital": -84441, "financing_cash_flow": 146476, "investing_cash_flow": -272997, "net_cash_flow": 4877470, "operating_cash_flow": 5171060, "quarter": 3 }, { "change_in_working_capital": 14947, "financing_cash_flow": -766, "investing_cash_flow": -327798, "net_cash_flow": 5008209, "operating_cash_flow": 5450936, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6830034939248397, "current_ratio": 1.3860161893026377, "debt_to_equity_ratio": 0.8963259960823224, "profit_margin": 0.3031839189557576, "quarter": 1, "return_on_assets": 0.20707567594860787, "return_on_equity": 0.3253176211583132 }, { "asset_turnover_ratio": 0.6726866379423857, "current_ratio": 1.2673859753671453, "debt_to_equity_ratio": 0.9173770837611096, "profit_margin": 0.29264868267212196, "quarter": 2, "return_on_assets": 0.19686085844497783, "return_on_equity": 0.3153720802285662 }, { "asset_turnover_ratio": 0.6625256411676946, "current_ratio": 1.4021331146503284, "debt_to_equity_ratio": 0.9157304064622477, "profit_margin": 0.30549047318156924, "quarter": 3, "return_on_assets": 0.20239527161524162, "return_on_equity": 0.32246864663451236 }, { "asset_turnover_ratio": 0.6525181370055471, "current_ratio": 1.4418455100177838, "debt_to_equity_ratio": 0.9097222583075684, "profit_margin": 0.32333816993752174, "quarter": 4, "return_on_assets": 0.21098402027041468, "return_on_equity": 0.332721879821051 } ], "income_statement": [ { "depreciation": 473500, "expenses": 8655399, "income_tax": 1298163, "marketing_expense": 1520154, "net_income": 5628947, "net_profit": 4330784, "operational_expense": 5090735, "product_revenue": 4236840, "quarter": 1, "rd_expense": 934264, "revenue": 14284346, "salaries_expense": 3228653, "service_revenue": 10047506 }, { "depreciation": 825632, "expenses": 8646470, "income_tax": 1544049, "marketing_expense": 1466259, "net_income": 5760118, "net_profit": 4216069, "operational_expense": 5097546, "product_revenue": 5161689, "quarter": 2, "rd_expense": 1278933, "revenue": 14406588, "salaries_expense": 3613774, "service_revenue": 9244899 }, { "depreciation": 732321, "expenses": 8637551, "income_tax": 1453587, "marketing_expense": 1063892, "net_income": 5892326, "net_profit": 4438739, "operational_expense": 5502342, "product_revenue": 3875873, "quarter": 3, "rd_expense": 1595877, "revenue": 14529877, "salaries_expense": 2705035, "service_revenue": 10654004 }, { "depreciation": 712667, "expenses": 8628641, "income_tax": 1287311, "marketing_expense": 1584354, "net_income": 6025580, "net_profit": 4738269, "operational_expense": 5674195, "product_revenue": 5608780, "quarter": 4, "rd_expense": 1025519, "revenue": 14654221, "salaries_expense": 3750809, "service_revenue": 9045441 } ], "market_conditions": { "gdp_growth": [ 0.055301050600518195, 0.05813320358059484, 0.05976066514633514, 0.04702695578839177 ], "inflation_rate": [ 0.005453360628761977, 0.012382464984074124, 0.011154527621679337, 0.012496796652268653 ], "interest_rate": [ 0.011984343974240658, 0.012937414128879315, 0.009575521649283757, 0.011411071456665332 ], "year": 2006 }, "random_event": { "description": "Gonzalez and Sons Industry Recognition in 2006", "impact": -0.02, "type": "Industry Recognition" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 170173, "billable_hours_per_employee": 154, "client_concentration": 0.36, "client_retention_rate": 0.7, "employee_utilization_rate": 0.67, "gross_billings": 13716986, "net_revenue": 11581595, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 36651 }, { "average_project_size": 165690, "billable_hours_per_employee": 144, "client_concentration": 0.2, "client_retention_rate": 0.65, "employee_utilization_rate": 0.63, "gross_billings": 12919661, "net_revenue": 11497289, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 36384 }, { "average_project_size": 138637, "billable_hours_per_employee": 152, "client_concentration": 0.19, "client_retention_rate": 0.8, "employee_utilization_rate": 0.65, "gross_billings": 12582289, "net_revenue": 11413597, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 36119 }, { "average_project_size": 155513, "billable_hours_per_employee": 107, "client_concentration": 0.13, "client_retention_rate": 0.81, "employee_utilization_rate": 0.77, "gross_billings": 14391291, "net_revenue": 11330514, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 35856 } ], "balance_sheet": [ { "assets": 14339475, "current_assets": 5534973, "current_liabilities": 2767457, "equity": 11428878, "fixed_assets": 8804502, "liabilities": 6065920, "long_term_liabilities": 3298463, "quarter": 1 }, { "assets": 14563715, "current_assets": 6510719, "current_liabilities": 3675934, "equity": 11419754, "fixed_assets": 8052996, "liabilities": 6209951, "long_term_liabilities": 2534017, "quarter": 2 }, { "assets": 14791462, "current_assets": 7037877, "current_liabilities": 3095284, "equity": 11248578, "fixed_assets": 7753585, "liabilities": 6357402, "long_term_liabilities": 3262118, "quarter": 3 }, { "assets": 15022770, "current_assets": 5289978, "current_liabilities": 2816652, "equity": 11451977, "fixed_assets": 9732792, "liabilities": 6508353, "long_term_liabilities": 3691701, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -59554, "financing_cash_flow": -34822, "investing_cash_flow": -282329, "net_cash_flow": 3553261, "operating_cash_flow": 3897779, "quarter": 1 }, { "change_in_working_capital": -35620, "financing_cash_flow": 136637, "investing_cash_flow": -424914, "net_cash_flow": 3254390, "operating_cash_flow": 3620017, "quarter": 2 }, { "change_in_working_capital": -91011, "financing_cash_flow": 156065, "investing_cash_flow": -452484, "net_cash_flow": 3071471, "operating_cash_flow": 3547592, "quarter": 3 }, { "change_in_working_capital": -67627, "financing_cash_flow": -194032, "investing_cash_flow": -337146, "net_cash_flow": 3424293, "operating_cash_flow": 3522750, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8076721776773557, "current_ratio": 2.0000213192111023, "debt_to_equity_ratio": 0.5307537625303201, "profit_margin": 0.2724428716424638, "quarter": 1, "return_on_assets": 0.220044527432141, "return_on_equity": 0.27608335656396016 }, { "asset_turnover_ratio": 0.7894475413725138, "current_ratio": 1.7711740743985067, "debt_to_equity_ratio": 0.543790260280563, "profit_margin": 0.266670690803719, "quarter": 2, "return_on_assets": 0.21052252121110582, "return_on_equity": 0.2684812650079853 }, { "asset_turnover_ratio": 0.7716341359630305, "current_ratio": 2.273741924812069, "debt_to_equity_ratio": 0.5651738379731198, "profit_margin": 0.24659342712030222, "quarter": 3, "return_on_assets": 0.19027990607013695, "return_on_equity": 0.2502110044487401 }, { "asset_turnover_ratio": 0.7542226899566458, "current_ratio": 1.8781084777246178, "debt_to_equity_ratio": 0.5683169814260018, "profit_margin": 0.25926096556608114, "quarter": 4, "return_on_assets": 0.19554050285000701, "return_on_equity": 0.2565111683336423 } ], "income_statement": [ { "depreciation": 742456, "expenses": 7559639, "income_tax": 866633, "marketing_expense": 1014506, "net_income": 4021956, "net_profit": 3155323, "operational_expense": 4286266, "product_revenue": 3896216, "quarter": 1, "rd_expense": 1006025, "revenue": 11581595, "salaries_expense": 2546647, "service_revenue": 7685379 }, { "depreciation": 554027, "expenses": 7515611, "income_tax": 915688, "marketing_expense": 1094917, "net_income": 3981678, "net_profit": 3065990, "operational_expense": 5133915, "product_revenue": 3531955, "quarter": 2, "rd_expense": 1333893, "revenue": 11497289, "salaries_expense": 2997031, "service_revenue": 7965334 }, { "depreciation": 733074, "expenses": 7471840, "income_tax": 1127239, "marketing_expense": 897332, "net_income": 3941757, "net_profit": 2814518, "operational_expense": 5178082, "product_revenue": 4035706, "quarter": 3, "rd_expense": 1259601, "revenue": 11413597, "salaries_expense": 3140633, "service_revenue": 7377891 }, { "depreciation": 585190, "expenses": 7428324, "income_tax": 964630, "marketing_expense": 1352108, "net_income": 3902190, "net_profit": 2937560, "operational_expense": 4018979, "product_revenue": 3624173, "quarter": 4, "rd_expense": 1370024, "revenue": 11330514, "salaries_expense": 3305452, "service_revenue": 7706341 } ], "market_conditions": { "gdp_growth": [ 0.04416724968817315, 0.04313493340884961, 0.05645802167982345, 0.05208439599184045 ], "inflation_rate": [ 0.005550336702189123, 0.004748818121164455, 0.011985960258572431, 0.007929338662376955 ], "interest_rate": [ 0.014709542237575493, 0.008385664522463136, 0.016960772954844133, 0.012089154474181865 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 147449, "billable_hours_per_employee": 141, "client_concentration": 0.33, "client_retention_rate": 0.69, "employee_utilization_rate": 0.71, "gross_billings": 7814019, "net_revenue": 6547097, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 20719 }, { "average_project_size": 157907, "billable_hours_per_employee": 93, "client_concentration": 0.19, "client_retention_rate": 0.65, "employee_utilization_rate": 0.74, "gross_billings": 7291492, "net_revenue": 6429456, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 20346 }, { "average_project_size": 159471, "billable_hours_per_employee": 92, "client_concentration": 0.26, "client_retention_rate": 0.69, "employee_utilization_rate": 0.7, "gross_billings": 7509222, "net_revenue": 6313930, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 19981 }, { "average_project_size": 126523, "billable_hours_per_employee": 141, "client_concentration": 0.18, "client_retention_rate": 0.78, "employee_utilization_rate": 0.65, "gross_billings": 7550972, "net_revenue": 6200480, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 19622 } ], "balance_sheet": [ { "assets": 8261608, "current_assets": 3930261, "current_liabilities": 2393464, "equity": 5422168, "fixed_assets": 4331347, "liabilities": 4567814, "long_term_liabilities": 2174350, "quarter": 1 }, { "assets": 8457335, "current_assets": 3731735, "current_liabilities": 2384705, "equity": 5521301, "fixed_assets": 4725600, "liabilities": 4667836, "long_term_liabilities": 2283131, "quarter": 2 }, { "assets": 8657698, "current_assets": 2731292, "current_liabilities": 2466956, "equity": 5402905, "fixed_assets": 5926406, "liabilities": 4770048, "long_term_liabilities": 2303092, "quarter": 3 }, { "assets": 8862809, "current_assets": 2666287, "current_liabilities": 2625408, "equity": 5655526, "fixed_assets": 6196522, "liabilities": 4874499, "long_term_liabilities": 2249091, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 8746, "financing_cash_flow": -94389, "investing_cash_flow": -141185, "net_cash_flow": 1705000, "operating_cash_flow": 2071999, "quarter": 1 }, { "change_in_working_capital": 68475, "financing_cash_flow": 132540, "investing_cash_flow": -216721, "net_cash_flow": 1694591, "operating_cash_flow": 1976028, "quarter": 2 }, { "change_in_working_capital": -3976, "financing_cash_flow": 168615, "investing_cash_flow": -437199, "net_cash_flow": 1559484, "operating_cash_flow": 1783898, "quarter": 3 }, { "change_in_working_capital": 72982, "financing_cash_flow": 159779, "investing_cash_flow": -173638, "net_cash_flow": 1436732, "operating_cash_flow": 1956348, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7924724823545247, "current_ratio": 1.6420806830602006, "debt_to_equity_ratio": 0.8424331374461286, "profit_margin": 0.26399089550681776, "quarter": 1, "return_on_assets": 0.2092055202812818, "return_on_equity": 0.3187606876068761 }, { "asset_turnover_ratio": 0.7602224577836871, "current_ratio": 1.5648623204966652, "debt_to_equity_ratio": 0.8454232073201587, "profit_margin": 0.2693543590624152, "quarter": 2, "return_on_assets": 0.2047692328611791, "return_on_equity": 0.31365832074722966 }, { "asset_turnover_ratio": 0.7292850824780444, "current_ratio": 1.1071506747586906, "debt_to_equity_ratio": 0.8828672723284974, "profit_margin": 0.2399860308872604, "quarter": 3, "return_on_assets": 0.1750182323291942, "return_on_equity": 0.28045190503997386 }, { "asset_turnover_ratio": 0.6996066371282513, "current_ratio": 1.0155705322753645, "debt_to_equity_ratio": 0.8619002016788536, "profit_margin": 0.2688849895491962, "quarter": 4, "return_on_assets": 0.18811372331277815, "return_on_equity": 0.294794153541156 } ], "income_statement": [ { "depreciation": 343625, "expenses": 4346928, "income_tax": 471795, "marketing_expense": 552355, "net_income": 2200169, "net_profit": 1728374, "operational_expense": 2686802, "product_revenue": 2021941, "quarter": 1, "rd_expense": 784481, "revenue": 6547097, "salaries_expense": 2099016, "service_revenue": 4525156 }, { "depreciation": 244226, "expenses": 4262804, "income_tax": 434850, "marketing_expense": 841293, "net_income": 2166652, "net_profit": 1731802, "operational_expense": 2956069, "product_revenue": 2277322, "quarter": 2, "rd_expense": 447039, "revenue": 6429456, "salaries_expense": 1831485, "service_revenue": 4152134 }, { "depreciation": 268643, "expenses": 4180308, "income_tax": 618367, "marketing_expense": 805253, "net_income": 2133622, "net_profit": 1515255, "operational_expense": 2876371, "product_revenue": 1372956, "quarter": 3, "rd_expense": 519740, "revenue": 6313930, "salaries_expense": 1695349, "service_revenue": 4940974 }, { "depreciation": 289132, "expenses": 4099409, "income_tax": 433855, "marketing_expense": 791057, "net_income": 2101071, "net_profit": 1667216, "operational_expense": 2228019, "product_revenue": 1694559, "quarter": 4, "rd_expense": 543172, "revenue": 6200480, "salaries_expense": 1834040, "service_revenue": 4505921 } ], "market_conditions": { "gdp_growth": [ 0.04852906046558937, 0.043251508299249106, 0.05464894638943165, 0.04569278652091599 ], "inflation_rate": [ 0.004079039538353968, 0.012211979308260342, 0.013546963070426337, 0.013649551478115259 ], "interest_rate": [ 0.013555191494722299, 0.01869592247148618, 0.013367643354431006, 0.017935335637291952 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 85274, "billable_hours_per_employee": 101, "client_concentration": 0.21, "client_retention_rate": 0.67, "employee_utilization_rate": 0.69, "gross_billings": 14535295, "net_revenue": 12232039, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 38709 }, { "average_project_size": 160551, "billable_hours_per_employee": 102, "client_concentration": 0.37, "client_retention_rate": 0.7, "employee_utilization_rate": 0.62, "gross_billings": 15257646, "net_revenue": 12338076, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 39045 }, { "average_project_size": 74644, "billable_hours_per_employee": 119, "client_concentration": 0.36, "client_retention_rate": 0.82, "employee_utilization_rate": 0.67, "gross_billings": 15632290, "net_revenue": 12445033, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 39383 }, { "average_project_size": 133445, "billable_hours_per_employee": 122, "client_concentration": 0.17, "client_retention_rate": 0.61, "employee_utilization_rate": 0.78, "gross_billings": 14995587, "net_revenue": 12552916, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 39724 } ], "balance_sheet": [ { "assets": 13241736, "current_assets": 4731617, "current_liabilities": 3605836, "equity": 8973767, "fixed_assets": 8510119, "liabilities": 6451480, "long_term_liabilities": 2845644, "quarter": 1 }, { "assets": 13640277, "current_assets": 4534705, "current_liabilities": 3515503, "equity": 9184970, "fixed_assets": 9105572, "liabilities": 6559790, "long_term_liabilities": 3044287, "quarter": 2 }, { "assets": 14050813, "current_assets": 5827935, "current_liabilities": 2927355, "equity": 9682857, "fixed_assets": 8222878, "liabilities": 6669919, "long_term_liabilities": 3742564, "quarter": 3 }, { "assets": 14473704, "current_assets": 5786575, "current_liabilities": 3954841, "equity": 10064173, "fixed_assets": 8687129, "liabilities": 6781896, "long_term_liabilities": 2827055, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 16438, "financing_cash_flow": -2898, "investing_cash_flow": -433856, "net_cash_flow": 2762405, "operating_cash_flow": 2933998, "quarter": 1 }, { "change_in_working_capital": -59524, "financing_cash_flow": 113049, "investing_cash_flow": -105498, "net_cash_flow": 2588829, "operating_cash_flow": 2835430, "quarter": 2 }, { "change_in_working_capital": -36405, "financing_cash_flow": 101090, "investing_cash_flow": -419424, "net_cash_flow": 2842222, "operating_cash_flow": 3125642, "quarter": 3 }, { "change_in_working_capital": -76002, "financing_cash_flow": 13388, "investing_cash_flow": -446263, "net_cash_flow": 3034139, "operating_cash_flow": 3198415, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9237488951599699, "current_ratio": 1.3122108160215828, "debt_to_equity_ratio": 0.7189266224540931, "profit_margin": 0.1785075243792143, "quarter": 1, "return_on_assets": 0.1648961284230406, "return_on_equity": 0.24332156161397994 }, { "asset_turnover_ratio": 0.9045326572180316, "current_ratio": 1.2899164074102625, "debt_to_equity_ratio": 0.7141874170519882, "profit_margin": 0.17056816638185726, "quarter": 2, "return_on_assets": 0.1542844767741887, "return_on_equity": 0.22912246855460605 }, { "asset_turnover_ratio": 0.8857162215453298, "current_ratio": 1.9908535179368405, "debt_to_equity_ratio": 0.6888379121988479, "profit_margin": 0.1849704215328316, "quarter": 3, "return_on_assets": 0.16383130285770653, "return_on_equity": 0.23773592855910192 }, { "asset_turnover_ratio": 0.8672911923582243, "current_ratio": 1.4631624887068784, "debt_to_equity_ratio": 0.6738652048211016, "profit_margin": 0.18898915598574864, "quarter": 4, "return_on_assets": 0.16390863043765438, "return_on_equity": 0.23572378972420288 } ], "income_statement": [ { "depreciation": 750487, "expenses": 9487989, "income_tax": 560539, "marketing_expense": 1389258, "net_income": 2744050, "net_profit": 2183511, "operational_expense": 4978674, "product_revenue": 3303386, "quarter": 1, "rd_expense": 1542576, "revenue": 12232039, "salaries_expense": 3834173, "service_revenue": 8928653 }, { "depreciation": 730947, "expenses": 9493262, "income_tax": 740331, "marketing_expense": 1067818, "net_income": 2844814, "net_profit": 2104483, "operational_expense": 6346581, "product_revenue": 3712916, "quarter": 2, "rd_expense": 1201760, "revenue": 12338076, "salaries_expense": 2992925, "service_revenue": 8625160 }, { "depreciation": 823679, "expenses": 9498539, "income_tax": 644531, "marketing_expense": 1610804, "net_income": 2946494, "net_profit": 2301963, "operational_expense": 5850258, "product_revenue": 3764831, "quarter": 3, "rd_expense": 1214075, "revenue": 12445033, "salaries_expense": 3050809, "service_revenue": 8680202 }, { "depreciation": 826050, "expenses": 9503818, "income_tax": 676733, "marketing_expense": 1417094, "net_income": 3049098, "net_profit": 2372365, "operational_expense": 6367705, "product_revenue": 4458475, "quarter": 4, "rd_expense": 1024729, "revenue": 12552916, "salaries_expense": 4352013, "service_revenue": 8094441 } ], "market_conditions": { "gdp_growth": [ 0.031016666705136163, 0.027767236745863472, 0.027300537889491855, 0.0250607082476816 ], "inflation_rate": [ 0.00563446765534309, 0.0016875365290731832, 0.0007808609023982754, 0.0006079285480700388 ], "interest_rate": [ 0.015756841414869882, 0.018052684288810808, 0.020931651059771617, 0.021118461495312248 ], "year": 2009 }, "random_event": { "description": "Gonzalez and Sons Senior Leadership Change in 2009", "impact": 0.07, "type": "Senior Leadership Change" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 85026, "billable_hours_per_employee": 156, "client_concentration": 0.33, "client_retention_rate": 0.63, "employee_utilization_rate": 0.65, "gross_billings": 20837444, "net_revenue": 16521618, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 52284 }, { "average_project_size": 193245, "billable_hours_per_employee": 122, "client_concentration": 0.14, "client_retention_rate": 0.77, "employee_utilization_rate": 0.65, "gross_billings": 20286760, "net_revenue": 16560235, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 52406 }, { "average_project_size": 159514, "billable_hours_per_employee": 120, "client_concentration": 0.39, "client_retention_rate": 0.63, "employee_utilization_rate": 0.8, "gross_billings": 19139220, "net_revenue": 16598943, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 52528 }, { "average_project_size": 131996, "billable_hours_per_employee": 117, "client_concentration": 0.17, "client_retention_rate": 0.79, "employee_utilization_rate": 0.61, "gross_billings": 20037555, "net_revenue": 16637741, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 52651 } ], "balance_sheet": [ { "assets": 22212850, "current_assets": 9482868, "current_liabilities": 4244088, "equity": 16209864, "fixed_assets": 12729982, "liabilities": 9122849, "long_term_liabilities": 4878761, "quarter": 1 }, { "assets": 22771951, "current_assets": 9729610, "current_liabilities": 4686519, "equity": 16974102, "fixed_assets": 13042341, "liabilities": 9196309, "long_term_liabilities": 4509790, "quarter": 2 }, { "assets": 23345124, "current_assets": 7845610, "current_liabilities": 3854866, "equity": 17647576, "fixed_assets": 15499514, "liabilities": 9270362, "long_term_liabilities": 5415496, "quarter": 3 }, { "assets": 23932725, "current_assets": 8134945, "current_liabilities": 4825882, "equity": 17877381, "fixed_assets": 15797780, "liabilities": 9345010, "long_term_liabilities": 4519128, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -47904, "financing_cash_flow": -57136, "investing_cash_flow": -298593, "net_cash_flow": 3903463, "operating_cash_flow": 4084507, "quarter": 1 }, { "change_in_working_capital": 93502, "financing_cash_flow": -193429, "investing_cash_flow": -219368, "net_cash_flow": 3758832, "operating_cash_flow": 4022966, "quarter": 2 }, { "change_in_working_capital": 81809, "financing_cash_flow": -182213, "investing_cash_flow": -142651, "net_cash_flow": 3969983, "operating_cash_flow": 4190596, "quarter": 3 }, { "change_in_working_capital": 3898, "financing_cash_flow": 66207, "investing_cash_flow": -415178, "net_cash_flow": 3958096, "operating_cash_flow": 4081479, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7437865019572004, "current_ratio": 2.23437120059716, "debt_to_equity_ratio": 0.5627961468399735, "profit_margin": 0.18883519761805412, "quarter": 1, "return_on_assets": 0.14045307108272914, "return_on_equity": 0.19246694481829088 }, { "asset_turnover_ratio": 0.7272207374765561, "current_ratio": 2.0760846163218374, "debt_to_equity_ratio": 0.5417847141486484, "profit_margin": 0.20521810227934567, "quarter": 2, "return_on_assets": 0.14923885968312509, "return_on_equity": 0.2002144207687688 }, { "asset_turnover_ratio": 0.7110239808535607, "current_ratio": 2.035248436651235, "debt_to_equity_ratio": 0.5253051183913303, "profit_margin": 0.21524346459892055, "quarter": 3, "return_on_assets": 0.15304326505183694, "return_on_equity": 0.2024535267619757 }, { "asset_turnover_ratio": 0.6951879069349604, "current_ratio": 1.685690822941796, "debt_to_equity_ratio": 0.5227281333882183, "profit_margin": 0.19772311637739762, "quarter": 4, "return_on_assets": 0.13745471942706064, "return_on_equity": 0.18401274772854032 } ], "income_statement": [ { "depreciation": 964644, "expenses": 12185378, "income_tax": 1216377, "marketing_expense": 1438543, "net_income": 4336240, "net_profit": 3119863, "operational_expense": 6935133, "product_revenue": 3867568, "quarter": 1, "rd_expense": 1353022, "revenue": 16521618, "salaries_expense": 4266505, "service_revenue": 12654050 }, { "depreciation": 624506, "expenses": 12139763, "income_tax": 1022012, "marketing_expense": 1407848, "net_income": 4420472, "net_profit": 3398460, "operational_expense": 7644655, "product_revenue": 5850107, "quarter": 2, "rd_expense": 2169763, "revenue": 16560235, "salaries_expense": 5723315, "service_revenue": 10710128 }, { "depreciation": 617782, "expenses": 12094319, "income_tax": 931810, "marketing_expense": 2105729, "net_income": 4504624, "net_profit": 3572814, "operational_expense": 7541335, "product_revenue": 3585213, "quarter": 3, "rd_expense": 1769885, "revenue": 16598943, "salaries_expense": 4270278, "service_revenue": 13013730 }, { "depreciation": 791813, "expenses": 12049045, "income_tax": 1299030, "marketing_expense": 2298407, "net_income": 4588696, "net_profit": 3289666, "operational_expense": 6704994, "product_revenue": 3584356, "quarter": 4, "rd_expense": 2262565, "revenue": 16637741, "salaries_expense": 5493737, "service_revenue": 13053385 } ], "market_conditions": { "gdp_growth": [ 0.0501992743921498, 0.06343723814393414, 0.04762749275375765, 0.05897739662514356 ], "inflation_rate": [ 0.007931140720448999, 0.006260839613153444, 0.002441112727169719, 0.00296989283157968 ], "interest_rate": [ 0.006415638825337564, 0.01586047590449386, 0.014239325275785364, 0.0080164709836551 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 187968, "billable_hours_per_employee": 134, "client_concentration": 0.13, "client_retention_rate": 0.87, "employee_utilization_rate": 0.62, "gross_billings": 9759745, "net_revenue": 8047529, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 25467 }, { "average_project_size": 141755, "billable_hours_per_employee": 84, "client_concentration": 0.2, "client_retention_rate": 0.79, "employee_utilization_rate": 0.73, "gross_billings": 9901933, "net_revenue": 8013671, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 25360 }, { "average_project_size": 95248, "billable_hours_per_employee": 143, "client_concentration": 0.32, "client_retention_rate": 0.85, "employee_utilization_rate": 0.75, "gross_billings": 9046705, "net_revenue": 7979957, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 25253 }, { "average_project_size": 55227, "billable_hours_per_employee": 119, "client_concentration": 0.36, "client_retention_rate": 0.73, "employee_utilization_rate": 0.63, "gross_billings": 10142416, "net_revenue": 7946384, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 25147 } ], "balance_sheet": [ { "assets": 8129536, "current_assets": 2645714, "current_liabilities": 2063485, "equity": 5392296, "fixed_assets": 5483822, "liabilities": 4584007, "long_term_liabilities": 2520522, "quarter": 1 }, { "assets": 8360447, "current_assets": 3663090, "current_liabilities": 2513708, "equity": 5401215, "fixed_assets": 4697357, "liabilities": 4708787, "long_term_liabilities": 2195079, "quarter": 2 }, { "assets": 8597917, "current_assets": 3985865, "current_liabilities": 2070907, "equity": 5529815, "fixed_assets": 4612052, "liabilities": 4836963, "long_term_liabilities": 2766056, "quarter": 3 }, { "assets": 8842132, "current_assets": 3082347, "current_liabilities": 2184649, "equity": 5609177, "fixed_assets": 5759785, "liabilities": 4968628, "long_term_liabilities": 2783979, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 59593, "financing_cash_flow": 90668, "investing_cash_flow": -391281, "net_cash_flow": 2170015, "operating_cash_flow": 2344588, "quarter": 1 }, { "change_in_working_capital": -40861, "financing_cash_flow": -118200, "investing_cash_flow": -416455, "net_cash_flow": 1757432, "operating_cash_flow": 2159856, "quarter": 2 }, { "change_in_working_capital": 15925, "financing_cash_flow": 62105, "investing_cash_flow": -296811, "net_cash_flow": 2054453, "operating_cash_flow": 2297834, "quarter": 3 }, { "change_in_working_capital": -70612, "financing_cash_flow": 183395, "investing_cash_flow": -254234, "net_cash_flow": 2062223, "operating_cash_flow": 2183193, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9899124624086787, "current_ratio": 1.2821580966180999, "debt_to_equity_ratio": 0.850102998796802, "profit_margin": 0.22948249083662825, "quarter": 1, "return_on_assets": 0.22716757758376369, "return_on_equity": 0.34248249725163454 }, { "asset_turnover_ratio": 0.9585218350167162, "current_ratio": 1.4572456307574309, "debt_to_equity_ratio": 0.871801437269207, "profit_margin": 0.21832129120349464, "quarter": 2, "return_on_assets": 0.20926572466759252, "return_on_equity": 0.32391878494005516 }, { "asset_turnover_ratio": 0.9281267776834784, "current_ratio": 1.9246953146616435, "debt_to_equity_ratio": 0.8747061158465518, "profit_margin": 0.2216629738731675, "quarter": 3, "return_on_assets": 0.20573134167264, "return_on_equity": 0.3198770664118058 }, { "asset_turnover_ratio": 0.8986954729922603, "current_ratio": 1.4109117757589433, "debt_to_equity_ratio": 0.8858033896951371, "profit_margin": 0.21842299591864678, "quarter": 4, "return_on_assets": 0.19629575762949478, "return_on_equity": 0.30943452132104227 } ], "income_statement": [ { "depreciation": 497821, "expenses": 5689277, "income_tax": 511485, "marketing_expense": 1124587, "net_income": 2358252, "net_profit": 1846767, "operational_expense": 3887302, "product_revenue": 3160424, "quarter": 1, "rd_expense": 1018791, "revenue": 8047529, "salaries_expense": 2234036, "service_revenue": 4887105 }, { "depreciation": 410301, "expenses": 5679976, "income_tax": 584140, "marketing_expense": 624747, "net_income": 2333695, "net_profit": 1749555, "operational_expense": 3518011, "product_revenue": 1701685, "quarter": 2, "rd_expense": 884520, "revenue": 8013671, "salaries_expense": 1943240, "service_revenue": 6311986 }, { "depreciation": 528973, "expenses": 5670691, "income_tax": 540405, "marketing_expense": 953306, "net_income": 2309266, "net_profit": 1768861, "operational_expense": 2976977, "product_revenue": 1736239, "quarter": 3, "rd_expense": 859606, "revenue": 7979957, "salaries_expense": 2517498, "service_revenue": 6243718 }, { "depreciation": 447520, "expenses": 5661421, "income_tax": 549290, "marketing_expense": 613428, "net_income": 2284963, "net_profit": 1735673, "operational_expense": 3901789, "product_revenue": 2236671, "quarter": 4, "rd_expense": 741636, "revenue": 7946384, "salaries_expense": 2744052, "service_revenue": 5709713 } ], "market_conditions": { "gdp_growth": [ 0.03884662647628538, 0.04848793902221708, 0.05376706574829278, 0.05141882538132175 ], "inflation_rate": [ 0.009666688336079591, 0.008238172370821457, 0.0034260213147309197, 0.009982827842609527 ], "interest_rate": [ 0.02066160821562283, 0.021091172175473683, 0.01669467232923352, 0.023137941695769035 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 115468, "billable_hours_per_employee": 133, "client_concentration": 0.33, "client_retention_rate": 0.69, "employee_utilization_rate": 0.68, "gross_billings": 13379935, "net_revenue": 11090914, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 35098 }, { "average_project_size": 86578, "billable_hours_per_employee": 128, "client_concentration": 0.33, "client_retention_rate": 0.72, "employee_utilization_rate": 0.65, "gross_billings": 14049170, "net_revenue": 11007684, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 34834 }, { "average_project_size": 104483, "billable_hours_per_employee": 140, "client_concentration": 0.29, "client_retention_rate": 0.84, "employee_utilization_rate": 0.78, "gross_billings": 13515953, "net_revenue": 10925078, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 34573 }, { "average_project_size": 62849, "billable_hours_per_employee": 116, "client_concentration": 0.38, "client_retention_rate": 0.83, "employee_utilization_rate": 0.67, "gross_billings": 12401698, "net_revenue": 10843093, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 34314 } ], "balance_sheet": [ { "assets": 15167706, "current_assets": 7545100, "current_liabilities": 3892277, "equity": 9500505, "fixed_assets": 7622606, "liabilities": 8126314, "long_term_liabilities": 4234037, "quarter": 1 }, { "assets": 15458299, "current_assets": 5147726, "current_liabilities": 3689003, "equity": 9448497, "fixed_assets": 10310573, "liabilities": 8289515, "long_term_liabilities": 4600512, "quarter": 2 }, { "assets": 15754460, "current_assets": 5921177, "current_liabilities": 4304073, "equity": 9585484, "fixed_assets": 9833283, "liabilities": 8455994, "long_term_liabilities": 4151921, "quarter": 3 }, { "assets": 16056294, "current_assets": 5787882, "current_liabilities": 3754904, "equity": 9740316, "fixed_assets": 10268412, "liabilities": 8625816, "long_term_liabilities": 4870912, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -47914, "financing_cash_flow": 61515, "investing_cash_flow": -161461, "net_cash_flow": 2762429, "operating_cash_flow": 2894193, "quarter": 1 }, { "change_in_working_capital": 74637, "financing_cash_flow": 72199, "investing_cash_flow": -119130, "net_cash_flow": 2573642, "operating_cash_flow": 2940998, "quarter": 2 }, { "change_in_working_capital": -10206, "financing_cash_flow": 178177, "investing_cash_flow": -156568, "net_cash_flow": 2367972, "operating_cash_flow": 2793784, "quarter": 3 }, { "change_in_working_capital": 18372, "financing_cash_flow": 144784, "investing_cash_flow": -361455, "net_cash_flow": 2735715, "operating_cash_flow": 2821605, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7312189463587968, "current_ratio": 1.9384797125178912, "debt_to_equity_ratio": 0.8553560047597469, "profit_margin": 0.2217232051389092, "quarter": 1, "return_on_assets": 0.16212820844496853, "return_on_equity": 0.25884024059773664 }, { "asset_turnover_ratio": 0.712088956229919, "current_ratio": 1.3954247258676666, "debt_to_equity_ratio": 0.8773368928412635, "profit_margin": 0.20710196622650143, "quarter": 2, "return_on_assets": 0.14747502296339332, "return_on_equity": 0.24127784556633716 }, { "asset_turnover_ratio": 0.6934593759481442, "current_ratio": 1.3757148171046356, "debt_to_equity_ratio": 0.8821666177732914, "profit_margin": 0.2093365374599614, "quarter": 3, "return_on_assets": 0.14516638463013012, "return_on_equity": 0.23859181236962057 }, { "asset_turnover_ratio": 0.6753172930191736, "current_ratio": 1.5414194344249548, "debt_to_equity_ratio": 0.8855786608976547, "profit_margin": 0.21302390378833788, "quarter": 4, "return_on_assets": 0.14385872605471722, "return_on_equity": 0.237141998267818 } ], "income_statement": [ { "depreciation": 435080, "expenses": 7972994, "income_tax": 658807, "marketing_expense": 1269939, "net_income": 3117920, "net_profit": 2459113, "operational_expense": 4829401, "product_revenue": 3302180, "quarter": 1, "rd_expense": 1180557, "revenue": 11090914, "salaries_expense": 3649454, "service_revenue": 7788734 }, { "depreciation": 661285, "expenses": 7892363, "income_tax": 835608, "marketing_expense": 1046945, "net_income": 3115321, "net_profit": 2279713, "operational_expense": 5099082, "product_revenue": 3113034, "quarter": 2, "rd_expense": 1063161, "revenue": 11007684, "salaries_expense": 2554701, "service_revenue": 7894650 }, { "depreciation": 506766, "expenses": 7812548, "income_tax": 825512, "marketing_expense": 1007625, "net_income": 3112530, "net_profit": 2287018, "operational_expense": 5313501, "product_revenue": 4323612, "quarter": 3, "rd_expense": 1381988, "revenue": 10925078, "salaries_expense": 2575032, "service_revenue": 6601466 }, { "depreciation": 511767, "expenses": 7733540, "income_tax": 799715, "marketing_expense": 1510406, "net_income": 3109553, "net_profit": 2309838, "operational_expense": 4103064, "product_revenue": 3631487, "quarter": 4, "rd_expense": 1116282, "revenue": 10843093, "salaries_expense": 3207164, "service_revenue": 7211606 } ], "market_conditions": { "gdp_growth": [ 0.05011617013709566, 0.04856072045611866, 0.039385560217084115, 0.043687121852069286 ], "inflation_rate": [ 0.012646611737339768, 0.0033720897191097136, 0.010176847506662961, 0.011625405230691055 ], "interest_rate": [ 0.022609258594426633, 0.01919686483387011, 0.018609699370307105, 0.017598790092663207 ], "year": 2012 }, "random_event": null, "year": 2012 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Good", "founding_year": 1993, "industry": "Advertising", "location": "Toddmouth", "name": "Peterson-Vang", "num_employees": 540, "region": "North America", "revenue_size": "Medium", "website": "www.peterson-vang.com" }

[ { "advertising_kpis": [ { "average_project_size": 79522, "billable_hours_per_employee": 133, "client_concentration": 0.37, "client_retention_rate": 0.75, "employee_utilization_rate": 0.77, "gross_billings": 12723866, "net_revenue": 11000615, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 20372 }, { "average_project_size": 144158, "billable_hours_per_employee": 152, "client_concentration": 0.2, "client_retention_rate": 0.75, "employee_utilization_rate": 0.71, "gross_billings": 14372381, "net_revenue": 11256759, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 20846 }, { "average_project_size": 187028, "billable_hours_per_employee": 90, "client_concentration": 0.13, "client_retention_rate": 0.81, "employee_utilization_rate": 0.7, "gross_billings": 14224890, "net_revenue": 11518868, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 21331 }, { "average_project_size": 141915, "billable_hours_per_employee": 98, "client_concentration": 0.25, "client_retention_rate": 0.69, "employee_utilization_rate": 0.64, "gross_billings": 13412948, "net_revenue": 11787080, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 21828 } ], "balance_sheet": [ { "assets": 11930365, "current_assets": 5854772, "current_liabilities": 2860520, "equity": 8429294, "fixed_assets": 6075593, "liabilities": 6232411, "long_term_liabilities": 3371891, "quarter": 1 }, { "assets": 12282926, "current_assets": 5114343, "current_liabilities": 3049128, "equity": 8808700, "fixed_assets": 7168583, "liabilities": 6366648, "long_term_liabilities": 3317520, "quarter": 2 }, { "assets": 12645905, "current_assets": 5910910, "current_liabilities": 2666508, "equity": 9203522, "fixed_assets": 6734995, "liabilities": 6503776, "long_term_liabilities": 3837268, "quarter": 3 }, { "assets": 13019611, "current_assets": 4243187, "current_liabilities": 2688266, "equity": 9608577, "fixed_assets": 8776424, "liabilities": 6643858, "long_term_liabilities": 3955592, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 47711, "financing_cash_flow": 70625, "investing_cash_flow": -169732, "net_cash_flow": 2864006, "operating_cash_flow": 3441407, "quarter": 1 }, { "change_in_working_capital": -2536, "financing_cash_flow": 117813, "investing_cash_flow": -417127, "net_cash_flow": 3157201, "operating_cash_flow": 3535377, "quarter": 2 }, { "change_in_working_capital": -67614, "financing_cash_flow": 55119, "investing_cash_flow": -164836, "net_cash_flow": 3211151, "operating_cash_flow": 3570895, "quarter": 3 }, { "change_in_working_capital": 23728, "financing_cash_flow": 55179, "investing_cash_flow": -477320, "net_cash_flow": 3535539, "operating_cash_flow": 3743945, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9220686039362584, "current_ratio": 2.0467509403884607, "debt_to_equity_ratio": 0.7393752074610281, "profit_margin": 0.24828975470916853, "quarter": 1, "return_on_assets": 0.22894018749635908, "return_on_equity": 0.32402950947018816 }, { "asset_turnover_ratio": 0.9164558184263261, "current_ratio": 1.6773133171188614, "debt_to_equity_ratio": 0.7227681723750383, "profit_margin": 0.256949802336534, "quarter": 2, "return_on_assets": 0.23548314139481097, "return_on_equity": 0.3283596898520781 }, { "asset_turnover_ratio": 0.9108773156211437, "current_ratio": 2.216723145027129, "debt_to_equity_ratio": 0.7066616454005326, "profit_margin": 0.26577203593269755, "quarter": 3, "return_on_assets": 0.24208571865754172, "return_on_equity": 0.33263276819461074 }, { "asset_turnover_ratio": 0.9053327322913104, "current_ratio": 1.57841039539986, "debt_to_equity_ratio": 0.6914507736161141, "profit_margin": 0.27426843628786773, "quarter": 4, "return_on_assets": 0.2483041928057605, "return_on_equity": 0.33645190125447294 } ], "income_statement": [ { "depreciation": 710067, "expenses": 7183791, "income_tax": 1085484, "marketing_expense": 1164763, "net_income": 3816824, "net_profit": 2731340, "operational_expense": 4706679, "product_revenue": 2892208, "quarter": 1, "rd_expense": 933416, "revenue": 11000615, "salaries_expense": 3277235, "service_revenue": 8108407 }, { "depreciation": 642955, "expenses": 7364860, "income_tax": 999477, "marketing_expense": 1204518, "net_income": 3891899, "net_profit": 2892422, "operational_expense": 4384727, "product_revenue": 4261378, "quarter": 2, "rd_expense": 975547, "revenue": 11256759, "salaries_expense": 2878378, "service_revenue": 6995381 }, { "depreciation": 509502, "expenses": 7550493, "income_tax": 906982, "marketing_expense": 1019786, "net_income": 3968375, "net_profit": 3061393, "operational_expense": 4335459, "product_revenue": 4489928, "quarter": 3, "rd_expense": 1381316, "revenue": 11518868, "salaries_expense": 2586622, "service_revenue": 7028940 }, { "depreciation": 511121, "expenses": 7740804, "income_tax": 813452, "marketing_expense": 1130772, "net_income": 4046276, "net_profit": 3232824, "operational_expense": 5043502, "product_revenue": 3979194, "quarter": 4, "rd_expense": 1379026, "revenue": 11787080, "salaries_expense": 3289987, "service_revenue": 7807886 } ], "market_conditions": { "gdp_growth": [ 0.004395149404584372, 0.001695230965497162, 0.004495777619742179, 0.0002087856129163422 ], "inflation_rate": [ 0.03623296232483739, 0.03873122888403731, 0.03937752873621189, 0.03831935980161091 ], "interest_rate": [ 0.05104092714458082, 0.05020176405579198, 0.05188679562251603, 0.05763608514323618 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 199723, "billable_hours_per_employee": 95, "client_concentration": 0.27, "client_retention_rate": 0.6, "employee_utilization_rate": 0.77, "gross_billings": 13554276, "net_revenue": 10922726, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 20227 }, { "average_project_size": 126704, "billable_hours_per_employee": 105, "client_concentration": 0.15, "client_retention_rate": 0.67, "employee_utilization_rate": 0.67, "gross_billings": 13127209, "net_revenue": 11189857, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 20722 }, { "average_project_size": 138438, "billable_hours_per_employee": 90, "client_concentration": 0.29, "client_retention_rate": 0.73, "employee_utilization_rate": 0.68, "gross_billings": 14682867, "net_revenue": 11463522, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 21229 }, { "average_project_size": 85126, "billable_hours_per_employee": 135, "client_concentration": 0.15, "client_retention_rate": 0.71, "employee_utilization_rate": 0.68, "gross_billings": 13231199, "net_revenue": 11743880, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 21748 } ], "balance_sheet": [ { "assets": 12254546, "current_assets": 5635361, "current_liabilities": 3206357, "equity": 9035190, "fixed_assets": 6619185, "liabilities": 5757496, "long_term_liabilities": 2551139, "quarter": 1 }, { "assets": 12618171, "current_assets": 4301468, "current_liabilities": 3159026, "equity": 9455462, "fixed_assets": 8316703, "liabilities": 5822558, "long_term_liabilities": 2663532, "quarter": 2 }, { "assets": 12992585, "current_assets": 4885112, "current_liabilities": 3401037, "equity": 9644605, "fixed_assets": 8107473, "liabilities": 5888356, "long_term_liabilities": 2487319, "quarter": 3 }, { "assets": 13378110, "current_assets": 6150001, "current_liabilities": 3145261, "equity": 10211508, "fixed_assets": 7228109, "liabilities": 5954896, "long_term_liabilities": 2809635, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 14749, "financing_cash_flow": -191116, "investing_cash_flow": -482449, "net_cash_flow": 3150498, "operating_cash_flow": 3277846, "quarter": 1 }, { "change_in_working_capital": -4892, "financing_cash_flow": -166388, "investing_cash_flow": -493303, "net_cash_flow": 3292387, "operating_cash_flow": 3414202, "quarter": 2 }, { "change_in_working_capital": 38641, "financing_cash_flow": 169140, "investing_cash_flow": -273566, "net_cash_flow": 2347719, "operating_cash_flow": 3055678, "quarter": 3 }, { "change_in_working_capital": 73855, "financing_cash_flow": 85836, "investing_cash_flow": -132445, "net_cash_flow": 3190052, "operating_cash_flow": 3442324, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8913203312468695, "current_ratio": 1.7575588120723924, "debt_to_equity_ratio": 0.6372302076658045, "profit_margin": 0.2323723949497589, "quarter": 1, "return_on_assets": 0.20711824003924748, "return_on_equity": 0.2809171694231112 }, { "asset_turnover_ratio": 0.8868049894077359, "current_ratio": 1.3616437471549776, "debt_to_equity_ratio": 0.6157877848803157, "profit_margin": 0.23770178653757595, "quarter": 2, "return_on_assets": 0.21079513029265493, "return_on_equity": 0.2813029125388056 }, { "asset_turnover_ratio": 0.8823126421724391, "current_ratio": 1.4363595573938184, "debt_to_equity_ratio": 0.6105336610467718, "profit_margin": 0.22160519254030306, "quarter": 3, "return_on_assets": 0.1955250629493669, "return_on_equity": 0.263398656554623 }, { "asset_turnover_ratio": 0.8778429837996549, "current_ratio": 1.9553229445823415, "debt_to_equity_ratio": 0.5831553968326715, "profit_margin": 0.23742528023106504, "quarter": 4, "return_on_assets": 0.20842211642750733, "return_on_equity": 0.27305408760390726 } ], "income_statement": [ { "depreciation": 739706, "expenses": 7603514, "income_tax": 781072, "marketing_expense": 1152833, "net_income": 3319212, "net_profit": 2538140, "operational_expense": 4172181, "product_revenue": 3477929, "quarter": 1, "rd_expense": 773156, "revenue": 10922726, "salaries_expense": 2976698, "service_revenue": 7444797 }, { "depreciation": 754353, "expenses": 7754469, "income_tax": 775539, "marketing_expense": 1218872, "net_income": 3435388, "net_profit": 2659849, "operational_expense": 4984501, "product_revenue": 2395275, "quarter": 2, "rd_expense": 953022, "revenue": 11189857, "salaries_expense": 2913772, "service_revenue": 8794582 }, { "depreciation": 515302, "expenses": 7908421, "income_tax": 1014725, "marketing_expense": 1365661, "net_income": 3555101, "net_profit": 2540376, "operational_expense": 4646178, "product_revenue": 3722474, "quarter": 3, "rd_expense": 1124403, "revenue": 11463522, "salaries_expense": 3622774, "service_revenue": 7741048 }, { "depreciation": 654030, "expenses": 8065429, "income_tax": 890157, "marketing_expense": 830419, "net_income": 3678451, "net_profit": 2788294, "operational_expense": 5638050, "product_revenue": 3643380, "quarter": 4, "rd_expense": 1336582, "revenue": 11743880, "salaries_expense": 2898341, "service_revenue": 8100500 } ], "market_conditions": { "gdp_growth": [ -0.003907180727395438, 0.011100771855306934, 0.008352827826190247, 0.004177033231538101 ], "inflation_rate": [ 0.03851988170838866, 0.038343714298962356, 0.039645582180257107, 0.03291682816084876 ], "interest_rate": [ 0.056827770775228444, 0.05726554745941863, 0.053202043646305056, 0.059311198468787636 ], "year": 1994 }, "random_event": { "description": "Peterson-Vang Expansion to New Market in 1994", "impact": 0.05, "type": "Expansion to New Market" }, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 58442, "billable_hours_per_employee": 148, "client_concentration": 0.4, "client_retention_rate": 0.79, "employee_utilization_rate": 0.8, "gross_billings": 12117979, "net_revenue": 10094507, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 18694 }, { "average_project_size": 180215, "billable_hours_per_employee": 149, "client_concentration": 0.28, "client_retention_rate": 0.89, "employee_utilization_rate": 0.65, "gross_billings": 11846537, "net_revenue": 10459495, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 19369 }, { "average_project_size": 194771, "billable_hours_per_employee": 158, "client_concentration": 0.33, "client_retention_rate": 0.87, "employee_utilization_rate": 0.72, "gross_billings": 14080142, "net_revenue": 10837680, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 20070 }, { "average_project_size": 78825, "billable_hours_per_employee": 103, "client_concentration": 0.32, "client_retention_rate": 0.6, "employee_utilization_rate": 0.69, "gross_billings": 14179576, "net_revenue": 11229540, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 20795 } ], "balance_sheet": [ { "assets": 11994307, "current_assets": 5468232, "current_liabilities": 3582333, "equity": 7571163, "fixed_assets": 6526075, "liabilities": 6026417, "long_term_liabilities": 2444084, "quarter": 1 }, { "assets": 12190789, "current_assets": 6070874, "current_liabilities": 3175180, "equity": 7788091, "fixed_assets": 6119915, "liabilities": 6076113, "long_term_liabilities": 2900933, "quarter": 2 }, { "assets": 12390489, "current_assets": 5317926, "current_liabilities": 3070971, "equity": 8146453, "fixed_assets": 7072563, "liabilities": 6126220, "long_term_liabilities": 3055249, "quarter": 3 }, { "assets": 12593460, "current_assets": 4570931, "current_liabilities": 3658623, "equity": 8146392, "fixed_assets": 8022529, "liabilities": 6176739, "long_term_liabilities": 2518116, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -80882, "financing_cash_flow": 1932, "investing_cash_flow": -178732, "net_cash_flow": 2179961, "operating_cash_flow": 2369645, "quarter": 1 }, { "change_in_working_capital": 39045, "financing_cash_flow": -27410, "investing_cash_flow": -293905, "net_cash_flow": 1952366, "operating_cash_flow": 2124818, "quarter": 2 }, { "change_in_working_capital": -53259, "financing_cash_flow": -85649, "investing_cash_flow": -352733, "net_cash_flow": 2288331, "operating_cash_flow": 2468095, "quarter": 3 }, { "change_in_working_capital": -77227, "financing_cash_flow": 113262, "investing_cash_flow": -283240, "net_cash_flow": 2541843, "operating_cash_flow": 2578618, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8416081896186249, "current_ratio": 1.5264443590252497, "debt_to_equity_ratio": 0.7959697869402627, "profit_margin": 0.1588262804711513, "quarter": 1, "return_on_assets": 0.1336694983711856, "return_on_equity": 0.21176046533405765 }, { "asset_turnover_ratio": 0.8579834332297934, "current_ratio": 1.9119779036149132, "debt_to_equity_ratio": 0.7801800210089995, "profit_margin": 0.15999003775994922, "quarter": 2, "return_on_assets": 0.13726880187984553, "return_on_equity": 0.2148684446547941 }, { "asset_turnover_ratio": 0.8746773432428696, "current_ratio": 1.731675746856613, "debt_to_equity_ratio": 0.7520107217214658, "profit_margin": 0.17367037963844661, "quarter": 3, "return_on_assets": 0.15190554626213704, "return_on_equity": 0.23104337556480103 }, { "asset_turnover_ratio": 0.8916961661052641, "current_ratio": 1.2493582968236956, "debt_to_equity_ratio": 0.7582177484216326, "profit_margin": 0.15402866012321076, "quarter": 4, "return_on_assets": 0.1373467657021978, "return_on_equity": 0.21232356606458416 } ], "income_statement": [ { "depreciation": 766372, "expenses": 7857547, "income_tax": 633687, "marketing_expense": 1076423, "net_income": 2236960, "net_profit": 1603273, "operational_expense": 5232956, "product_revenue": 3180689, "quarter": 1, "rd_expense": 1215767, "revenue": 10094507, "salaries_expense": 2484764, "service_revenue": 6913818 }, { "depreciation": 451403, "expenses": 8157988, "income_tax": 628092, "marketing_expense": 1249898, "net_income": 2301507, "net_profit": 1673415, "operational_expense": 5681697, "product_revenue": 3108128, "quarter": 2, "rd_expense": 1101054, "revenue": 10459495, "salaries_expense": 2709359, "service_revenue": 7351367 }, { "depreciation": 585911, "expenses": 8469917, "income_tax": 485579, "marketing_expense": 1622141, "net_income": 2367763, "net_profit": 1882184, "operational_expense": 4401492, "product_revenue": 3404174, "quarter": 3, "rd_expense": 1268165, "revenue": 10837680, "salaries_expense": 2795516, "service_revenue": 7433506 }, { "depreciation": 848947, "expenses": 8793773, "income_tax": 706096, "marketing_expense": 1682497, "net_income": 2435767, "net_profit": 1729671, "operational_expense": 4552972, "product_revenue": 2703533, "quarter": 4, "rd_expense": 1708554, "revenue": 11229540, "salaries_expense": 2751097, "service_revenue": 8526007 } ], "market_conditions": { "gdp_growth": [ 0.0006315407950734635, -0.013827719863134198, -0.014028229082093831, -0.005185046076337687 ], "inflation_rate": [ 0.03136718018368009, 0.03421720078337769, 0.030529890512914364, 0.029414864616150477 ], "interest_rate": [ 0.04933291056372237, 0.05246113658690354, 0.0488981335190648, 0.04631775491236024 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 70500, "billable_hours_per_employee": 90, "client_concentration": 0.36, "client_retention_rate": 0.69, "employee_utilization_rate": 0.75, "gross_billings": 7201113, "net_revenue": 5946592, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 11012 }, { "average_project_size": 198900, "billable_hours_per_employee": 86, "client_concentration": 0.11, "client_retention_rate": 0.64, "employee_utilization_rate": 0.77, "gross_billings": 7198498, "net_revenue": 6162644, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 11412 }, { "average_project_size": 188704, "billable_hours_per_employee": 90, "client_concentration": 0.22, "client_retention_rate": 0.78, "employee_utilization_rate": 0.62, "gross_billings": 8179672, "net_revenue": 6386545, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 11827 }, { "average_project_size": 140274, "billable_hours_per_employee": 112, "client_concentration": 0.12, "client_retention_rate": 0.82, "employee_utilization_rate": 0.72, "gross_billings": 7992460, "net_revenue": 6618582, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 12257 } ], "balance_sheet": [ { "assets": 6243101, "current_assets": 2398262, "current_liabilities": 1490579, "equity": 4767083, "fixed_assets": 3844839, "liabilities": 2920540, "long_term_liabilities": 1429961, "quarter": 1 }, { "assets": 6400553, "current_assets": 2272047, "current_liabilities": 1458769, "equity": 4889768, "fixed_assets": 4128506, "liabilities": 2983361, "long_term_liabilities": 1524592, "quarter": 2 }, { "assets": 6561976, "current_assets": 2559447, "current_liabilities": 1609731, "equity": 5100638, "fixed_assets": 4002529, "liabilities": 3047533, "long_term_liabilities": 1437802, "quarter": 3 }, { "assets": 6727470, "current_assets": 2849805, "current_liabilities": 1544121, "equity": 5161644, "fixed_assets": 3877665, "liabilities": 3113086, "long_term_liabilities": 1568965, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -76167, "financing_cash_flow": 73685, "investing_cash_flow": -192847, "net_cash_flow": 1681179, "operating_cash_flow": 1839732, "quarter": 1 }, { "change_in_working_capital": -12292, "financing_cash_flow": 185720, "investing_cash_flow": -299603, "net_cash_flow": 1354749, "operating_cash_flow": 1724102, "quarter": 2 }, { "change_in_working_capital": 48947, "financing_cash_flow": 16085, "investing_cash_flow": -241995, "net_cash_flow": 1822055, "operating_cash_flow": 1905560, "quarter": 3 }, { "change_in_working_capital": -74791, "financing_cash_flow": -13712, "investing_cash_flow": -389444, "net_cash_flow": 1545810, "operating_cash_flow": 1872515, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9525061343713644, "current_ratio": 1.6089465905530669, "debt_to_equity_ratio": 0.6126471890671926, "profit_margin": 0.24291594244232664, "quarter": 1, "return_on_assets": 0.2313789253129174, "return_on_equity": 0.3030201068452133 }, { "asset_turnover_ratio": 0.9628299304763198, "current_ratio": 1.5575097907893574, "debt_to_equity_ratio": 0.6101232205699739, "profit_margin": 0.23895198229850695, "quarter": 2, "return_on_assets": 0.23007012050365022, "return_on_equity": 0.30115457420474756 }, { "asset_turnover_ratio": 0.973265522458479, "current_ratio": 1.5899842893005105, "debt_to_equity_ratio": 0.5974807465262189, "profit_margin": 0.24836511760271007, "quarter": 3, "return_on_assets": 0.2417252059440632, "return_on_equity": 0.31097972449720995 }, { "asset_turnover_ratio": 0.9838144205771263, "current_ratio": 1.8455839924461879, "debt_to_equity_ratio": 0.6031190837647851, "profit_margin": 0.2337751500245823, "quarter": 4, "return_on_assets": 0.2299913637667652, "return_on_equity": 0.2997610838717277 } ], "income_statement": [ { "depreciation": 395210, "expenses": 4080969, "income_tax": 421101, "marketing_expense": 583766, "net_income": 1865623, "net_profit": 1444522, "operational_expense": 2291569, "product_revenue": 2277577, "quarter": 1, "rd_expense": 559561, "revenue": 5946592, "salaries_expense": 1556434, "service_revenue": 3669015 }, { "depreciation": 251526, "expenses": 4236414, "income_tax": 453654, "marketing_expense": 723272, "net_income": 1926230, "net_profit": 1472576, "operational_expense": 2806071, "product_revenue": 2412020, "quarter": 2, "rd_expense": 745670, "revenue": 6162644, "salaries_expense": 2062626, "service_revenue": 3750624 }, { "depreciation": 319365, "expenses": 4397781, "income_tax": 402569, "marketing_expense": 463129, "net_income": 1988764, "net_profit": 1586195, "operational_expense": 2406184, "product_revenue": 2453945, "quarter": 3, "rd_expense": 570632, "revenue": 6386545, "salaries_expense": 1811651, "service_revenue": 3932600 }, { "depreciation": 325255, "expenses": 4565295, "income_tax": 506027, "marketing_expense": 752861, "net_income": 2053287, "net_profit": 1547260, "operational_expense": 2630342, "product_revenue": 1907760, "quarter": 4, "rd_expense": 660726, "revenue": 6618582, "salaries_expense": 2112201, "service_revenue": 4710822 } ], "market_conditions": { "gdp_growth": [ -0.004299707119931774, 0.00817595351320708, 0.009043974973678606, -0.0032882960284358158 ], "inflation_rate": [ 0.03590968814970669, 0.03612456644209771, 0.028311951225423477, 0.03424076898136523 ], "interest_rate": [ 0.04709329087402731, 0.04428657709094288, 0.05171002717862079, 0.05126408782138542 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 187860, "billable_hours_per_employee": 116, "client_concentration": 0.16, "client_retention_rate": 0.68, "employee_utilization_rate": 0.76, "gross_billings": 9954815, "net_revenue": 8074167, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 14952 }, { "average_project_size": 160879, "billable_hours_per_employee": 148, "client_concentration": 0.38, "client_retention_rate": 0.67, "employee_utilization_rate": 0.74, "gross_billings": 10318851, "net_revenue": 8326720, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 15420 }, { "average_project_size": 81458, "billable_hours_per_employee": 155, "client_concentration": 0.31, "client_retention_rate": 0.79, "employee_utilization_rate": 0.69, "gross_billings": 9683226, "net_revenue": 8587173, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 15902 }, { "average_project_size": 106998, "billable_hours_per_employee": 119, "client_concentration": 0.22, "client_retention_rate": 0.83, "employee_utilization_rate": 0.7, "gross_billings": 10341200, "net_revenue": 8855774, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 16400 } ], "balance_sheet": [ { "assets": 10007287, "current_assets": 3016538, "current_liabilities": 2453156, "equity": 6536912, "fixed_assets": 6990749, "liabilities": 5414372, "long_term_liabilities": 2961216, "quarter": 1 }, { "assets": 10202691, "current_assets": 4001984, "current_liabilities": 2875920, "equity": 6855228, "fixed_assets": 6200707, "liabilities": 5565133, "long_term_liabilities": 2689213, "quarter": 2 }, { "assets": 10401910, "current_assets": 3856944, "current_liabilities": 3184936, "equity": 6852474, "fixed_assets": 6544966, "liabilities": 5720091, "long_term_liabilities": 2535155, "quarter": 3 }, { "assets": 10605020, "current_assets": 5181374, "current_liabilities": 3435512, "equity": 7030944, "fixed_assets": 5423646, "liabilities": 5879365, "long_term_liabilities": 2443853, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 51399, "financing_cash_flow": -68941, "investing_cash_flow": -399161, "net_cash_flow": 1840902, "operating_cash_flow": 2317050, "quarter": 1 }, { "change_in_working_capital": 709, "financing_cash_flow": 165489, "investing_cash_flow": -409065, "net_cash_flow": 2391604, "operating_cash_flow": 2501315, "quarter": 2 }, { "change_in_working_capital": 71039, "financing_cash_flow": 105330, "investing_cash_flow": -389850, "net_cash_flow": 2586653, "operating_cash_flow": 2611428, "quarter": 3 }, { "change_in_working_capital": -49568, "financing_cash_flow": -127494, "investing_cash_flow": -492035, "net_cash_flow": 2829984, "operating_cash_flow": 2879997, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8068287638797608, "current_ratio": 1.2296560023088625, "debt_to_equity_ratio": 0.8282767153665217, "profit_margin": 0.24076749960708022, "quarter": 1, "return_on_assets": 0.19425814409040132, "return_on_equity": 0.29738766561336605 }, { "asset_turnover_ratio": 0.8161297837991958, "current_ratio": 1.39154913905811, "debt_to_equity_ratio": 0.8118085933830356, "profit_margin": 0.2663317608854387, "quarter": 2, "return_on_assets": 0.21736128243029215, "return_on_equity": 0.32350054586076493 }, { "asset_turnover_ratio": 0.8255380982915638, "current_ratio": 1.2109957625522145, "debt_to_equity_ratio": 0.8347482967465473, "profit_margin": 0.2527787666558016, "quarter": 3, "return_on_assets": 0.20867850231351742, "return_on_equity": 0.3167695346235535 }, { "asset_turnover_ratio": 0.8350549079586838, "current_ratio": 1.508181022217358, "debt_to_equity_ratio": 0.8362127475343283, "profit_margin": 0.2603147957479493, "quarter": 4, "return_on_assets": 0.21737714780358736, "return_on_equity": 0.3278775936773213 } ], "income_statement": [ { "depreciation": 373053, "expenses": 5341795, "income_tax": 788375, "marketing_expense": 627138, "net_income": 2732372, "net_profit": 1943997, "operational_expense": 2829336, "product_revenue": 1978667, "quarter": 1, "rd_expense": 692208, "revenue": 8074167, "salaries_expense": 2094270, "service_revenue": 6095500 }, { "depreciation": 283645, "expenses": 5478822, "income_tax": 630228, "marketing_expense": 729941, "net_income": 2847898, "net_profit": 2217670, "operational_expense": 3029014, "product_revenue": 1979810, "quarter": 2, "rd_expense": 881195, "revenue": 8326720, "salaries_expense": 2351995, "service_revenue": 6346910 }, { "depreciation": 440773, "expenses": 5619365, "income_tax": 797153, "marketing_expense": 986123, "net_income": 2967808, "net_profit": 2170655, "operational_expense": 3365651, "product_revenue": 1876447, "quarter": 3, "rd_expense": 781705, "revenue": 8587173, "salaries_expense": 2608116, "service_revenue": 6710726 }, { "depreciation": 574708, "expenses": 5763513, "income_tax": 786972, "marketing_expense": 1147292, "net_income": 3092261, "net_profit": 2305289, "operational_expense": 3582067, "product_revenue": 2809515, "quarter": 4, "rd_expense": 948667, "revenue": 8855774, "salaries_expense": 2347906, "service_revenue": 6046259 } ], "market_conditions": { "gdp_growth": [ -0.0002554862507942561, 0.013586589171162731, 0.01751221854115955, -0.0016038170191763484 ], "inflation_rate": [ 0.018196578131711657, 0.02471828618055572, 0.022242983909056758, 0.02315168937080135 ], "interest_rate": [ 0.05435124389184799, 0.05126587643082614, 0.048241399548214076, 0.05310767023952671 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 185266, "billable_hours_per_employee": 137, "client_concentration": 0.36, "client_retention_rate": 0.83, "employee_utilization_rate": 0.72, "gross_billings": 11217110, "net_revenue": 9493209, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 17580 }, { "average_project_size": 131684, "billable_hours_per_employee": 123, "client_concentration": 0.36, "client_retention_rate": 0.79, "employee_utilization_rate": 0.75, "gross_billings": 12146854, "net_revenue": 9870873, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 18279 }, { "average_project_size": 170595, "billable_hours_per_employee": 118, "client_concentration": 0.38, "client_retention_rate": 0.81, "employee_utilization_rate": 0.61, "gross_billings": 11759445, "net_revenue": 10263562, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 19007 }, { "average_project_size": 175641, "billable_hours_per_employee": 136, "client_concentration": 0.17, "client_retention_rate": 0.67, "employee_utilization_rate": 0.66, "gross_billings": 12555554, "net_revenue": 10671873, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 19763 } ], "balance_sheet": [ { "assets": 10712179, "current_assets": 3606714, "current_liabilities": 2976920, "equity": 7914146, "fixed_assets": 7105465, "liabilities": 5520446, "long_term_liabilities": 2543526, "quarter": 1 }, { "assets": 10957225, "current_assets": 3455512, "current_liabilities": 2571873, "equity": 8261833, "fixed_assets": 7501713, "liabilities": 5637866, "long_term_liabilities": 3065993, "quarter": 2 }, { "assets": 11207877, "current_assets": 5410482, "current_liabilities": 2863048, "equity": 8565443, "fixed_assets": 5797395, "liabilities": 5757784, "long_term_liabilities": 2894736, "quarter": 3 }, { "assets": 11464263, "current_assets": 3638445, "current_liabilities": 2404425, "equity": 8651901, "fixed_assets": 7825818, "liabilities": 5880253, "long_term_liabilities": 3475828, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 77091, "financing_cash_flow": 40832, "investing_cash_flow": -493364, "net_cash_flow": 2759435, "operating_cash_flow": 3020539, "quarter": 1 }, { "change_in_working_capital": -13027, "financing_cash_flow": -68212, "investing_cash_flow": -321002, "net_cash_flow": 2886229, "operating_cash_flow": 3250306, "quarter": 2 }, { "change_in_working_capital": 90714, "financing_cash_flow": -59130, "investing_cash_flow": -348464, "net_cash_flow": 3458670, "operating_cash_flow": 3639817, "quarter": 3 }, { "change_in_working_capital": -18192, "financing_cash_flow": -54948, "investing_cash_flow": -199528, "net_cash_flow": 2920252, "operating_cash_flow": 3575777, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8862070919464657, "current_ratio": 1.2115589266758933, "debt_to_equity_ratio": 0.6975415919797284, "profit_margin": 0.2867747881669939, "quarter": 1, "return_on_assets": 0.2541418510650354, "return_on_equity": 0.343993274827126 }, { "asset_turnover_ratio": 0.9008551891560135, "current_ratio": 1.3435780071566519, "debt_to_equity_ratio": 0.6823989301163556, "profit_margin": 0.2980966323849978, "quarter": 2, "return_on_assets": 0.2685418981539578, "return_on_equity": 0.3561526842772058 }, { "asset_turnover_ratio": 0.9157454172632337, "current_ratio": 1.8897629379598246, "debt_to_equity_ratio": 0.6722108827295915, "profit_margin": 0.3035349715819907, "quarter": 3, "return_on_assets": 0.2779607592053339, "return_on_equity": 0.36371148579238693 }, { "asset_turnover_ratio": 0.9308817322142732, "current_ratio": 1.5132287345207274, "debt_to_equity_ratio": 0.6796486691190757, "profit_margin": 0.2874744667594901, "quarter": 4, "return_on_assets": 0.26760472958444864, "return_on_equity": 0.354591551613917 } ], "income_statement": [ { "depreciation": 298126, "expenses": 5841722, "income_tax": 929074, "marketing_expense": 1039148, "net_income": 3651487, "net_profit": 2722413, "operational_expense": 3354819, "product_revenue": 2048302, "quarter": 1, "rd_expense": 1123693, "revenue": 9493209, "salaries_expense": 1963162, "service_revenue": 7444907 }, { "depreciation": 307832, "expenses": 6058882, "income_tax": 869517, "marketing_expense": 734478, "net_income": 3811991, "net_profit": 2942474, "operational_expense": 4182843, "product_revenue": 3763558, "quarter": 2, "rd_expense": 804990, "revenue": 9870873, "salaries_expense": 1853117, "service_revenue": 6107315 }, { "depreciation": 524467, "expenses": 6284115, "income_tax": 864097, "marketing_expense": 725406, "net_income": 3979447, "net_profit": 3115350, "operational_expense": 3881950, "product_revenue": 3542941, "quarter": 3, "rd_expense": 1114709, "revenue": 10263562, "salaries_expense": 2764165, "service_revenue": 6720621 }, { "depreciation": 507886, "expenses": 6517720, "income_tax": 1086262, "marketing_expense": 744993, "net_income": 4154153, "net_profit": 3067891, "operational_expense": 4413276, "product_revenue": 3026022, "quarter": 4, "rd_expense": 970556, "revenue": 10671873, "salaries_expense": 3104013, "service_revenue": 7645851 } ], "market_conditions": { "gdp_growth": [ 0.006310043967020373, 0.006843108158541647, -0.00945759316772547, -0.01020265552623766 ], "inflation_rate": [ 0.019211350699096477, 0.01778658312856557, 0.019729887234990095, 0.021786399687020876 ], "interest_rate": [ 0.044829907093740774, 0.04543599196977904, 0.04644707719487663, 0.041935694800534246 ], "year": 1998 }, "random_event": { "description": "Peterson-Vang Economic Slowdown Impact in 1998", "impact": 0.02, "type": "Economic Slowdown Impact" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 189440, "billable_hours_per_employee": 123, "client_concentration": 0.24, "client_retention_rate": 0.78, "employee_utilization_rate": 0.66, "gross_billings": 11977913, "net_revenue": 10543392, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 19525 }, { "average_project_size": 63534, "billable_hours_per_employee": 108, "client_concentration": 0.26, "client_retention_rate": 0.73, "employee_utilization_rate": 0.73, "gross_billings": 13401030, "net_revenue": 10940680, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 20261 }, { "average_project_size": 189733, "billable_hours_per_employee": 95, "client_concentration": 0.38, "client_retention_rate": 0.71, "employee_utilization_rate": 0.8, "gross_billings": 13278239, "net_revenue": 11352939, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 21024 }, { "average_project_size": 199231, "billable_hours_per_employee": 135, "client_concentration": 0.2, "client_retention_rate": 0.68, "employee_utilization_rate": 0.62, "gross_billings": 13532521, "net_revenue": 11780732, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 21816 } ], "balance_sheet": [ { "assets": 15294290, "current_assets": 6815229, "current_liabilities": 5052187, "equity": 8097925, "fixed_assets": 8479061, "liabilities": 8987194, "long_term_liabilities": 3935007, "quarter": 1 }, { "assets": 15626676, "current_assets": 4699969, "current_liabilities": 3962393, "equity": 8263928, "fixed_assets": 10926707, "liabilities": 9214547, "long_term_liabilities": 5252154, "quarter": 2 }, { "assets": 15966285, "current_assets": 6597888, "current_liabilities": 5062105, "equity": 8232327, "fixed_assets": 9368397, "liabilities": 9447652, "long_term_liabilities": 4385547, "quarter": 3 }, { "assets": 16313276, "current_assets": 5766703, "current_liabilities": 4041832, "equity": 8512826, "fixed_assets": 10546573, "liabilities": 9686653, "long_term_liabilities": 5644821, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -50962, "financing_cash_flow": -77035, "investing_cash_flow": -433975, "net_cash_flow": 2099910, "operating_cash_flow": 2521252, "quarter": 1 }, { "change_in_working_capital": -78962, "financing_cash_flow": 143013, "investing_cash_flow": -309710, "net_cash_flow": 1678804, "operating_cash_flow": 2343940, "quarter": 2 }, { "change_in_working_capital": 34288, "financing_cash_flow": -8990, "investing_cash_flow": -164577, "net_cash_flow": 2253503, "operating_cash_flow": 2503633, "quarter": 3 }, { "change_in_working_capital": 80635, "financing_cash_flow": -131112, "investing_cash_flow": -125968, "net_cash_flow": 2389061, "operating_cash_flow": 2794246, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6893678621237076, "current_ratio": 1.3489661012151768, "debt_to_equity_ratio": 1.109814427770077, "profit_margin": 0.16985321232483816, "quarter": 1, "return_on_assets": 0.11709134585521787, "return_on_equity": 0.22114665176573012 }, { "asset_turnover_ratio": 0.7001284214250043, "current_ratio": 1.1861440801051284, "debt_to_equity_ratio": 1.1150323429729785, "profit_margin": 0.1692581265515489, "quarter": 2, "return_on_assets": 0.11850242495588953, "return_on_equity": 0.2240821798060196 }, { "asset_turnover_ratio": 0.7110570179600326, "current_ratio": 1.3033882149817122, "debt_to_equity_ratio": 1.147628368017937, "profit_margin": 0.15094716883443132, "quarter": 3, "return_on_assets": 0.10733204374092033, "return_on_equity": 0.2081664151581928 }, { "asset_turnover_ratio": 0.7221561138302325, "current_ratio": 1.426754748836666, "debt_to_equity_ratio": 1.1378892273846546, "profit_margin": 0.16010915111217197, "quarter": 4, "return_on_assets": 0.11562380235582356, "return_on_equity": 0.2215718963361873 } ], "income_statement": [ { "depreciation": 730423, "expenses": 8284620, "income_tax": 467943, "marketing_expense": 1153093, "net_income": 2258772, "net_profit": 1790829, "operational_expense": 5132557, "product_revenue": 2268389, "quarter": 1, "rd_expense": 1544947, "revenue": 10543392, "salaries_expense": 3182726, "service_revenue": 8275003 }, { "depreciation": 492141, "expenses": 8624087, "income_tax": 464794, "marketing_expense": 982127, "net_income": 2316593, "net_profit": 1851799, "operational_expense": 5075371, "product_revenue": 2725202, "quarter": 2, "rd_expense": 1554840, "revenue": 10940680, "salaries_expense": 4089137, "service_revenue": 8215478 }, { "depreciation": 789939, "expenses": 8977464, "income_tax": 661781, "marketing_expense": 998583, "net_income": 2375475, "net_profit": 1713694, "operational_expense": 4998198, "product_revenue": 3057770, "quarter": 3, "rd_expense": 1753316, "revenue": 11352939, "salaries_expense": 3190557, "service_revenue": 8295169 }, { "depreciation": 908043, "expenses": 9345321, "income_tax": 549208, "marketing_expense": 1666489, "net_income": 2435411, "net_profit": 1886203, "operational_expense": 6272542, "product_revenue": 3440292, "quarter": 4, "rd_expense": 1679583, "revenue": 11780732, "salaries_expense": 3606615, "service_revenue": 8340440 } ], "market_conditions": { "gdp_growth": [ -0.011086727525742978, -0.02424072407150407, -0.019452401313320825, -0.01863514968481468 ], "inflation_rate": [ 0.018088824703848375, 0.018729734450637282, 0.02559918055879168, 0.020111797086674047 ], "interest_rate": [ 0.04473497801762453, 0.04068482256331742, 0.04855459767756777, 0.043073038623882516 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 102403, "billable_hours_per_employee": 140, "client_concentration": 0.18, "client_retention_rate": 0.79, "employee_utilization_rate": 0.75, "gross_billings": 13301347, "net_revenue": 11238560, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 20812 }, { "average_project_size": 115594, "billable_hours_per_employee": 133, "client_concentration": 0.34, "client_retention_rate": 0.67, "employee_utilization_rate": 0.66, "gross_billings": 13333894, "net_revenue": 11659157, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 21591 }, { "average_project_size": 195241, "billable_hours_per_employee": 156, "client_concentration": 0.37, "client_retention_rate": 0.7, "employee_utilization_rate": 0.72, "gross_billings": 14218050, "net_revenue": 12095494, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 22399 }, { "average_project_size": 93959, "billable_hours_per_employee": 127, "client_concentration": 0.33, "client_retention_rate": 0.82, "employee_utilization_rate": 0.65, "gross_billings": 15549217, "net_revenue": 12548162, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 23237 } ], "balance_sheet": [ { "assets": 13138143, "current_assets": 6487055, "current_liabilities": 2824188, "equity": 10283151, "fixed_assets": 6651088, "liabilities": 5414907, "long_term_liabilities": 2590719, "quarter": 1 }, { "assets": 13516266, "current_assets": 4750666, "current_liabilities": 2571096, "equity": 10843150, "fixed_assets": 8765600, "liabilities": 5456922, "long_term_liabilities": 2885826, "quarter": 2 }, { "assets": 13905271, "current_assets": 4480539, "current_liabilities": 2341656, "equity": 11195216, "fixed_assets": 9424732, "liabilities": 5499263, "long_term_liabilities": 3157607, "quarter": 3 }, { "assets": 14305472, "current_assets": 4301521, "current_liabilities": 2343254, "equity": 11730824, "fixed_assets": 10003951, "liabilities": 5541933, "long_term_liabilities": 3198679, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 83630, "financing_cash_flow": -2821, "investing_cash_flow": -393748, "net_cash_flow": 2562941, "operating_cash_flow": 3001972, "quarter": 1 }, { "change_in_working_capital": -83536, "financing_cash_flow": -198089, "investing_cash_flow": -182271, "net_cash_flow": 3133751, "operating_cash_flow": 3516901, "quarter": 2 }, { "change_in_working_capital": -7814, "financing_cash_flow": -141117, "investing_cash_flow": -435939, "net_cash_flow": 2908545, "operating_cash_flow": 3397550, "quarter": 3 }, { "change_in_working_capital": 73237, "financing_cash_flow": -71785, "investing_cash_flow": -349914, "net_cash_flow": 3041650, "operating_cash_flow": 3441809, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8554146503048414, "current_ratio": 2.2969628792417502, "debt_to_equity_ratio": 0.5265805199204018, "profit_margin": 0.22777962657137568, "quarter": 1, "return_on_assets": 0.1948460296101207, "return_on_equity": 0.2489426635862879 }, { "asset_turnover_ratio": 0.8626019197905693, "current_ratio": 1.847720194033984, "debt_to_equity_ratio": 0.5032598460779386, "profit_margin": 0.23876563288409275, "quarter": 2, "return_on_assets": 0.2059596933058287, "return_on_equity": 0.2567340671299392 }, { "asset_turnover_ratio": 0.8698495699939972, "current_ratio": 1.913406153593867, "debt_to_equity_ratio": 0.49121544416829477, "profit_margin": 0.23059893213125482, "quarter": 3, "return_on_assets": 0.20058638195544698, "return_on_equity": 0.2491428481594281 }, { "asset_turnover_ratio": 0.8771581951298076, "current_ratio": 1.835704110608581, "debt_to_equity_ratio": 0.47242486972782133, "profit_margin": 0.23647168406018348, "quarter": 4, "return_on_assets": 0.20742307558953665, "return_on_equity": 0.25294770427039054 } ], "income_statement": [ { "depreciation": 442057, "expenses": 7622971, "income_tax": 1055674, "marketing_expense": 1423119, "net_income": 3615589, "net_profit": 2559915, "operational_expense": 4909555, "product_revenue": 2501569, "quarter": 1, "rd_expense": 845065, "revenue": 11238560, "salaries_expense": 3359762, "service_revenue": 8736991 }, { "depreciation": 733095, "expenses": 7935315, "income_tax": 940036, "marketing_expense": 1315441, "net_income": 3723842, "net_profit": 2783806, "operational_expense": 4476493, "product_revenue": 3804495, "quarter": 2, "rd_expense": 860493, "revenue": 11659157, "salaries_expense": 2947198, "service_revenue": 7854662 }, { "depreciation": 608342, "expenses": 8260458, "income_tax": 1045828, "marketing_expense": 861006, "net_income": 3835036, "net_profit": 2789208, "operational_expense": 5020120, "product_revenue": 2700427, "quarter": 3, "rd_expense": 1628865, "revenue": 12095494, "salaries_expense": 4071237, "service_revenue": 9395067 }, { "depreciation": 474524, "expenses": 8598923, "income_tax": 981954, "marketing_expense": 1474355, "net_income": 3949239, "net_profit": 2967285, "operational_expense": 5311045, "product_revenue": 4029947, "quarter": 4, "rd_expense": 1596550, "revenue": 12548162, "salaries_expense": 2992004, "service_revenue": 8518215 } ], "market_conditions": { "gdp_growth": [ 0.01025374155231381, 0.014506339537845305, 0.0066791205186654025, 0.002672154055668111 ], "inflation_rate": [ 0.017690747393074534, 0.024542389806747014, 0.01968612608598721, 0.024108908919365225 ], "interest_rate": [ 0.051460941851701095, 0.04305839564566526, 0.04716100655321766, 0.04504189884774268 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 125607, "billable_hours_per_employee": 127, "client_concentration": 0.2, "client_retention_rate": 0.72, "employee_utilization_rate": 0.62, "gross_billings": 14487698, "net_revenue": 11442995, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 21191 }, { "average_project_size": 114931, "billable_hours_per_employee": 138, "client_concentration": 0.12, "client_retention_rate": 0.73, "employee_utilization_rate": 0.63, "gross_billings": 14098474, "net_revenue": 11994510, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 22212 }, { "average_project_size": 127235, "billable_hours_per_employee": 130, "client_concentration": 0.32, "client_retention_rate": 0.89, "employee_utilization_rate": 0.78, "gross_billings": 14376584, "net_revenue": 12572606, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 23283 }, { "average_project_size": 162530, "billable_hours_per_employee": 159, "client_concentration": 0.25, "client_retention_rate": 0.63, "employee_utilization_rate": 0.72, "gross_billings": 16775614, "net_revenue": 13178565, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 24405 } ], "balance_sheet": [ { "assets": 13778252, "current_assets": 4237653, "current_liabilities": 4104393, "equity": 8381639, "fixed_assets": 9540599, "liabilities": 7255334, "long_term_liabilities": 3150941, "quarter": 1 }, { "assets": 14129226, "current_assets": 6678397, "current_liabilities": 3895376, "equity": 8532750, "fixed_assets": 7450829, "liabilities": 7393753, "long_term_liabilities": 3498377, "quarter": 2 }, { "assets": 14489140, "current_assets": 5239847, "current_liabilities": 3529547, "equity": 9013865, "fixed_assets": 9249293, "liabilities": 7534813, "long_term_liabilities": 4005266, "quarter": 3 }, { "assets": 14858223, "current_assets": 5894193, "current_liabilities": 4079312, "equity": 9128574, "fixed_assets": 8964030, "liabilities": 7678564, "long_term_liabilities": 3599252, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 33176, "financing_cash_flow": 39045, "investing_cash_flow": -404330, "net_cash_flow": 2137761, "operating_cash_flow": 2722748, "quarter": 1 }, { "change_in_working_capital": 83279, "financing_cash_flow": 11403, "investing_cash_flow": -452306, "net_cash_flow": 1908114, "operating_cash_flow": 2429885, "quarter": 2 }, { "change_in_working_capital": -86292, "financing_cash_flow": 51088, "investing_cash_flow": -437065, "net_cash_flow": 2898584, "operating_cash_flow": 3039201, "quarter": 3 }, { "change_in_working_capital": -21220, "financing_cash_flow": -104920, "investing_cash_flow": -271716, "net_cash_flow": 2038176, "operating_cash_flow": 2580057, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8305113740117397, "current_ratio": 1.0324676511240518, "debt_to_equity_ratio": 0.8656223442694203, "profit_margin": 0.16243308679240007, "quarter": 1, "return_on_assets": 0.13490252609692435, "return_on_equity": 0.22176104220188916 }, { "asset_turnover_ratio": 0.8489148662495738, "current_ratio": 1.7144422001881205, "debt_to_equity_ratio": 0.8665146640883654, "profit_margin": 0.14984163588174923, "quarter": 2, "return_on_assets": 0.1272027922831725, "return_on_equity": 0.21063279716386862 }, { "asset_turnover_ratio": 0.8677261728439369, "current_ratio": 1.4845664330295079, "debt_to_equity_ratio": 0.8359136729915525, "profit_margin": 0.1638115439233521, "quarter": 3, "return_on_assets": 0.14214356407626677, "return_on_equity": 0.22848556085541552 }, { "asset_turnover_ratio": 0.8869543147925563, "current_ratio": 1.444898796659829, "debt_to_equity_ratio": 0.8411570087507644, "profit_margin": 0.1478852211906228, "quarter": 4, "return_on_assets": 0.13116743502907446, "return_on_equity": 0.21349610574444597 } ], "income_statement": [ { "depreciation": 864027, "expenses": 9023900, "income_tax": 560374, "marketing_expense": 1562518, "net_income": 2419095, "net_profit": 1858721, "operational_expense": 5437549, "product_revenue": 2751896, "quarter": 1, "rd_expense": 1582563, "revenue": 11442995, "salaries_expense": 2804773, "service_revenue": 8691099 }, { "depreciation": 632608, "expenses": 9464652, "income_tax": 732581, "marketing_expense": 1418057, "net_income": 2529858, "net_profit": 1797277, "operational_expense": 5683754, "product_revenue": 3928543, "quarter": 2, "rd_expense": 1369830, "revenue": 11994510, "salaries_expense": 3335083, "service_revenue": 8065967 }, { "depreciation": 979663, "expenses": 9926933, "income_tax": 586135, "marketing_expense": 1175759, "net_income": 2645673, "net_profit": 2059538, "operational_expense": 5093305, "product_revenue": 4964154, "quarter": 3, "rd_expense": 1673278, "revenue": 12572606, "salaries_expense": 3456089, "service_revenue": 7608452 }, { "depreciation": 631142, "expenses": 10411792, "income_tax": 817858, "marketing_expense": 1747234, "net_income": 2766773, "net_profit": 1948915, "operational_expense": 6174652, "product_revenue": 3241871, "quarter": 4, "rd_expense": 1438518, "revenue": 13178565, "salaries_expense": 4757174, "service_revenue": 9936694 } ], "market_conditions": { "gdp_growth": [ -0.018533189975072136, -0.00942233928805369, -0.00763660806020053, -0.01599820680648082 ], "inflation_rate": [ 0.03720374597310514, 0.03506665842122103, 0.037661820899153764, 0.03149327678199804 ], "interest_rate": [ 0.04501872130702607, 0.052666107187340064, 0.045389283317084715, 0.05108716709138469 ], "year": 2001 }, "random_event": null, "year": 2001 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Poor", "founding_year": 2003, "industry": "Advertising", "location": "North Connorberg", "name": "Nguyen-Harris", "num_employees": 431, "region": "Middle East & Africa", "revenue_size": "Large", "website": "www.nguyen-harris.com" }

[ { "advertising_kpis": [ { "average_project_size": 194168, "billable_hours_per_employee": 153, "client_concentration": 0.39, "client_retention_rate": 0.89, "employee_utilization_rate": 0.75, "gross_billings": 101299459, "net_revenue": 89553912, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 207782 }, { "average_project_size": 162094, "billable_hours_per_employee": 106, "client_concentration": 0.12, "client_retention_rate": 0.81, "employee_utilization_rate": 0.77, "gross_billings": 111315028, "net_revenue": 89375471, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 207368 }, { "average_project_size": 79965, "billable_hours_per_employee": 158, "client_concentration": 0.19, "client_retention_rate": 0.83, "employee_utilization_rate": 0.61, "gross_billings": 109978465, "net_revenue": 89197385, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 206954 }, { "average_project_size": 145780, "billable_hours_per_employee": 142, "client_concentration": 0.24, "client_retention_rate": 0.67, "employee_utilization_rate": 0.62, "gross_billings": 111958841, "net_revenue": 89019655, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 206542 } ], "balance_sheet": [ { "assets": 111559545, "current_assets": 49538376, "current_liabilities": 30889787, "equity": 75837788, "fixed_assets": 62021169, "liabilities": 56939200, "long_term_liabilities": 26049413, "quarter": 1 }, { "assets": 112993193, "current_assets": 44776503, "current_liabilities": 33176152, "equity": 76081156, "fixed_assets": 68216690, "liabilities": 57440109, "long_term_liabilities": 24263957, "quarter": 2 }, { "assets": 114445265, "current_assets": 44384242, "current_liabilities": 27253336, "equity": 78020705, "fixed_assets": 70061023, "liabilities": 57945425, "long_term_liabilities": 30692089, "quarter": 3 }, { "assets": 115915998, "current_assets": 56830532, "current_liabilities": 25778699, "equity": 79575098, "fixed_assets": 59085466, "liabilities": 58455186, "long_term_liabilities": 32676487, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -58300, "financing_cash_flow": 137970, "investing_cash_flow": -183544, "net_cash_flow": 25495045, "operating_cash_flow": 25713678, "quarter": 1 }, { "change_in_working_capital": 81718, "financing_cash_flow": -88860, "investing_cash_flow": -351408, "net_cash_flow": 23804229, "operating_cash_flow": 23949443, "quarter": 2 }, { "change_in_working_capital": 57788, "financing_cash_flow": -65741, "investing_cash_flow": -171924, "net_cash_flow": 27256849, "operating_cash_flow": 27368698, "quarter": 3 }, { "change_in_working_capital": -20861, "financing_cash_flow": -133350, "investing_cash_flow": -398996, "net_cash_flow": 26227386, "operating_cash_flow": 26593654, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.802745403811032, "current_ratio": 1.6037137452582628, "debt_to_equity_ratio": 0.7508024891232323, "profit_margin": 0.2369236868178355, "quarter": 1, "return_on_assets": 0.19018940064698184, "return_on_equity": 0.279774022417426 }, { "asset_turnover_ratio": 0.7909810195380531, "current_ratio": 1.3496593275796422, "debt_to_equity_ratio": 0.7549847034395745, "profit_margin": 0.22968351126227912, "quarter": 2, "return_on_assets": 0.1816752979093174, "return_on_equity": 0.2698180874118159 }, { "asset_turnover_ratio": 0.7793890380698582, "current_ratio": 1.628580148866913, "debt_to_equity_ratio": 0.7426929172198585, "profit_margin": 0.2412723758661759, "quarter": 3, "return_on_assets": 0.18804504493916807, "return_on_equity": 0.27583530551281227 }, { "asset_turnover_ratio": 0.7679669462018521, "current_ratio": 2.2045539226009816, "debt_to_equity_ratio": 0.7345914421619688, "profit_margin": 0.24842026179499346, "quarter": 4, "return_on_assets": 0.19077854982536577, "return_on_equity": 0.2779046027690723 } ], "income_statement": [ { "depreciation": 4496235, "expenses": 61189508, "income_tax": 7146961, "marketing_expense": 8254970, "net_income": 28364404, "net_profit": 21217443, "operational_expense": 35681828, "product_revenue": 34717211, "quarter": 1, "rd_expense": 7410448, "revenue": 89553912, "salaries_expense": 19428522, "service_revenue": 54836701 }, { "depreciation": 3421371, "expenses": 61023483, "income_tax": 7823916, "marketing_expense": 9648297, "net_income": 28351988, "net_profit": 20528072, "operational_expense": 31515723, "product_revenue": 34853909, "quarter": 2, "rd_expense": 11729804, "revenue": 89375471, "salaries_expense": 25427564, "service_revenue": 54521562 }, { "depreciation": 5847833, "expenses": 60857909, "income_tax": 6818611, "marketing_expense": 10187972, "net_income": 28339476, "net_profit": 21520865, "operational_expense": 36139135, "product_revenue": 33525208, "quarter": 3, "rd_expense": 7232564, "revenue": 89197385, "salaries_expense": 21914489, "service_revenue": 55672177 }, { "depreciation": 4479368, "expenses": 60692784, "income_tax": 6212585, "marketing_expense": 7651542, "net_income": 28326871, "net_profit": 22114286, "operational_expense": 36212903, "product_revenue": 24159542, "quarter": 4, "rd_expense": 7882397, "revenue": 89019655, "salaries_expense": 27821161, "service_revenue": 64860113 } ], "market_conditions": { "gdp_growth": [ 0.04606953609063324, 0.037865482846955484, 0.03229217574536125, 0.04773723947883532 ], "inflation_rate": [ 0.007227149798130097, 0.0101438357055289, 0.0032785863666942253, 0.0031587707142584796 ], "interest_rate": [ 0.009053625795598368, 0.011774193570331007, 0.011974530547092625, 0.010768642762567456 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 89039, "billable_hours_per_employee": 150, "client_concentration": 0.14, "client_retention_rate": 0.61, "employee_utilization_rate": 0.79, "gross_billings": 80593722, "net_revenue": 67316948, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 156188 }, { "average_project_size": 95416, "billable_hours_per_employee": 111, "client_concentration": 0.39, "client_retention_rate": 0.66, "employee_utilization_rate": 0.75, "gross_billings": 83939065, "net_revenue": 67201247, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 155919 }, { "average_project_size": 105004, "billable_hours_per_employee": 81, "client_concentration": 0.25, "client_retention_rate": 0.75, "employee_utilization_rate": 0.79, "gross_billings": 80422421, "net_revenue": 67085745, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 155651 }, { "average_project_size": 175840, "billable_hours_per_employee": 126, "client_concentration": 0.24, "client_retention_rate": 0.83, "employee_utilization_rate": 0.71, "gross_billings": 79399146, "net_revenue": 66970442, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 155384 } ], "balance_sheet": [ { "assets": 98711127, "current_assets": 34268958, "current_liabilities": 22247690, "equity": 72349490, "fixed_assets": 64442169, "liabilities": 41433719, "long_term_liabilities": 19186029, "quarter": 1 }, { "assets": 100219636, "current_assets": 40384815, "current_liabilities": 18647500, "equity": 73240404, "fixed_assets": 59834821, "liabilities": 42095333, "long_term_liabilities": 23447833, "quarter": 2 }, { "assets": 101751198, "current_assets": 31845228, "current_liabilities": 25402686, "equity": 73706041, "fixed_assets": 69905970, "liabilities": 42767513, "long_term_liabilities": 17364827, "quarter": 3 }, { "assets": 103306166, "current_assets": 43693067, "current_liabilities": 24712673, "equity": 73848075, "fixed_assets": 59613099, "liabilities": 43450425, "long_term_liabilities": 18737752, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -80252, "financing_cash_flow": 79024, "investing_cash_flow": -129834, "net_cash_flow": 19118229, "operating_cash_flow": 19065836, "quarter": 1 }, { "change_in_working_capital": -36830, "financing_cash_flow": 37019, "investing_cash_flow": -272376, "net_cash_flow": 17543411, "operating_cash_flow": 17994321, "quarter": 2 }, { "change_in_working_capital": -40861, "financing_cash_flow": 88947, "investing_cash_flow": -130091, "net_cash_flow": 16624762, "operating_cash_flow": 17167592, "quarter": 3 }, { "change_in_working_capital": -46764, "financing_cash_flow": 198506, "investing_cash_flow": -260453, "net_cash_flow": 17353583, "operating_cash_flow": 17866754, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6819590662762872, "current_ratio": 1.540337805857597, "debt_to_equity_ratio": 0.5726884736851635, "profit_margin": 0.22389728660901265, "quarter": 1, "return_on_assets": 0.1526887845176765, "return_on_equity": 0.20832326530567113 }, { "asset_turnover_ratio": 0.6705397233731721, "current_ratio": 2.16569593779327, "debt_to_equity_ratio": 0.5747556089395683, "profit_margin": 0.22493780509757505, "quarter": 2, "return_on_assets": 0.15082973360629648, "return_on_equity": 0.20639019140309495 }, { "asset_turnover_ratio": 0.6593115984737595, "current_ratio": 1.2536165663741228, "debt_to_equity_ratio": 0.5802443384525293, "profit_margin": 0.21945580242121482, "quarter": 3, "return_on_assets": 0.1446897558886727, "return_on_equity": 0.19974422449307785 }, { "asset_turnover_ratio": 0.6482714884608146, "current_ratio": 1.7680429389406804, "debt_to_equity_ratio": 0.5883758649091395, "profit_margin": 0.2089329797166338, "quarter": 4, "return_on_assets": 0.13544529374945538, "return_on_equity": 0.1894745936166921 } ], "income_statement": [ { "depreciation": 3993754, "expenses": 48328924, "income_tax": 3915942, "marketing_expense": 6865940, "net_income": 18988024, "net_profit": 15072082, "operational_expense": 26114940, "product_revenue": 19576189, "quarter": 1, "rd_expense": 6083408, "revenue": 67316948, "salaries_expense": 21336494, "service_revenue": 47740759 }, { "depreciation": 2878220, "expenses": 48260755, "income_tax": 3824391, "marketing_expense": 4906843, "net_income": 18940492, "net_profit": 15116101, "operational_expense": 26985529, "product_revenue": 16196298, "quarter": 2, "rd_expense": 6919190, "revenue": 67201247, "salaries_expense": 16174885, "service_revenue": 51004949 }, { "depreciation": 2445236, "expenses": 48192682, "income_tax": 4170707, "marketing_expense": 4926664, "net_income": 18893063, "net_profit": 14722356, "operational_expense": 33037329, "product_revenue": 16156291, "quarter": 3, "rd_expense": 4883362, "revenue": 67085745, "salaries_expense": 17110769, "service_revenue": 50929454 }, { "depreciation": 3874420, "expenses": 48124706, "income_tax": 4853402, "marketing_expense": 5196126, "net_income": 18845736, "net_profit": 13992334, "operational_expense": 31663248, "product_revenue": 18185890, "quarter": 4, "rd_expense": 8268542, "revenue": 66970442, "salaries_expense": 17363854, "service_revenue": 48784552 } ], "market_conditions": { "gdp_growth": [ 0.030794590299592313, 0.026705369923360207, 0.039157449536465244, 0.030091693994713932 ], "inflation_rate": [ 0.008169118488382305, 0.007095754247442004, 0.008617643122253273, 0.006868009853443791 ], "interest_rate": [ 0.01819152558112562, 0.01961536956174577, 0.020522882883235324, 0.017522575533619633 ], "year": 2004 }, "random_event": { "description": "Nguyen-Harris Award Nomination in 2004", "impact": 0.04, "type": "Award Nomination" }, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 183970, "billable_hours_per_employee": 107, "client_concentration": 0.13, "client_retention_rate": 0.8, "employee_utilization_rate": 0.78, "gross_billings": 37154669, "net_revenue": 28891188, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 67033 }, { "average_project_size": 55614, "billable_hours_per_employee": 143, "client_concentration": 0.28, "client_retention_rate": 0.7, "employee_utilization_rate": 0.68, "gross_billings": 35238748, "net_revenue": 28377348, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 65841 }, { "average_project_size": 101753, "billable_hours_per_employee": 160, "client_concentration": 0.13, "client_retention_rate": 0.76, "employee_utilization_rate": 0.79, "gross_billings": 32256887, "net_revenue": 27872648, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 64670 }, { "average_project_size": 72557, "billable_hours_per_employee": 157, "client_concentration": 0.3, "client_retention_rate": 0.67, "employee_utilization_rate": 0.79, "gross_billings": 31611516, "net_revenue": 27376923, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 63520 } ], "balance_sheet": [ { "assets": 36906192, "current_assets": 11691991, "current_liabilities": 10778573, "equity": 25284224, "fixed_assets": 25214201, "liabilities": 20512587, "long_term_liabilities": 9734014, "quarter": 1 }, { "assets": 37492006, "current_assets": 18117097, "current_liabilities": 10862217, "equity": 24599309, "fixed_assets": 19374909, "liabilities": 21082232, "long_term_liabilities": 10220015, "quarter": 2 }, { "assets": 38087119, "current_assets": 13663110, "current_liabilities": 11920732, "equity": 25003323, "fixed_assets": 24424009, "liabilities": 21667696, "long_term_liabilities": 9746964, "quarter": 3 }, { "assets": 38691678, "current_assets": 15013263, "current_liabilities": 10254793, "equity": 24231518, "fixed_assets": 23678415, "liabilities": 22269418, "long_term_liabilities": 12014625, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -12113, "financing_cash_flow": 89139, "investing_cash_flow": -447701, "net_cash_flow": 9526536, "operating_cash_flow": 9907490, "quarter": 1 }, { "change_in_working_capital": 23641, "financing_cash_flow": -11258, "investing_cash_flow": -461940, "net_cash_flow": 9609557, "operating_cash_flow": 9860256, "quarter": 2 }, { "change_in_working_capital": 59779, "financing_cash_flow": -57868, "investing_cash_flow": -494176, "net_cash_flow": 9551247, "operating_cash_flow": 9630906, "quarter": 3 }, { "change_in_working_capital": -37876, "financing_cash_flow": -196308, "investing_cash_flow": -372213, "net_cash_flow": 8988993, "operating_cash_flow": 9232009, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7828276620898736, "current_ratio": 1.0847438710114965, "debt_to_equity_ratio": 0.811280069342844, "profit_margin": 0.30772770576273983, "quarter": 1, "return_on_assets": 0.24089776046252617, "return_on_equity": 0.3516271252778017 }, { "asset_turnover_ratio": 0.756890628898331, "current_ratio": 1.6679004847721235, "debt_to_equity_ratio": 0.8570253741680305, "profit_margin": 0.28859409272494385, "quarter": 2, "return_on_assets": 0.218434164338926, "return_on_equity": 0.33291727828615025 }, { "asset_turnover_ratio": 0.731812978555821, "current_ratio": 1.1461636751837052, "debt_to_equity_ratio": 0.8665926525046291, "profit_margin": 0.3079685862642114, "quarter": 3, "return_on_assets": 0.22537540841563786, "return_on_equity": 0.3433103671859936 }, { "asset_turnover_ratio": 0.7075661851626078, "current_ratio": 1.4640239934633492, "debt_to_equity_ratio": 0.9190269466403219, "profit_margin": 0.2852496608183469, "quarter": 4, "return_on_assets": 0.20183301432416553, "return_on_equity": 0.3222768792281193 } ], "income_statement": [ { "depreciation": 1016871, "expenses": 17441052, "income_tax": 2559517, "marketing_expense": 3123833, "net_income": 11450136, "net_profit": 8890619, "operational_expense": 8769759, "product_revenue": 10420103, "quarter": 1, "rd_expense": 3001054, "revenue": 28891188, "salaries_expense": 6749013, "service_revenue": 18471085 }, { "depreciation": 1670721, "expenses": 17118493, "income_tax": 3069320, "marketing_expense": 2869939, "net_income": 11258855, "net_profit": 8189535, "operational_expense": 9439217, "product_revenue": 9759385, "quarter": 2, "rd_expense": 2494540, "revenue": 28377348, "salaries_expense": 5202355, "service_revenue": 18617963 }, { "depreciation": 1047006, "expenses": 16801900, "income_tax": 2486848, "marketing_expense": 1786912, "net_income": 11070748, "net_profit": 8583900, "operational_expense": 10534822, "product_revenue": 7811542, "quarter": 3, "rd_expense": 2929204, "revenue": 27872648, "salaries_expense": 5555367, "service_revenue": 20061106 }, { "depreciation": 1422751, "expenses": 16491163, "income_tax": 3076502, "marketing_expense": 1735607, "net_income": 10885760, "net_profit": 7809258, "operational_expense": 9064343, "product_revenue": 7148500, "quarter": 4, "rd_expense": 3266587, "revenue": 27376923, "salaries_expense": 6907022, "service_revenue": 20228423 } ], "market_conditions": { "gdp_growth": [ 0.04488492708090229, 0.049365593162173496, 0.056545483653998946, 0.05016331097979006 ], "inflation_rate": [ 0.005357824114628927, 0.01222662291187275, 0.00725347763312378, 0.010578743785704461 ], "interest_rate": [ 0.013453596825843697, 0.021689927124747505, 0.016967907010135244, 0.015368291709861672 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 64767, "billable_hours_per_employee": 106, "client_concentration": 0.2, "client_retention_rate": 0.74, "employee_utilization_rate": 0.61, "gross_billings": 41679999, "net_revenue": 35939273, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 83386 }, { "average_project_size": 191333, "billable_hours_per_employee": 87, "client_concentration": 0.3, "client_retention_rate": 0.75, "employee_utilization_rate": 0.67, "gross_billings": 44198798, "net_revenue": 35744601, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 82934 }, { "average_project_size": 119778, "billable_hours_per_employee": 93, "client_concentration": 0.36, "client_retention_rate": 0.63, "employee_utilization_rate": 0.61, "gross_billings": 43564398, "net_revenue": 35550985, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 82485 }, { "average_project_size": 175181, "billable_hours_per_employee": 119, "client_concentration": 0.19, "client_retention_rate": 0.65, "employee_utilization_rate": 0.7, "gross_billings": 40352570, "net_revenue": 35358417, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 82038 } ], "balance_sheet": [ { "assets": 53878410, "current_assets": 19304480, "current_liabilities": 15571501, "equity": 34533542, "fixed_assets": 34573930, "liabilities": 28390811, "long_term_liabilities": 12819310, "quarter": 1 }, { "assets": 55548867, "current_assets": 26994139, "current_liabilities": 16168971, "equity": 36050567, "fixed_assets": 28554728, "liabilities": 29089917, "long_term_liabilities": 12920946, "quarter": 2 }, { "assets": 57271115, "current_assets": 28083225, "current_liabilities": 17859677, "equity": 36669977, "fixed_assets": 29187890, "liabilities": 29806238, "long_term_liabilities": 11946561, "quarter": 3 }, { "assets": 59046760, "current_assets": 22021187, "current_liabilities": 18295462, "equity": 38104271, "fixed_assets": 37025573, "liabilities": 30540199, "long_term_liabilities": 12244737, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 10330, "financing_cash_flow": -83892, "investing_cash_flow": -472306, "net_cash_flow": 10246700, "operating_cash_flow": 10408385, "quarter": 1 }, { "change_in_working_capital": 74846, "financing_cash_flow": -88639, "investing_cash_flow": -341737, "net_cash_flow": 10988352, "operating_cash_flow": 11533239, "quarter": 2 }, { "change_in_working_capital": 32367, "financing_cash_flow": -9047, "investing_cash_flow": -274775, "net_cash_flow": 10791823, "operating_cash_flow": 10902697, "quarter": 3 }, { "change_in_working_capital": -81818, "financing_cash_flow": -30457, "investing_cash_flow": -207620, "net_cash_flow": 11255951, "operating_cash_flow": 11316574, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6670440534529508, "current_ratio": 1.2397314812489817, "debt_to_equity_ratio": 0.8221227640072368, "profit_margin": 0.2517007786996693, "quarter": 1, "return_on_assets": 0.16789550768109154, "return_on_equity": 0.26194657356607093 }, { "asset_turnover_ratio": 0.6434802891659338, "current_ratio": 1.669502592341838, "debt_to_equity_ratio": 0.8069198190419585, "profit_margin": 0.2683375036134828, "quarter": 2, "return_on_assets": 0.17266989441926872, "return_on_equity": 0.26606008721027885 }, { "asset_turnover_ratio": 0.6207489587028295, "current_ratio": 1.5724374522562754, "debt_to_equity_ratio": 0.8128240167699041, "profit_margin": 0.25892672172093123, "quarter": 3, "return_on_assets": 0.16072849288860536, "return_on_equity": 0.2510255187779365 }, { "asset_turnover_ratio": 0.5988206126805264, "current_ratio": 1.2036420288266019, "debt_to_equity_ratio": 0.8014901794079724, "profit_margin": 0.2714406021061407, "quarter": 4, "return_on_assets": 0.16254422765957013, "return_on_equity": 0.25188016324994117 } ], "income_statement": [ { "depreciation": 1362442, "expenses": 23870374, "income_tax": 3022956, "marketing_expense": 3961606, "net_income": 12068899, "net_profit": 9045943, "operational_expense": 16515742, "product_revenue": 8776831, "quarter": 1, "rd_expense": 3975538, "revenue": 35939273, "salaries_expense": 7733800, "service_revenue": 27162442 }, { "depreciation": 1941622, "expenses": 23527504, "income_tax": 2625480, "marketing_expense": 2715869, "net_income": 12217097, "net_profit": 9591617, "operational_expense": 16252515, "product_revenue": 11851811, "quarter": 2, "rd_expense": 3735826, "revenue": 35744601, "salaries_expense": 9494044, "service_revenue": 23892790 }, { "depreciation": 1697597, "expenses": 23189559, "income_tax": 3156326, "marketing_expense": 3942996, "net_income": 12361426, "net_profit": 9205100, "operational_expense": 11960358, "product_revenue": 10616610, "quarter": 3, "rd_expense": 3696229, "revenue": 35550985, "salaries_expense": 10454649, "service_revenue": 24934375 }, { "depreciation": 1718864, "expenses": 22856468, "income_tax": 2904239, "marketing_expense": 2811813, "net_income": 12501949, "net_profit": 9597710, "operational_expense": 13677435, "product_revenue": 11558275, "quarter": 4, "rd_expense": 3286726, "revenue": 35358417, "salaries_expense": 10263537, "service_revenue": 23800142 } ], "market_conditions": { "gdp_growth": [ 0.04803137778686318, 0.03613885204962253, 0.03487822213390595, 0.05081531835423654 ], "inflation_rate": [ 0.01238592017489604, 0.012656296155216427, 0.01408789194589015, 0.0049859617507873955 ], "interest_rate": [ 0.013781726359953492, 0.011658397479842871, 0.017249838691077022, 0.011870450050284385 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 118884, "billable_hours_per_employee": 99, "client_concentration": 0.11, "client_retention_rate": 0.78, "employee_utilization_rate": 0.78, "gross_billings": 97807113, "net_revenue": 75320254, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 174757 }, { "average_project_size": 161488, "billable_hours_per_employee": 151, "client_concentration": 0.19, "client_retention_rate": 0.69, "employee_utilization_rate": 0.76, "gross_billings": 86461341, "net_revenue": 75360272, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 174850 }, { "average_project_size": 141702, "billable_hours_per_employee": 109, "client_concentration": 0.38, "client_retention_rate": 0.6, "employee_utilization_rate": 0.67, "gross_billings": 89646374, "net_revenue": 75400312, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 174943 }, { "average_project_size": 118997, "billable_hours_per_employee": 141, "client_concentration": 0.13, "client_retention_rate": 0.77, "employee_utilization_rate": 0.65, "gross_billings": 91630947, "net_revenue": 75440374, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 175036 } ], "balance_sheet": [ { "assets": 102526268, "current_assets": 31692260, "current_liabilities": 22932198, "equity": 72100171, "fixed_assets": 70834008, "liabilities": 42607898, "long_term_liabilities": 19675700, "quarter": 1 }, { "assets": 104399840, "current_assets": 39115164, "current_liabilities": 19109690, "equity": 72938277, "fixed_assets": 65284676, "liabilities": 43003302, "long_term_liabilities": 23893612, "quarter": 2 }, { "assets": 106307649, "current_assets": 34191279, "current_liabilities": 24451872, "equity": 74906509, "fixed_assets": 72116370, "liabilities": 43402376, "long_term_liabilities": 18950504, "quarter": 3 }, { "assets": 108250322, "current_assets": 35956594, "current_liabilities": 24849072, "equity": 75131011, "fixed_assets": 72293728, "liabilities": 43805153, "long_term_liabilities": 18956081, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -54769, "financing_cash_flow": -11760, "investing_cash_flow": -129104, "net_cash_flow": 15791770, "operating_cash_flow": 16012557, "quarter": 1 }, { "change_in_working_capital": -14572, "financing_cash_flow": -29956, "investing_cash_flow": -434853, "net_cash_flow": 16348191, "operating_cash_flow": 16605308, "quarter": 2 }, { "change_in_working_capital": 67633, "financing_cash_flow": 130928, "investing_cash_flow": -296104, "net_cash_flow": 16481504, "operating_cash_flow": 16577734, "quarter": 3 }, { "change_in_working_capital": 40939, "financing_cash_flow": -175079, "investing_cash_flow": -423868, "net_cash_flow": 13727411, "operating_cash_flow": 13928302, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7346434769282736, "current_ratio": 1.3819983588141005, "debt_to_equity_ratio": 0.5909541878895128, "profit_margin": 0.16173340307641554, "quarter": 1, "return_on_assets": 0.11881638957149986, "return_on_equity": 0.16895661731509623 }, { "asset_turnover_ratio": 0.7218427920962331, "current_ratio": 2.046875904318699, "debt_to_equity_ratio": 0.5895848348597541, "profit_margin": 0.15315415793616033, "quarter": 2, "return_on_assets": 0.11055322498578542, "return_on_equity": 0.15823980870839602 }, { "asset_turnover_ratio": 0.709265163036387, "current_ratio": 1.3983092582850098, "debt_to_equity_ratio": 0.5794206215110091, "profit_margin": 0.15916692758512724, "quarter": 3, "return_on_assets": 0.11289155684366607, "return_on_equity": 0.16021619696627432 }, { "asset_turnover_ratio": 0.6969066937278948, "current_ratio": 1.446999469436927, "debt_to_equity_ratio": 0.5830502267565653, "profit_margin": 0.14164619597458517, "quarter": 4, "return_on_assets": 0.0987141821157816, "return_on_equity": 0.14222944504234078 } ], "income_statement": [ { "depreciation": 3830756, "expenses": 60020659, "income_tax": 3117794, "marketing_expense": 11859692, "net_income": 15299595, "net_profit": 12181801, "operational_expense": 40975985, "product_revenue": 27630655, "quarter": 1, "rd_expense": 9635750, "revenue": 75320254, "salaries_expense": 18488066, "service_revenue": 47689599 }, { "depreciation": 5063569, "expenses": 60148161, "income_tax": 3670372, "marketing_expense": 11727452, "net_income": 15212111, "net_profit": 11541739, "operational_expense": 34013390, "product_revenue": 28488436, "quarter": 2, "rd_expense": 7017971, "revenue": 75360272, "salaries_expense": 18932541, "service_revenue": 46871836 }, { "depreciation": 4576498, "expenses": 60275934, "income_tax": 3123142, "marketing_expense": 11700186, "net_income": 15124378, "net_profit": 12001236, "operational_expense": 35298668, "product_revenue": 21186953, "quarter": 3, "rd_expense": 8768282, "revenue": 75400312, "salaries_expense": 19661558, "service_revenue": 54213359 }, { "depreciation": 3242460, "expenses": 60403978, "income_tax": 4350554, "marketing_expense": 9928351, "net_income": 15036396, "net_profit": 10685842, "operational_expense": 36937271, "product_revenue": 29873546, "quarter": 4, "rd_expense": 6486687, "revenue": 75440374, "salaries_expense": 20618360, "service_revenue": 45566828 } ], "market_conditions": { "gdp_growth": [ 0.04667896427568132, 0.03880541323419896, 0.03936130094211161, 0.05147226407685956 ], "inflation_rate": [ 0.012008608808021327, 0.006006415091300763, 0.010933002882437017, 0.008232283995785586 ], "interest_rate": [ 0.013529824995952157, 0.01483956488568643, 0.014017684846217134, 0.010856824443406363 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 129303, "billable_hours_per_employee": 107, "client_concentration": 0.14, "client_retention_rate": 0.83, "employee_utilization_rate": 0.75, "gross_billings": 75188469, "net_revenue": 62649231, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 145358 }, { "average_project_size": 159570, "billable_hours_per_employee": 118, "client_concentration": 0.25, "client_retention_rate": 0.86, "employee_utilization_rate": 0.64, "gross_billings": 68908746, "net_revenue": 60925220, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 141358 }, { "average_project_size": 97386, "billable_hours_per_employee": 158, "client_concentration": 0.16, "client_retention_rate": 0.62, "employee_utilization_rate": 0.67, "gross_billings": 76143357, "net_revenue": 59248652, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 137468 }, { "average_project_size": 186819, "billable_hours_per_employee": 88, "client_concentration": 0.19, "client_retention_rate": 0.71, "employee_utilization_rate": 0.66, "gross_billings": 71973051, "net_revenue": 57618221, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 133685 } ], "balance_sheet": [ { "assets": 84400162, "current_assets": 26922948, "current_liabilities": 23926263, "equity": 54532813, "fixed_assets": 57477214, "liabilities": 43098801, "long_term_liabilities": 19172538, "quarter": 1 }, { "assets": 85887156, "current_assets": 27660247, "current_liabilities": 21007672, "equity": 53428413, "fixed_assets": 58226909, "liabilities": 43832093, "long_term_liabilities": 22824421, "quarter": 2 }, { "assets": 87400349, "current_assets": 40726109, "current_liabilities": 23163881, "equity": 54796700, "fixed_assets": 46674240, "liabilities": 44577862, "long_term_liabilities": 21413981, "quarter": 3 }, { "assets": 88940201, "current_assets": 44117526, "current_liabilities": 24758481, "equity": 54885576, "fixed_assets": 44822675, "liabilities": 45336320, "long_term_liabilities": 20577839, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -61690, "financing_cash_flow": -115917, "investing_cash_flow": -342186, "net_cash_flow": 15911859, "operating_cash_flow": 16132812, "quarter": 1 }, { "change_in_working_capital": 10110, "financing_cash_flow": -29468, "investing_cash_flow": -189859, "net_cash_flow": 13749104, "operating_cash_flow": 13640858, "quarter": 2 }, { "change_in_working_capital": -30061, "financing_cash_flow": -23207, "investing_cash_flow": -258338, "net_cash_flow": 14485704, "operating_cash_flow": 14871647, "quarter": 3 }, { "change_in_working_capital": 29395, "financing_cash_flow": 18088, "investing_cash_flow": -164685, "net_cash_flow": 14980617, "operating_cash_flow": 15325776, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7422880420537581, "current_ratio": 1.1252466797677514, "debt_to_equity_ratio": 0.7903278527003549, "profit_margin": 0.21119895310446826, "quarter": 1, "return_on_assets": 0.15677045738371925, "return_on_equity": 0.24263285299439807 }, { "asset_turnover_ratio": 0.7093635746886298, "current_ratio": 1.3166735942945034, "debt_to_equity_ratio": 0.8203892000310771, "profit_margin": 0.18667720855172948, "quarter": 2, "return_on_assets": 0.13242201197114967, "return_on_equity": 0.2128708183789775 }, { "asset_turnover_ratio": 0.6778994898521515, "current_ratio": 1.7581729503790837, "debt_to_equity_ratio": 0.8135136239956056, "profit_margin": 0.2021010199523189, "quarter": 3, "return_on_assets": 0.1370041783242765, "return_on_equity": 0.21852069558933293 }, { "asset_turnover_ratio": 0.6478310185064682, "current_ratio": 1.7819156999171315, "debt_to_equity_ratio": 0.8260151993303304, "profit_margin": 0.1958008214102966, "quarter": 4, "return_on_assets": 0.1268458455586355, "return_on_equity": 0.20554935963503418 } ], "income_statement": [ { "depreciation": 2901360, "expenses": 46073846, "income_tax": 3343933, "marketing_expense": 4698494, "net_income": 16575385, "net_profit": 13231452, "operational_expense": 23671000, "product_revenue": 12743031, "quarter": 1, "rd_expense": 6741459, "revenue": 62649231, "salaries_expense": 21329452, "service_revenue": 49906200 }, { "depreciation": 2267508, "expenses": 44939865, "income_tax": 4612005, "marketing_expense": 6768297, "net_income": 15985355, "net_profit": 11373350, "operational_expense": 27097474, "product_revenue": 19450957, "quarter": 2, "rd_expense": 4841329, "revenue": 60925220, "salaries_expense": 17328217, "service_revenue": 41474263 }, { "depreciation": 2897434, "expenses": 43833795, "income_tax": 3440644, "marketing_expense": 4487970, "net_income": 15414857, "net_profit": 11974213, "operational_expense": 23592441, "product_revenue": 23632314, "quarter": 3, "rd_expense": 7377151, "revenue": 59248652, "salaries_expense": 15672237, "service_revenue": 35616338 }, { "depreciation": 4044081, "expenses": 42754947, "income_tax": 3581579, "marketing_expense": 5439405, "net_income": 14863274, "net_profit": 11281695, "operational_expense": 22699575, "product_revenue": 17971972, "quarter": 4, "rd_expense": 5467552, "revenue": 57618221, "salaries_expense": 14917186, "service_revenue": 39646249 } ], "market_conditions": { "gdp_growth": [ 0.0433165947523619, 0.05612129899321933, 0.04959771601197847, 0.051549694390901735 ], "inflation_rate": [ 0.012099386886820829, 0.010611842002460074, 0.01043003568673094, 0.006629486484239216 ], "interest_rate": [ 0.012391617058938934, 0.018384325361459914, 0.014041553106228783, 0.020203190591154257 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 74095, "billable_hours_per_employee": 103, "client_concentration": 0.17, "client_retention_rate": 0.81, "employee_utilization_rate": 0.65, "gross_billings": 32301372, "net_revenue": 28108660, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 65217 }, { "average_project_size": 112438, "billable_hours_per_employee": 98, "client_concentration": 0.28, "client_retention_rate": 0.72, "employee_utilization_rate": 0.7, "gross_billings": 34552443, "net_revenue": 28100629, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 65199 }, { "average_project_size": 93047, "billable_hours_per_employee": 153, "client_concentration": 0.21, "client_retention_rate": 0.69, "employee_utilization_rate": 0.7, "gross_billings": 36258024, "net_revenue": 28092601, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 65180 }, { "average_project_size": 63614, "billable_hours_per_employee": 80, "client_concentration": 0.18, "client_retention_rate": 0.73, "employee_utilization_rate": 0.69, "gross_billings": 31722130, "net_revenue": 28084575, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 65161 } ], "balance_sheet": [ { "assets": 31776519, "current_assets": 9968847, "current_liabilities": 6693045, "equity": 26448969, "fixed_assets": 21807672, "liabilities": 13452929, "long_term_liabilities": 6759884, "quarter": 1 }, { "assets": 32389694, "current_assets": 12808003, "current_liabilities": 7118014, "equity": 26637164, "fixed_assets": 19581691, "liabilities": 13607293, "long_term_liabilities": 6489279, "quarter": 2 }, { "assets": 33014701, "current_assets": 14447137, "current_liabilities": 7255951, "equity": 27461926, "fixed_assets": 18567564, "liabilities": 13763427, "long_term_liabilities": 6507476, "quarter": 3 }, { "assets": 33651768, "current_assets": 14238877, "current_liabilities": 7969070, "equity": 27877246, "fixed_assets": 19412891, "liabilities": 13921354, "long_term_liabilities": 5952284, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 39255, "financing_cash_flow": 88545, "investing_cash_flow": -499201, "net_cash_flow": 9170474, "operating_cash_flow": 9447053, "quarter": 1 }, { "change_in_working_capital": -73198, "financing_cash_flow": -88925, "investing_cash_flow": -302342, "net_cash_flow": 9334475, "operating_cash_flow": 9477311, "quarter": 2 }, { "change_in_working_capital": -24292, "financing_cash_flow": 170595, "investing_cash_flow": -384873, "net_cash_flow": 9101266, "operating_cash_flow": 9540948, "quarter": 3 }, { "change_in_working_capital": 14384, "financing_cash_flow": -142015, "investing_cash_flow": -306850, "net_cash_flow": 8717044, "operating_cash_flow": 9043154, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8845732913664961, "current_ratio": 1.489433733076649, "debt_to_equity_ratio": 0.508637179770599, "profit_margin": 0.28907030786953203, "quarter": 1, "return_on_assets": 0.2557038736684783, "return_on_equity": 0.30720966855078546 }, { "asset_turnover_ratio": 0.8675793294002716, "current_ratio": 1.7993787312022707, "debt_to_equity_ratio": 0.5108386538446811, "profit_margin": 0.279522675453279, "quarter": 2, "return_on_assets": 0.24250809532192555, "return_on_equity": 0.29487985282517315 }, { "asset_turnover_ratio": 0.8509118710479916, "current_ratio": 1.991074223075652, "debt_to_equity_ratio": 0.5011821457824918, "profit_margin": 0.29227097910941036, "quarter": 3, "return_on_assets": 0.24869684568701683, "return_on_equity": 0.2989831084680659 }, { "asset_turnover_ratio": 0.8345646207949609, "current_ratio": 1.7867677156807507, "debt_to_equity_ratio": 0.49938053421776313, "profit_margin": 0.2900820824242489, "quarter": 4, "return_on_assets": 0.2420922431178059, "return_on_equity": 0.2922394844885323 } ], "income_statement": [ { "depreciation": 1321674, "expenses": 17054119, "income_tax": 2929162, "marketing_expense": 2032965, "net_income": 11054541, "net_profit": 8125379, "operational_expense": 9904600, "product_revenue": 11068794, "quarter": 1, "rd_expense": 1990632, "revenue": 28108660, "salaries_expense": 6816151, "service_revenue": 17039866 }, { "depreciation": 1622548, "expenses": 16980568, "income_tax": 3265298, "marketing_expense": 2956488, "net_income": 11120061, "net_profit": 7854763, "operational_expense": 9099673, "product_revenue": 5916629, "quarter": 2, "rd_expense": 3041654, "revenue": 28100629, "salaries_expense": 6116623, "service_revenue": 22184000 }, { "depreciation": 1330296, "expenses": 16907336, "income_tax": 2974613, "marketing_expense": 3133676, "net_income": 11185265, "net_profit": 8210652, "operational_expense": 11430238, "product_revenue": 8130335, "quarter": 3, "rd_expense": 2649023, "revenue": 28092601, "salaries_expense": 7611239, "service_revenue": 19962266 }, { "depreciation": 896322, "expenses": 16834419, "income_tax": 3103324, "marketing_expense": 2166945, "net_income": 11250156, "net_profit": 8146832, "operational_expense": 10470888, "product_revenue": 7437156, "quarter": 4, "rd_expense": 2696166, "revenue": 28084575, "salaries_expense": 6045492, "service_revenue": 20647419 } ], "market_conditions": { "gdp_growth": [ 0.045777946021337695, 0.04458632014497369, 0.038134976230729624, 0.04701078312773205 ], "inflation_rate": [ 0.008212298778270458, 0.008612074669936392, 0.009205451181097592, 0.0025089899267250713 ], "interest_rate": [ 0.014248755900746658, 0.014421059212468609, 0.01729634813555897, 0.014863597189672477 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 145341, "billable_hours_per_employee": 105, "client_concentration": 0.14, "client_retention_rate": 0.62, "employee_utilization_rate": 0.66, "gross_billings": 108937459, "net_revenue": 86813347, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 201423 }, { "average_project_size": 157654, "billable_hours_per_employee": 115, "client_concentration": 0.33, "client_retention_rate": 0.83, "employee_utilization_rate": 0.71, "gross_billings": 102202161, "net_revenue": 85640378, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 198702 }, { "average_project_size": 79088, "billable_hours_per_employee": 119, "client_concentration": 0.2, "client_retention_rate": 0.8, "employee_utilization_rate": 0.72, "gross_billings": 94322138, "net_revenue": 84483257, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 196017 }, { "average_project_size": 70692, "billable_hours_per_employee": 146, "client_concentration": 0.18, "client_retention_rate": 0.7, "employee_utilization_rate": 0.75, "gross_billings": 101953921, "net_revenue": 83341771, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 193368 } ], "balance_sheet": [ { "assets": 89300384, "current_assets": 36405468, "current_liabilities": 18609790, "equity": 59532060, "fixed_assets": 52894916, "liabilities": 45773029, "long_term_liabilities": 27163239, "quarter": 1 }, { "assets": 92034832, "current_assets": 35306357, "current_liabilities": 26652334, "equity": 61968802, "fixed_assets": 56728475, "liabilities": 46150317, "long_term_liabilities": 19497983, "quarter": 2 }, { "assets": 94853012, "current_assets": 38070948, "current_liabilities": 23581015, "equity": 64281877, "fixed_assets": 56782064, "liabilities": 46530716, "long_term_liabilities": 22949701, "quarter": 3 }, { "assets": 97757486, "current_assets": 30994491, "current_liabilities": 20799458, "equity": 68224855, "fixed_assets": 66762995, "liabilities": 46914249, "long_term_liabilities": 26114791, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 51207, "financing_cash_flow": -49988, "investing_cash_flow": -258365, "net_cash_flow": 19677386, "operating_cash_flow": 19928195, "quarter": 1 }, { "change_in_working_capital": 2634, "financing_cash_flow": 87722, "investing_cash_flow": -151947, "net_cash_flow": 20091381, "operating_cash_flow": 20642143, "quarter": 2 }, { "change_in_working_capital": 79685, "financing_cash_flow": -173592, "investing_cash_flow": -415517, "net_cash_flow": 21243073, "operating_cash_flow": 21322406, "quarter": 3 }, { "change_in_working_capital": -14575, "financing_cash_flow": -73675, "investing_cash_flow": -486883, "net_cash_flow": 21806409, "operating_cash_flow": 21962499, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9721497614164795, "current_ratio": 1.9562535633126434, "debt_to_equity_ratio": 0.7688803142374042, "profit_margin": 0.184357654128921, "quarter": 1, "return_on_assets": 0.17922324947673238, "return_on_equity": 0.2688417803785053 }, { "asset_turnover_ratio": 0.9305213704307083, "current_ratio": 1.3247003808371904, "debt_to_equity_ratio": 0.7447346973078486, "profit_margin": 0.1878119571120996, "quarter": 2, "return_on_assets": 0.17476303971522433, "return_on_equity": 0.2595545900661433 }, { "asset_turnover_ratio": 0.8906755327917262, "current_ratio": 1.614474525375604, "debt_to_equity_ratio": 0.7238543454479401, "profit_margin": 0.18890821171821062, "quarter": 3, "return_on_assets": 0.16825592212084947, "return_on_equity": 0.24827496869763152 }, { "asset_turnover_ratio": 0.8525359479886788, "current_ratio": 1.490158589709405, "debt_to_equity_ratio": 0.6876416080327323, "profit_margin": 0.20855829905510406, "quarter": 4, "return_on_assets": 0.17780344719584953, "return_on_equity": 0.2547695850727715 } ], "income_statement": [ { "depreciation": 3923490, "expenses": 64697694, "income_tax": 6110948, "marketing_expense": 9583000, "net_income": 22115653, "net_profit": 16004705, "operational_expense": 41533984, "product_revenue": 28290410, "quarter": 1, "rd_expense": 10582026, "revenue": 86813347, "salaries_expense": 25246032, "service_revenue": 58522937 }, { "depreciation": 4557856, "expenses": 63181266, "income_tax": 6374825, "marketing_expense": 7343960, "net_income": 22459112, "net_profit": 16084287, "operational_expense": 38891887, "product_revenue": 33520788, "quarter": 2, "rd_expense": 9701268, "revenue": 85640378, "salaries_expense": 26172366, "service_revenue": 52119590 }, { "depreciation": 5362825, "expenses": 61700382, "income_tax": 6823294, "marketing_expense": 7344132, "net_income": 22782875, "net_profit": 15959581, "operational_expense": 40349890, "product_revenue": 28509902, "quarter": 3, "rd_expense": 8671346, "revenue": 84483257, "salaries_expense": 30779066, "service_revenue": 55973355 }, { "depreciation": 4580881, "expenses": 60254208, "income_tax": 5705945, "marketing_expense": 9602117, "net_income": 23087563, "net_profit": 17381618, "operational_expense": 33181468, "product_revenue": 28499667, "quarter": 4, "rd_expense": 9031526, "revenue": 83341771, "salaries_expense": 28448294, "service_revenue": 54842104 } ], "market_conditions": { "gdp_growth": [ 0.04566899714519969, 0.038831353622960384, 0.0334327210432215, 0.03716666911120991 ], "inflation_rate": [ 0.0051115966203944836, 0.0066097278912522865, 0.009030788717437838, 0.011119750212345306 ], "interest_rate": [ 0.014460562401164053, 0.01591274710592764, 0.01168493054150212, 0.01074723647990296 ], "year": 2010 }, "random_event": null, "year": 2010 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Excellent", "founding_year": 1990, "industry": "Advertising", "location": "Curryhaven", "name": "Green-Padilla", "num_employees": 538, "region": "Asia-Pacific", "revenue_size": "Small", "website": "www.green-padilla.com" }

[ { "advertising_kpis": [ { "average_project_size": 146512, "billable_hours_per_employee": 82, "client_concentration": 0.23, "client_retention_rate": 0.68, "employee_utilization_rate": 0.72, "gross_billings": 5516024, "net_revenue": 4430649, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 8235 }, { "average_project_size": 144901, "billable_hours_per_employee": 117, "client_concentration": 0.14, "client_retention_rate": 0.71, "employee_utilization_rate": 0.71, "gross_billings": 5783351, "net_revenue": 4587025, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 8526 }, { "average_project_size": 91629, "billable_hours_per_employee": 145, "client_concentration": 0.32, "client_retention_rate": 0.79, "employee_utilization_rate": 0.66, "gross_billings": 5750225, "net_revenue": 4748920, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 8827 }, { "average_project_size": 89557, "billable_hours_per_employee": 123, "client_concentration": 0.35, "client_retention_rate": 0.86, "employee_utilization_rate": 0.62, "gross_billings": 5453941, "net_revenue": 4916529, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 9139 } ], "balance_sheet": [ { "assets": 5553937, "current_assets": 2086371, "current_liabilities": 1086387, "equity": 3894847, "fixed_assets": 3467566, "liabilities": 2532847, "long_term_liabilities": 1446460, "quarter": 1 }, { "assets": 5704897, "current_assets": 2660215, "current_liabilities": 1081486, "equity": 4105603, "fixed_assets": 3044682, "liabilities": 2564853, "long_term_liabilities": 1483367, "quarter": 2 }, { "assets": 5859960, "current_assets": 2248285, "current_liabilities": 1189801, "equity": 4211872, "fixed_assets": 3611675, "liabilities": 2597264, "long_term_liabilities": 1407463, "quarter": 3 }, { "assets": 6019239, "current_assets": 2572040, "current_liabilities": 1398155, "equity": 4390504, "fixed_assets": 3447199, "liabilities": 2630084, "long_term_liabilities": 1231929, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 14788, "financing_cash_flow": -51775, "investing_cash_flow": -384956, "net_cash_flow": 908835, "operating_cash_flow": 1159649, "quarter": 1 }, { "change_in_working_capital": 11782, "financing_cash_flow": -188403, "investing_cash_flow": -122354, "net_cash_flow": 751371, "operating_cash_flow": 1259339, "quarter": 2 }, { "change_in_working_capital": -8596, "financing_cash_flow": 44483, "investing_cash_flow": -299689, "net_cash_flow": 856736, "operating_cash_flow": 1272081, "quarter": 3 }, { "change_in_working_capital": -89733, "financing_cash_flow": 64181, "investing_cash_flow": -217960, "net_cash_flow": 883031, "operating_cash_flow": 1233741, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7977492362624927, "current_ratio": 1.9204675681870274, "debt_to_equity_ratio": 0.6503071879331845, "profit_margin": 0.19720745200082426, "quarter": 1, "return_on_assets": 0.15732209421892973, "return_on_equity": 0.22433666842368905 }, { "asset_turnover_ratio": 0.8040504499905958, "current_ratio": 2.459777565312912, "debt_to_equity_ratio": 0.6247201689983176, "profit_margin": 0.21049787171423745, "quarter": 2, "return_on_assets": 0.16925090847389532, "return_on_equity": 0.2351808004816832 }, { "asset_turnover_ratio": 0.8104014361872778, "current_ratio": 1.889631123187827, "debt_to_equity_ratio": 0.6166531176635948, "profit_margin": 0.19987197089022346, "quarter": 3, "return_on_assets": 0.16197653226301886, "return_on_equity": 0.22535727581464965 }, { "asset_turnover_ratio": 0.8168024230305525, "current_ratio": 1.8395957529744555, "debt_to_equity_ratio": 0.5990391991443351, "profit_margin": 0.20366990614720262, "quarter": 4, "return_on_assets": 0.16635807283944035, "return_on_equity": 0.2280715380284359 } ], "income_statement": [ { "depreciation": 285892, "expenses": 3217920, "income_tax": 338972, "marketing_expense": 547425, "net_income": 1212729, "net_profit": 873757, "operational_expense": 2128152, "product_revenue": 1020685, "quarter": 1, "rd_expense": 374523, "revenue": 4430649, "salaries_expense": 1030712, "service_revenue": 3409964 }, { "depreciation": 293780, "expenses": 3338302, "income_tax": 283164, "marketing_expense": 415814, "net_income": 1248723, "net_profit": 965559, "operational_expense": 2004351, "product_revenue": 1736858, "quarter": 2, "rd_expense": 379260, "revenue": 4587025, "salaries_expense": 1222838, "service_revenue": 2850167 }, { "depreciation": 322905, "expenses": 3463188, "income_tax": 336556, "marketing_expense": 563492, "net_income": 1285732, "net_profit": 949176, "operational_expense": 2166827, "product_revenue": 1368169, "quarter": 3, "rd_expense": 467477, "revenue": 4748920, "salaries_expense": 1463930, "service_revenue": 3380751 }, { "depreciation": 232392, "expenses": 3592745, "income_tax": 322435, "marketing_expense": 714998, "net_income": 1323784, "net_profit": 1001349, "operational_expense": 2476875, "product_revenue": 1744990, "quarter": 4, "rd_expense": 702716, "revenue": 4916529, "salaries_expense": 1213957, "service_revenue": 3171539 } ], "market_conditions": { "gdp_growth": [ 0.03027505741969526, 0.03252300425130694, 0.03565704714931015, 0.03104264689661268 ], "inflation_rate": [ 0.021900003990591985, 0.02251560843958232, 0.02288624819479923, 0.018808836278606 ], "interest_rate": [ 0.025344228120778155, 0.027426715489544506, 0.03223485052473754, 0.027565875842703563 ], "year": 1990 }, "random_event": null, "year": 1990 }, { "advertising_kpis": [ { "average_project_size": 89875, "billable_hours_per_employee": 109, "client_concentration": 0.36, "client_retention_rate": 0.69, "employee_utilization_rate": 0.65, "gross_billings": 4186571, "net_revenue": 3602761, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 6697 }, { "average_project_size": 83603, "billable_hours_per_employee": 96, "client_concentration": 0.13, "client_retention_rate": 0.86, "employee_utilization_rate": 0.79, "gross_billings": 4550299, "net_revenue": 3706516, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 6889 }, { "average_project_size": 130323, "billable_hours_per_employee": 128, "client_concentration": 0.31, "client_retention_rate": 0.78, "employee_utilization_rate": 0.71, "gross_billings": 4735820, "net_revenue": 3813260, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 7088 }, { "average_project_size": 165031, "billable_hours_per_employee": 130, "client_concentration": 0.13, "client_retention_rate": 0.86, "employee_utilization_rate": 0.6, "gross_billings": 4800819, "net_revenue": 3923078, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 7292 } ], "balance_sheet": [ { "assets": 5247244, "current_assets": 2261490, "current_liabilities": 1038356, "equity": 4099560, "fixed_assets": 2985754, "liabilities": 2117705, "long_term_liabilities": 1079349, "quarter": 1 }, { "assets": 5331037, "current_assets": 2482450, "current_liabilities": 1039469, "equity": 4124461, "fixed_assets": 2848587, "liabilities": 2162615, "long_term_liabilities": 1123146, "quarter": 2 }, { "assets": 5416167, "current_assets": 2281366, "current_liabilities": 1171777, "equity": 4148802, "fixed_assets": 3134801, "liabilities": 2208478, "long_term_liabilities": 1036701, "quarter": 3 }, { "assets": 5502657, "current_assets": 2470941, "current_liabilities": 1179297, "equity": 4243289, "fixed_assets": 3031716, "liabilities": 2255313, "long_term_liabilities": 1076016, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 32468, "financing_cash_flow": 19054, "investing_cash_flow": -207719, "net_cash_flow": 468482, "operating_cash_flow": 1103556, "quarter": 1 }, { "change_in_working_capital": 15166, "financing_cash_flow": 21746, "investing_cash_flow": -242772, "net_cash_flow": 999270, "operating_cash_flow": 1165933, "quarter": 2 }, { "change_in_working_capital": 74579, "financing_cash_flow": -99352, "investing_cash_flow": -125755, "net_cash_flow": 844821, "operating_cash_flow": 1184758, "quarter": 3 }, { "change_in_working_capital": 70305, "financing_cash_flow": -133186, "investing_cash_flow": -197338, "net_cash_flow": 924189, "operating_cash_flow": 1135371, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6866006231080545, "current_ratio": 2.177952455612526, "debt_to_equity_ratio": 0.5165688512913581, "profit_margin": 0.2692437827543931, "quarter": 1, "return_on_assets": 0.18486294900713593, "return_on_equity": 0.23661588072866357 }, { "asset_turnover_ratio": 0.6952711076662945, "current_ratio": 2.3881905088078623, "debt_to_equity_ratio": 0.5243388166356767, "profit_margin": 0.2579346750425467, "quarter": 2, "return_on_assets": 0.1793345272223772, "return_on_equity": 0.23179731848597915 }, { "asset_turnover_ratio": 0.7040514075729201, "current_ratio": 1.9469284684713901, "debt_to_equity_ratio": 0.5323170399551485, "profit_margin": 0.24680011328889193, "quarter": 3, "return_on_assets": 0.1737599671502005, "return_on_equity": 0.22683969974946985 }, { "asset_turnover_ratio": 0.7129424930538102, "current_ratio": 2.0952660780108827, "debt_to_equity_ratio": 0.5315011539397858, "profit_margin": 0.25386826364400605, "quarter": 4, "return_on_assets": 0.18099347278959965, "return_on_equity": 0.23471062187845323 } ], "income_statement": [ { "depreciation": 133535, "expenses": 2327513, "income_tax": 305227, "marketing_expense": 341324, "net_income": 1275248, "net_profit": 970021, "operational_expense": 1442306, "product_revenue": 1044796, "quarter": 1, "rd_expense": 401945, "revenue": 3602761, "salaries_expense": 1152370, "service_revenue": 2557965 }, { "depreciation": 209894, "expenses": 2404408, "income_tax": 346069, "marketing_expense": 301414, "net_income": 1302108, "net_profit": 956039, "operational_expense": 1257867, "product_revenue": 1363544, "quarter": 2, "rd_expense": 464123, "revenue": 3706516, "salaries_expense": 940541, "service_revenue": 2342972 }, { "depreciation": 243645, "expenses": 2483845, "income_tax": 388302, "marketing_expense": 311556, "net_income": 1329415, "net_profit": 941113, "operational_expense": 1584281, "product_revenue": 928960, "quarter": 3, "rd_expense": 311445, "revenue": 3813260, "salaries_expense": 1032235, "service_revenue": 2884300 }, { "depreciation": 139426, "expenses": 2565905, "income_tax": 361228, "marketing_expense": 417346, "net_income": 1357173, "net_profit": 995945, "operational_expense": 1501187, "product_revenue": 912617, "quarter": 4, "rd_expense": 298604, "revenue": 3923078, "salaries_expense": 847681, "service_revenue": 3010461 } ], "market_conditions": { "gdp_growth": [ 0.01690092487885425, 0.02948932011991312, 0.02808895290525353, 0.01971937355487899 ], "inflation_rate": [ 0.015232441044489125, 0.018247893108157037, 0.019030214677015753, 0.014267176937238404 ], "interest_rate": [ 0.03986322843299452, 0.04261522615413189, 0.0369691609149808, 0.03831882392628593 ], "year": 1991 }, "random_event": null, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 93426, "billable_hours_per_employee": 155, "client_concentration": 0.22, "client_retention_rate": 0.62, "employee_utilization_rate": 0.68, "gross_billings": 5184242, "net_revenue": 4338134, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 8063 }, { "average_project_size": 52945, "billable_hours_per_employee": 135, "client_concentration": 0.4, "client_retention_rate": 0.89, "employee_utilization_rate": 0.62, "gross_billings": 5483604, "net_revenue": 4519999, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 8401 }, { "average_project_size": 90063, "billable_hours_per_employee": 137, "client_concentration": 0.31, "client_retention_rate": 0.67, "employee_utilization_rate": 0.62, "gross_billings": 5589187, "net_revenue": 4709489, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 8754 }, { "average_project_size": 175774, "billable_hours_per_employee": 129, "client_concentration": 0.39, "client_retention_rate": 0.89, "employee_utilization_rate": 0.61, "gross_billings": 5859046, "net_revenue": 4906922, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 9121 } ], "balance_sheet": [ { "assets": 4371080, "current_assets": 1786373, "current_liabilities": 1045803, "equity": 2883022, "fixed_assets": 2584707, "liabilities": 2442948, "long_term_liabilities": 1397145, "quarter": 1 }, { "assets": 4487837, "current_assets": 2243563, "current_liabilities": 1164388, "equity": 2990015, "fixed_assets": 2244274, "liabilities": 2503539, "long_term_liabilities": 1339151, "quarter": 2 }, { "assets": 4607712, "current_assets": 1479565, "current_liabilities": 1416450, "equity": 3049818, "fixed_assets": 3128147, "liabilities": 2565633, "long_term_liabilities": 1149183, "quarter": 3 }, { "assets": 4730789, "current_assets": 2107313, "current_liabilities": 1164650, "equity": 3088389, "fixed_assets": 2623476, "liabilities": 2629268, "long_term_liabilities": 1464618, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -58374, "financing_cash_flow": -129861, "investing_cash_flow": -279903, "net_cash_flow": 774066, "operating_cash_flow": 1234909, "quarter": 1 }, { "change_in_working_capital": 94765, "financing_cash_flow": -37142, "investing_cash_flow": -390551, "net_cash_flow": 1235715, "operating_cash_flow": 1276451, "quarter": 2 }, { "change_in_working_capital": 62143, "financing_cash_flow": -121041, "investing_cash_flow": -168720, "net_cash_flow": 828978, "operating_cash_flow": 1302331, "quarter": 3 }, { "change_in_working_capital": 56365, "financing_cash_flow": 76414, "investing_cash_flow": -113108, "net_cash_flow": 1145692, "operating_cash_flow": 1331366, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9924627323224466, "current_ratio": 1.7081352797802263, "debt_to_equity_ratio": 0.8473566972433787, "profit_margin": 0.22011537679564533, "quarter": 1, "return_on_assets": 0.21845630828079102, "return_on_equity": 0.33121148572574194 }, { "asset_turnover_ratio": 1.0071664813138266, "current_ratio": 1.9268173495432794, "debt_to_equity_ratio": 0.8372998128771929, "profit_margin": 0.2225038102884536, "quarter": 2, "return_on_assets": 0.22409837968714105, "return_on_equity": 0.33635851325160576 }, { "asset_turnover_ratio": 1.0220884030946378, "current_ratio": 1.0445585795474601, "debt_to_equity_ratio": 0.8412413462049211, "profit_margin": 0.2139805401392805, "quarter": 3, "return_on_assets": 0.21870702856428526, "return_on_equity": 0.33042594672862446 }, { "asset_turnover_ratio": 1.0372312102695767, "current_ratio": 1.8093959558665693, "debt_to_equity_ratio": 0.8513396466572054, "profit_margin": 0.2011175233680095, "quarter": 4, "return_on_assets": 0.20860537216942038, "return_on_equity": 0.31954135311322507 } ], "income_statement": [ { "depreciation": 280019, "expenses": 3116095, "income_tax": 267149, "marketing_expense": 609773, "net_income": 1222039, "net_profit": 954890, "operational_expense": 1952961, "product_revenue": 1441711, "quarter": 1, "rd_expense": 588369, "revenue": 4338134, "salaries_expense": 1214107, "service_revenue": 2896423 }, { "depreciation": 270734, "expenses": 3244759, "income_tax": 269523, "marketing_expense": 439186, "net_income": 1275240, "net_profit": 1005717, "operational_expense": 2137171, "product_revenue": 1793790, "quarter": 2, "rd_expense": 557383, "revenue": 4519999, "salaries_expense": 1398489, "service_revenue": 2726209 }, { "depreciation": 294592, "expenses": 3378735, "income_tax": 323015, "marketing_expense": 622150, "net_income": 1330754, "net_profit": 1007739, "operational_expense": 2096177, "product_revenue": 1348012, "quarter": 3, "rd_expense": 613859, "revenue": 4709489, "salaries_expense": 1543392, "service_revenue": 3361477 }, { "depreciation": 344498, "expenses": 3518244, "income_tax": 401810, "marketing_expense": 586638, "net_income": 1388678, "net_profit": 986868, "operational_expense": 2368874, "product_revenue": 1365154, "quarter": 4, "rd_expense": 558086, "revenue": 4906922, "salaries_expense": 1492328, "service_revenue": 3541768 } ], "market_conditions": { "gdp_growth": [ 0.030350170396609703, 0.028326541317373687, 0.029180189481542565, 0.02716274856819267 ], "inflation_rate": [ 0.02056445186086004, 0.01622832039683851, 0.019795312912496126, 0.015975447799379892 ], "interest_rate": [ 0.02880797617958502, 0.031147693562332608, 0.028703307084228344, 0.037755854742314486 ], "year": 1992 }, "random_event": { "description": "Green-Padilla Data Privacy Regulation Impact in 1992", "impact": 0.08, "type": "Data Privacy Regulation Impact" }, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 167241, "billable_hours_per_employee": 132, "client_concentration": 0.2, "client_retention_rate": 0.66, "employee_utilization_rate": 0.65, "gross_billings": 5362250, "net_revenue": 4356622, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 8098 }, { "average_project_size": 161662, "billable_hours_per_employee": 107, "client_concentration": 0.14, "client_retention_rate": 0.68, "employee_utilization_rate": 0.78, "gross_billings": 5587704, "net_revenue": 4450748, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 8273 }, { "average_project_size": 171137, "billable_hours_per_employee": 94, "client_concentration": 0.12, "client_retention_rate": 0.86, "employee_utilization_rate": 0.66, "gross_billings": 5735558, "net_revenue": 4546907, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 8452 }, { "average_project_size": 85034, "billable_hours_per_employee": 143, "client_concentration": 0.36, "client_retention_rate": 0.84, "employee_utilization_rate": 0.63, "gross_billings": 5285155, "net_revenue": 4645145, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 8634 } ], "balance_sheet": [ { "assets": 5609663, "current_assets": 2186823, "current_liabilities": 1525231, "equity": 3158301, "fixed_assets": 3422840, "liabilities": 3117176, "long_term_liabilities": 1591945, "quarter": 1 }, { "assets": 5680908, "current_assets": 2409912, "current_liabilities": 1354419, "equity": 3170531, "fixed_assets": 3270996, "liabilities": 3180828, "long_term_liabilities": 1826409, "quarter": 2 }, { "assets": 5753057, "current_assets": 2030143, "current_liabilities": 1516011, "equity": 3233515, "fixed_assets": 3722914, "liabilities": 3245780, "long_term_liabilities": 1729769, "quarter": 3 }, { "assets": 5826123, "current_assets": 2208075, "current_liabilities": 1784930, "equity": 3211837, "fixed_assets": 3618048, "liabilities": 3312059, "long_term_liabilities": 1527129, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -17540, "financing_cash_flow": 154902, "investing_cash_flow": -236558, "net_cash_flow": 215577, "operating_cash_flow": 839501, "quarter": 1 }, { "change_in_working_capital": 84854, "financing_cash_flow": 70992, "investing_cash_flow": -184964, "net_cash_flow": 803492, "operating_cash_flow": 959703, "quarter": 2 }, { "change_in_working_capital": -7994, "financing_cash_flow": -171351, "investing_cash_flow": -274302, "net_cash_flow": 621547, "operating_cash_flow": 1059921, "quarter": 3 }, { "change_in_working_capital": -9136, "financing_cash_flow": 110834, "investing_cash_flow": -126863, "net_cash_flow": 208422, "operating_cash_flow": 966203, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7766281147370172, "current_ratio": 1.4337651149235755, "debt_to_equity_ratio": 0.9869787585160502, "profit_margin": 0.1528280397059924, "quarter": 1, "return_on_assets": 0.11869055235581888, "return_on_equity": 0.21081397878162975 }, { "asset_turnover_ratio": 0.783457151568024, "current_ratio": 1.7792957718401765, "debt_to_equity_ratio": 1.0032477209653525, "profit_margin": 0.1506378253722745, "quarter": 2, "return_on_assets": 0.1180182815845636, "return_on_equity": 0.2114633163971587 }, { "asset_turnover_ratio": 0.7903462454830537, "current_ratio": 1.3391347424260114, "debt_to_equity_ratio": 1.003793085852393, "profit_margin": 0.15972132264856087, "quarter": 3, "return_on_assets": 0.1262351476788775, "return_on_equity": 0.22459707160783235 }, { "asset_turnover_ratio": 0.7972960749369692, "current_ratio": 1.2370653190881435, "debt_to_equity_ratio": 1.0312039496400347, "profit_margin": 0.15021554763091358, "quarter": 4, "return_on_assets": 0.11976626652063474, "return_on_equity": 0.21725043954596698 } ], "income_statement": [ { "depreciation": 173687, "expenses": 3451343, "income_tax": 239465, "marketing_expense": 544729, "net_income": 905279, "net_profit": 665814, "operational_expense": 2252258, "product_revenue": 957878, "quarter": 1, "rd_expense": 586007, "revenue": 4356622, "salaries_expense": 1259853, "service_revenue": 3398744 }, { "depreciation": 289252, "expenses": 3529423, "income_tax": 250874, "marketing_expense": 623011, "net_income": 921325, "net_profit": 670451, "operational_expense": 2085863, "product_revenue": 1359219, "quarter": 2, "rd_expense": 452051, "revenue": 4450748, "salaries_expense": 1451400, "service_revenue": 3091529 }, { "depreciation": 333683, "expenses": 3609269, "income_tax": 211400, "marketing_expense": 522008, "net_income": 937638, "net_profit": 726238, "operational_expense": 1913348, "product_revenue": 1220582, "quarter": 3, "rd_expense": 387449, "revenue": 4546907, "salaries_expense": 1616965, "service_revenue": 3326325 }, { "depreciation": 268430, "expenses": 3690922, "income_tax": 256450, "marketing_expense": 558392, "net_income": 954223, "net_profit": 697773, "operational_expense": 2197626, "product_revenue": 1771790, "quarter": 4, "rd_expense": 702539, "revenue": 4645145, "salaries_expense": 1210017, "service_revenue": 2873355 } ], "market_conditions": { "gdp_growth": [ 0.006515933305171036, 0.025371375452523416, 0.02260199171464603, 0.01884091697966793 ], "inflation_rate": [ 0.007392269883061064, 0.01420906710370581, 0.014993559246291227, 0.006665161656691767 ], "interest_rate": [ 0.03540672460674553, 0.03542845591970427, 0.03593250370414225, 0.03512528304460159 ], "year": 1993 }, "random_event": { "description": "Green-Padilla Economic Slowdown Impact in 1993", "impact": 0.07, "type": "Economic Slowdown Impact" }, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 52130, "billable_hours_per_employee": 116, "client_concentration": 0.18, "client_retention_rate": 0.82, "employee_utilization_rate": 0.69, "gross_billings": 857305, "net_revenue": 669974, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 1245 }, { "average_project_size": 142965, "billable_hours_per_employee": 82, "client_concentration": 0.16, "client_retention_rate": 0.69, "employee_utilization_rate": 0.73, "gross_billings": 811579, "net_revenue": 683475, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 1270 }, { "average_project_size": 54492, "billable_hours_per_employee": 92, "client_concentration": 0.12, "client_retention_rate": 0.78, "employee_utilization_rate": 0.74, "gross_billings": 771110, "net_revenue": 697248, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 1296 }, { "average_project_size": 186740, "billable_hours_per_employee": 158, "client_concentration": 0.27, "client_retention_rate": 0.8, "employee_utilization_rate": 0.67, "gross_billings": 851496, "net_revenue": 711299, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 1322 } ], "balance_sheet": [ { "assets": 856277, "current_assets": 372182, "current_liabilities": 242309, "equity": 464220, "fixed_assets": 484095, "liabilities": 506264, "long_term_liabilities": 263955, "quarter": 1 }, { "assets": 878273, "current_assets": 399414, "current_liabilities": 282238, "equity": 466729, "fixed_assets": 478859, "liabilities": 516060, "long_term_liabilities": 233822, "quarter": 2 }, { "assets": 900833, "current_assets": 437107, "current_liabilities": 229316, "equity": 492169, "fixed_assets": 463726, "liabilities": 526045, "long_term_liabilities": 296729, "quarter": 3 }, { "assets": 923973, "current_assets": 284175, "current_liabilities": 232882, "equity": 505674, "fixed_assets": 639798, "liabilities": 536224, "long_term_liabilities": 303342, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -43344, "financing_cash_flow": 141109, "investing_cash_flow": -204686, "net_cash_flow": -358617, "operating_cash_flow": 153782, "quarter": 1 }, { "change_in_working_capital": 52054, "financing_cash_flow": -2705, "investing_cash_flow": -343835, "net_cash_flow": -243306, "operating_cash_flow": 132729, "quarter": 2 }, { "change_in_working_capital": 99197, "financing_cash_flow": -129387, "investing_cash_flow": -368410, "net_cash_flow": -398621, "operating_cash_flow": 170549, "quarter": 3 }, { "change_in_working_capital": 91191, "financing_cash_flow": 159251, "investing_cash_flow": -462313, "net_cash_flow": -157419, "operating_cash_flow": 155472, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7824267147196526, "current_ratio": 1.535980916928385, "debt_to_equity_ratio": 1.0905691267071647, "profit_margin": 0.17046482400809584, "quarter": 1, "return_on_assets": 0.1333762322239182, "return_on_equity": 0.24601912886131574 }, { "asset_turnover_ratio": 0.7782033604585362, "current_ratio": 1.4151673410384145, "debt_to_equity_ratio": 1.1056951678597216, "profit_margin": 0.15291854127802773, "quarter": 2, "return_on_assets": 0.11900172269897856, "return_on_equity": 0.22393294609934244 }, { "asset_turnover_ratio": 0.7740036166525871, "current_ratio": 1.9061338938408134, "debt_to_equity_ratio": 1.0688300157059871, "profit_margin": 0.16834899490568636, "quarter": 3, "return_on_assets": 0.1303027309168292, "return_on_equity": 0.23849734542403117 }, { "asset_turnover_ratio": 0.7698266074874482, "current_ratio": 1.2202531754278991, "debt_to_equity_ratio": 1.060414417193686, "profit_margin": 0.1657882268919259, "quarter": 4, "return_on_assets": 0.12762818826957065, "return_on_equity": 0.23320360548495672 } ], "income_statement": [ { "depreciation": 39575, "expenses": 523444, "income_tax": 32323, "marketing_expense": 74352, "net_income": 146530, "net_profit": 114207, "operational_expense": 317067, "product_revenue": 210770, "quarter": 1, "rd_expense": 74683, "revenue": 669974, "salaries_expense": 261036, "service_revenue": 459204 }, { "depreciation": 28213, "expenses": 536480, "income_tax": 42479, "marketing_expense": 59686, "net_income": 146995, "net_profit": 104516, "operational_expense": 345957, "product_revenue": 255265, "quarter": 2, "rd_expense": 78506, "revenue": 683475, "salaries_expense": 192315, "service_revenue": 428210 }, { "depreciation": 53168, "expenses": 549841, "income_tax": 30026, "marketing_expense": 56390, "net_income": 147407, "net_profit": 117381, "operational_expense": 338045, "product_revenue": 219144, "quarter": 3, "rd_expense": 100340, "revenue": 697248, "salaries_expense": 243834, "service_revenue": 478104 }, { "depreciation": 37547, "expenses": 563535, "income_tax": 29839, "marketing_expense": 78053, "net_income": 147764, "net_profit": 117925, "operational_expense": 393211, "product_revenue": 266278, "quarter": 4, "rd_expense": 104506, "revenue": 711299, "salaries_expense": 248388, "service_revenue": 445021 } ], "market_conditions": { "gdp_growth": [ 0.013700543923577444, 0.008610186430659271, 0.018859296637329347, 0.0050469892042102745 ], "inflation_rate": [ 0.009376526344419638, 0.015432413489018637, 0.015588618618555733, 0.010713350435073854 ], "interest_rate": [ 0.03734408820863743, 0.04257533740243608, 0.03667321207374121, 0.0384539843130395 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 78919, "billable_hours_per_employee": 132, "client_concentration": 0.22, "client_retention_rate": 0.74, "employee_utilization_rate": 0.77, "gross_billings": 2442741, "net_revenue": 1960313, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 3644 }, { "average_project_size": 135989, "billable_hours_per_employee": 140, "client_concentration": 0.18, "client_retention_rate": 0.68, "employee_utilization_rate": 0.73, "gross_billings": 2416874, "net_revenue": 1985981, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 3691 }, { "average_project_size": 154742, "billable_hours_per_employee": 105, "client_concentration": 0.29, "client_retention_rate": 0.63, "employee_utilization_rate": 0.66, "gross_billings": 2562598, "net_revenue": 2011985, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 3740 }, { "average_project_size": 64365, "billable_hours_per_employee": 156, "client_concentration": 0.33, "client_retention_rate": 0.63, "employee_utilization_rate": 0.66, "gross_billings": 2644914, "net_revenue": 2038330, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 3789 } ], "balance_sheet": [ { "assets": 2502725, "current_assets": 881376, "current_liabilities": 825916, "equity": 1465941, "fixed_assets": 1621349, "liabilities": 1470734, "long_term_liabilities": 644818, "quarter": 1 }, { "assets": 2537167, "current_assets": 1027495, "current_liabilities": 676459, "equity": 1487926, "fixed_assets": 1509672, "liabilities": 1496800, "long_term_liabilities": 820341, "quarter": 2 }, { "assets": 2572084, "current_assets": 1224153, "current_liabilities": 821504, "equity": 1498523, "fixed_assets": 1347931, "liabilities": 1523328, "long_term_liabilities": 701824, "quarter": 3 }, { "assets": 2607481, "current_assets": 1026759, "current_liabilities": 767535, "equity": 1490323, "fixed_assets": 1580722, "liabilities": 1550326, "long_term_liabilities": 782791, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -70025, "financing_cash_flow": -181557, "investing_cash_flow": -452563, "net_cash_flow": 330316, "operating_cash_flow": 520732, "quarter": 1 }, { "change_in_working_capital": 35050, "financing_cash_flow": 65745, "investing_cash_flow": -207107, "net_cash_flow": 193405, "operating_cash_flow": 544545, "quarter": 2 }, { "change_in_working_capital": -82160, "financing_cash_flow": -154377, "investing_cash_flow": -282597, "net_cash_flow": -8565, "operating_cash_flow": 546002, "quarter": 3 }, { "change_in_working_capital": -32858, "financing_cash_flow": -99336, "investing_cash_flow": -175225, "net_cash_flow": 308128, "operating_cash_flow": 535444, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7832714341367909, "current_ratio": 1.0671496859244767, "debt_to_equity_ratio": 1.003269572240629, "profit_margin": 0.22136771015649032, "quarter": 1, "return_on_assets": 0.17339100380585162, "return_on_equity": 0.29602146334675133 }, { "asset_turnover_ratio": 0.7827553330151307, "current_ratio": 1.5189316721338617, "debt_to_equity_ratio": 1.0059640062745057, "profit_margin": 0.22535915499695114, "quarter": 2, "return_on_assets": 0.17640108041764693, "return_on_equity": 0.30079385668373293 }, { "asset_turnover_ratio": 0.7822392270236898, "current_ratio": 1.4901363839981303, "debt_to_equity_ratio": 1.0165529658203445, "profit_margin": 0.22354391310074379, "quarter": 3, "return_on_assets": 0.1748648177897767, "return_on_equity": 0.30014020472158254 }, { "asset_turnover_ratio": 0.7817238169712454, "current_ratio": 1.3377357384353807, "debt_to_equity_ratio": 1.0402617419176916, "profit_margin": 0.21251122242227705, "quarter": 4, "return_on_assets": 0.16612508394116773, "return_on_equity": 0.29065377102815965 } ], "income_statement": [ { "depreciation": 86782, "expenses": 1402102, "income_tax": 124261, "marketing_expense": 261978, "net_income": 558211, "net_profit": 433950, "operational_expense": 886739, "product_revenue": 779915, "quarter": 1, "rd_expense": 154154, "revenue": 1960313, "salaries_expense": 641051, "service_revenue": 1180398 }, { "depreciation": 96986, "expenses": 1416809, "income_tax": 121613, "marketing_expense": 231671, "net_income": 569172, "net_profit": 447559, "operational_expense": 983379, "product_revenue": 530373, "quarter": 2, "rd_expense": 195746, "revenue": 1985981, "salaries_expense": 621524, "service_revenue": 1455608 }, { "depreciation": 96235, "expenses": 1431671, "income_tax": 130547, "marketing_expense": 242234, "net_income": 580314, "net_profit": 449767, "operational_expense": 888093, "product_revenue": 549676, "quarter": 3, "rd_expense": 237688, "revenue": 2011985, "salaries_expense": 634408, "service_revenue": 1462309 }, { "depreciation": 102276, "expenses": 1446690, "income_tax": 158472, "marketing_expense": 248501, "net_income": 591640, "net_profit": 433168, "operational_expense": 981806, "product_revenue": 412658, "quarter": 4, "rd_expense": 244538, "revenue": 2038330, "salaries_expense": 722677, "service_revenue": 1625672 } ], "market_conditions": { "gdp_growth": [ 0.018341662161420767, 0.005041266354341359, 0.0051286011890089665, 0.010925325019929447 ], "inflation_rate": [ 0.01679003826618578, 0.01986527884826088, 0.014595375565836772, 0.0187846808036909 ], "interest_rate": [ 0.024607925191928413, 0.028653264651129533, 0.02635943468564559, 0.03082685890984221 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 88087, "billable_hours_per_employee": 131, "client_concentration": 0.3, "client_retention_rate": 0.75, "employee_utilization_rate": 0.67, "gross_billings": 3347098, "net_revenue": 2758637, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 5128 }, { "average_project_size": 183253, "billable_hours_per_employee": 131, "client_concentration": 0.32, "client_retention_rate": 0.7, "employee_utilization_rate": 0.79, "gross_billings": 3526841, "net_revenue": 2835738, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 5271 }, { "average_project_size": 136987, "billable_hours_per_employee": 136, "client_concentration": 0.34, "client_retention_rate": 0.88, "employee_utilization_rate": 0.68, "gross_billings": 3767901, "net_revenue": 2914993, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 5418 }, { "average_project_size": 78364, "billable_hours_per_employee": 153, "client_concentration": 0.3, "client_retention_rate": 0.7, "employee_utilization_rate": 0.78, "gross_billings": 3868583, "net_revenue": 2996464, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 5570 } ], "balance_sheet": [ { "assets": 3919176, "current_assets": 1890299, "current_liabilities": 856358, "equity": 2220190, "fixed_assets": 2028877, "liabilities": 2096500, "long_term_liabilities": 1240142, "quarter": 1 }, { "assets": 3982348, "current_assets": 1421524, "current_liabilities": 1278147, "equity": 2272525, "fixed_assets": 2560824, "liabilities": 2133533, "long_term_liabilities": 855386, "quarter": 2 }, { "assets": 4046539, "current_assets": 1349658, "current_liabilities": 914059, "equity": 2336601, "fixed_assets": 2696881, "liabilities": 2171220, "long_term_liabilities": 1257161, "quarter": 3 }, { "assets": 4111764, "current_assets": 2034984, "current_liabilities": 913153, "equity": 2378762, "fixed_assets": 2076780, "liabilities": 2209572, "long_term_liabilities": 1296419, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -29090, "financing_cash_flow": -85241, "investing_cash_flow": -348379, "net_cash_flow": 253614, "operating_cash_flow": 550599, "quarter": 1 }, { "change_in_working_capital": -32935, "financing_cash_flow": -154074, "investing_cash_flow": -328179, "net_cash_flow": 125596, "operating_cash_flow": 561925, "quarter": 2 }, { "change_in_working_capital": 606, "financing_cash_flow": 64180, "investing_cash_flow": -498554, "net_cash_flow": 421508, "operating_cash_flow": 607118, "quarter": 3 }, { "change_in_working_capital": 54038, "financing_cash_flow": -27046, "investing_cash_flow": -164243, "net_cash_flow": 126996, "operating_cash_flow": 624671, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.703881887417151, "current_ratio": 2.2073700485077503, "debt_to_equity_ratio": 0.9442885518806949, "profit_margin": 0.14409797302073452, "quarter": 1, "return_on_assets": 0.1014279532228203, "return_on_equity": 0.1790450366860494 }, { "asset_turnover_ratio": 0.7120768953391315, "current_ratio": 1.1121756730642094, "debt_to_equity_ratio": 0.9388380765888164, "profit_margin": 0.14941789403675515, "quarter": 2, "return_on_assets": 0.10639703009380395, "return_on_equity": 0.1864489939604625 }, { "asset_turnover_ratio": 0.7203669605062499, "current_ratio": 1.4765545768927388, "debt_to_equity_ratio": 0.929221548736819, "profit_margin": 0.15824463386361476, "quarter": 3, "return_on_assets": 0.11399420591275655, "return_on_equity": 0.1974158189609608 }, { "asset_turnover_ratio": 0.7287538876258463, "current_ratio": 2.228524683158244, "debt_to_equity_ratio": 0.92887476763123, "profit_margin": 0.15904412667731033, "quarter": 4, "return_on_assets": 0.11590402562014746, "return_on_equity": 0.20034370819779365 } ], "income_statement": [ { "depreciation": 153085, "expenses": 2195035, "income_tax": 166088, "marketing_expense": 252854, "net_income": 563602, "net_profit": 397514, "operational_expense": 1116869, "product_revenue": 1094662, "quarter": 1, "rd_expense": 249851, "revenue": 2758637, "salaries_expense": 686723, "service_revenue": 1663975 }, { "depreciation": 138215, "expenses": 2257988, "income_tax": 154040, "marketing_expense": 300059, "net_income": 577750, "net_profit": 423710, "operational_expense": 1399631, "product_revenue": 609520, "quarter": 2, "rd_expense": 442987, "revenue": 2835738, "salaries_expense": 934027, "service_revenue": 2226218 }, { "depreciation": 145836, "expenses": 2322746, "income_tax": 130965, "marketing_expense": 321005, "net_income": 592247, "net_profit": 461282, "operational_expense": 1420434, "product_revenue": 1017859, "quarter": 3, "rd_expense": 272767, "revenue": 2914993, "salaries_expense": 1073711, "service_revenue": 1897134 }, { "depreciation": 148101, "expenses": 2389362, "income_tax": 130532, "marketing_expense": 322584, "net_income": 607102, "net_profit": 476570, "operational_expense": 1343301, "product_revenue": 1166107, "quarter": 4, "rd_expense": 476035, "revenue": 2996464, "salaries_expense": 1170219, "service_revenue": 1830357 } ], "market_conditions": { "gdp_growth": [ 0.01040844391882182, 0.02543523158987924, 0.014722629760229554, 0.009514728659905318 ], "inflation_rate": [ 0.006908153303371113, 0.012973907588774081, 0.015343596515159982, 0.007990951899604769 ], "interest_rate": [ 0.027168929700693734, 0.03376611970667989, 0.029352102195870047, 0.029336099891437734 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 138699, "billable_hours_per_employee": 92, "client_concentration": 0.34, "client_retention_rate": 0.68, "employee_utilization_rate": 0.7, "gross_billings": 1490365, "net_revenue": 1231652, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 2289 }, { "average_project_size": 112964, "billable_hours_per_employee": 121, "client_concentration": 0.19, "client_retention_rate": 0.6, "employee_utilization_rate": 0.73, "gross_billings": 1446645, "net_revenue": 1244875, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 2314 }, { "average_project_size": 174818, "billable_hours_per_employee": 160, "client_concentration": 0.1, "client_retention_rate": 0.7, "employee_utilization_rate": 0.62, "gross_billings": 1566593, "net_revenue": 1258240, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 2339 }, { "average_project_size": 117693, "billable_hours_per_employee": 108, "client_concentration": 0.37, "client_retention_rate": 0.66, "employee_utilization_rate": 0.73, "gross_billings": 1414843, "net_revenue": 1271748, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 2364 } ], "balance_sheet": [ { "assets": 1790762, "current_assets": 581034, "current_liabilities": 425121, "equity": 1381512, "fixed_assets": 1209728, "liabilities": 732028, "long_term_liabilities": 306907, "quarter": 1 }, { "assets": 1831570, "current_assets": 856729, "current_liabilities": 315302, "equity": 1425747, "fixed_assets": 974841, "liabilities": 742392, "long_term_liabilities": 427090, "quarter": 2 }, { "assets": 1873309, "current_assets": 741532, "current_liabilities": 429174, "equity": 1437729, "fixed_assets": 1131777, "liabilities": 752901, "long_term_liabilities": 323727, "quarter": 3 }, { "assets": 1915999, "current_assets": 589594, "current_liabilities": 331377, "equity": 1479742, "fixed_assets": 1326405, "liabilities": 763560, "long_term_liabilities": 432183, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 47649, "financing_cash_flow": -135061, "investing_cash_flow": -451139, "net_cash_flow": 293245, "operating_cash_flow": 395429, "quarter": 1 }, { "change_in_working_capital": -70134, "financing_cash_flow": -173271, "investing_cash_flow": -302801, "net_cash_flow": 321897, "operating_cash_flow": 380952, "quarter": 2 }, { "change_in_working_capital": -94899, "financing_cash_flow": 177762, "investing_cash_flow": -330119, "net_cash_flow": 1553, "operating_cash_flow": 378934, "quarter": 3 }, { "change_in_working_capital": 85616, "financing_cash_flow": 158563, "investing_cash_flow": -298653, "net_cash_flow": 35557, "operating_cash_flow": 389851, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6877809558165742, "current_ratio": 1.366749701849591, "debt_to_equity_ratio": 0.5298745143002739, "profit_margin": 0.2620691558979322, "quarter": 1, "return_on_assets": 0.1802461745335226, "return_on_equity": 0.23364111205693472 }, { "asset_turnover_ratio": 0.6796764524424401, "current_ratio": 2.717169570760731, "debt_to_equity_ratio": 0.5207038836483612, "profit_margin": 0.27036369113364794, "quarter": 2, "return_on_assets": 0.18375983445896144, "return_on_equity": 0.23606502415926528 }, { "asset_turnover_ratio": 0.6716670874906382, "current_ratio": 1.7278120296196882, "debt_to_equity_ratio": 0.5236737938790968, "profit_margin": 0.2521943349440488, "quarter": 3, "return_on_assets": 0.16939063443350777, "return_on_equity": 0.2207098834342216 }, { "asset_turnover_ratio": 0.6637519121878456, "current_ratio": 1.7792242672243397, "debt_to_equity_ratio": 0.5160088718168437, "profit_margin": 0.25736466658488943, "quarter": 4, "return_on_assets": 0.1708262895753077, "return_on_equity": 0.22118923433949972 } ], "income_statement": [ { "depreciation": 72651, "expenses": 810272, "income_tax": 98602, "marketing_expense": 132446, "net_income": 421380, "net_profit": 322778, "operational_expense": 550261, "product_revenue": 277478, "quarter": 1, "rd_expense": 114466, "revenue": 1231652, "salaries_expense": 400617, "service_revenue": 954174 }, { "depreciation": 44383, "expenses": 821303, "income_tax": 87003, "marketing_expense": 135576, "net_income": 423572, "net_profit": 336569, "operational_expense": 544004, "product_revenue": 472179, "quarter": 2, "rd_expense": 105309, "revenue": 1244875, "salaries_expense": 293475, "service_revenue": 772696 }, { "depreciation": 61613, "expenses": 832484, "income_tax": 108435, "marketing_expense": 137591, "net_income": 425756, "net_profit": 317321, "operational_expense": 561940, "product_revenue": 416929, "quarter": 3, "rd_expense": 147298, "revenue": 1258240, "salaries_expense": 304575, "service_revenue": 841311 }, { "depreciation": 62548, "expenses": 843818, "income_tax": 100627, "marketing_expense": 120663, "net_income": 427930, "net_profit": 327303, "operational_expense": 559585, "product_revenue": 477188, "quarter": 4, "rd_expense": 168163, "revenue": 1271748, "salaries_expense": 313612, "service_revenue": 794560 } ], "market_conditions": { "gdp_growth": [ 0.003685444929860825, 0.007625528831907091, 0.010684859433097084, 0.01515955326769298 ], "inflation_rate": [ 0.0105434154359241, 0.013764609849004187, 0.012448719854946097, 0.013636536611263413 ], "interest_rate": [ 0.030987387631042314, 0.027594970983905613, 0.024133829808822296, 0.0286652886324652 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 167014, "billable_hours_per_employee": 136, "client_concentration": 0.11, "client_retention_rate": 0.87, "employee_utilization_rate": 0.63, "gross_billings": 648922, "net_revenue": 524807, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 975 }, { "average_project_size": 71154, "billable_hours_per_employee": 131, "client_concentration": 0.18, "client_retention_rate": 0.7, "employee_utilization_rate": 0.79, "gross_billings": 644437, "net_revenue": 538327, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 1001 }, { "average_project_size": 68326, "billable_hours_per_employee": 117, "client_concentration": 0.23, "client_retention_rate": 0.88, "employee_utilization_rate": 0.72, "gross_billings": 621853, "net_revenue": 552196, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 1026 }, { "average_project_size": 73312, "billable_hours_per_employee": 114, "client_concentration": 0.39, "client_retention_rate": 0.73, "employee_utilization_rate": 0.62, "gross_billings": 690849, "net_revenue": 566422, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 1053 } ], "balance_sheet": [ { "assets": 580844, "current_assets": 275153, "current_liabilities": 113032, "equity": 482171, "fixed_assets": 305691, "liabilities": 246932, "long_term_liabilities": 133900, "quarter": 1 }, { "assets": 594086, "current_assets": 250052, "current_liabilities": 140535, "equity": 490260, "fixed_assets": 344034, "liabilities": 252759, "long_term_liabilities": 112224, "quarter": 2 }, { "assets": 607629, "current_assets": 182621, "current_liabilities": 136122, "equity": 503581, "fixed_assets": 425008, "liabilities": 258723, "long_term_liabilities": 122601, "quarter": 3 }, { "assets": 621482, "current_assets": 261984, "current_liabilities": 110446, "equity": 498849, "fixed_assets": 359498, "liabilities": 264828, "long_term_liabilities": 154382, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 79459, "financing_cash_flow": 97884, "investing_cash_flow": -242395, "net_cash_flow": -278472, "operating_cash_flow": 176205, "quarter": 1 }, { "change_in_working_capital": 1068, "financing_cash_flow": 71569, "investing_cash_flow": -134373, "net_cash_flow": -300512, "operating_cash_flow": 180030, "quarter": 2 }, { "change_in_working_capital": 52866, "financing_cash_flow": -30543, "investing_cash_flow": -369439, "net_cash_flow": -460659, "operating_cash_flow": 176383, "quarter": 3 }, { "change_in_working_capital": 32796, "financing_cash_flow": -95812, "investing_cash_flow": -407566, "net_cash_flow": -291775, "operating_cash_flow": 165037, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9035248707053873, "current_ratio": 2.4342929435911955, "debt_to_equity_ratio": 0.5121253663119516, "profit_margin": 0.2825019483352928, "quarter": 1, "return_on_assets": 0.2552475363436654, "return_on_equity": 0.3074822002982344 }, { "asset_turnover_ratio": 0.9061432183219265, "current_ratio": 1.779286298786779, "debt_to_equity_ratio": 0.5155611308285399, "profit_margin": 0.2766589823657368, "quarter": 2, "return_on_assets": 0.25069266065855783, "return_on_equity": 0.30378370660465875 }, { "asset_turnover_ratio": 0.908771635323528, "current_ratio": 1.3415979782841863, "debt_to_equity_ratio": 0.5137664050073375, "profit_margin": 0.28010887438518206, "quarter": 3, "return_on_assets": 0.2545549998436546, "return_on_equity": 0.3071501903368078 }, { "asset_turnover_ratio": 0.911405318255396, "current_ratio": 2.3720551219600527, "debt_to_equity_ratio": 0.5308780813432522, "profit_margin": 0.251040743473947, "quarter": 4, "return_on_assets": 0.22879986870094388, "return_on_equity": 0.28504617629783763 } ], "income_statement": [ { "depreciation": 27946, "expenses": 333035, "income_tax": 43513, "marketing_expense": 42048, "net_income": 191772, "net_profit": 148259, "operational_expense": 211985, "product_revenue": 170454, "quarter": 1, "rd_expense": 57752, "revenue": 524807, "salaries_expense": 125169, "service_revenue": 354353 }, { "depreciation": 31097, "expenses": 342977, "income_tax": 46417, "marketing_expense": 59429, "net_income": 195350, "net_profit": 148933, "operational_expense": 214363, "product_revenue": 171672, "quarter": 2, "rd_expense": 39416, "revenue": 538327, "salaries_expense": 155638, "service_revenue": 366655 }, { "depreciation": 21708, "expenses": 353216, "income_tax": 44305, "marketing_expense": 61794, "net_income": 198980, "net_profit": 154675, "operational_expense": 203111, "product_revenue": 177654, "quarter": 3, "rd_expense": 45773, "revenue": 552196, "salaries_expense": 172485, "service_revenue": 374542 }, { "depreciation": 22842, "expenses": 363761, "income_tax": 60466, "marketing_expense": 65452, "net_income": 202661, "net_profit": 142195, "operational_expense": 197347, "product_revenue": 157822, "quarter": 4, "rd_expense": 39906, "revenue": 566422, "salaries_expense": 146986, "service_revenue": 408600 } ], "market_conditions": { "gdp_growth": [ 0.019680767401564502, 0.02279585332032888, 0.022879251322875948, 0.02263837931540793 ], "inflation_rate": [ 0.006760466257683315, 0.0065040670983223655, 0.013782501009329876, 0.014081774542134533 ], "interest_rate": [ 0.022598624396461868, 0.01941608882965417, 0.020763838162874148, 0.020116359650549143 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 111973, "billable_hours_per_employee": 127, "client_concentration": 0.17, "client_retention_rate": 0.62, "employee_utilization_rate": 0.75, "gross_billings": 968096, "net_revenue": 869701, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 1617 }, { "average_project_size": 140206, "billable_hours_per_employee": 92, "client_concentration": 0.17, "client_retention_rate": 0.83, "employee_utilization_rate": 0.74, "gross_billings": 1097607, "net_revenue": 884589, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 1644 }, { "average_project_size": 139340, "billable_hours_per_employee": 142, "client_concentration": 0.16, "client_retention_rate": 0.73, "employee_utilization_rate": 0.76, "gross_billings": 1122386, "net_revenue": 899733, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 1672 }, { "average_project_size": 76324, "billable_hours_per_employee": 122, "client_concentration": 0.26, "client_retention_rate": 0.83, "employee_utilization_rate": 0.75, "gross_billings": 1072921, "net_revenue": 915135, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 1701 } ], "balance_sheet": [ { "assets": 1212251, "current_assets": 432264, "current_liabilities": 282490, "equity": 928554, "fixed_assets": 779987, "liabilities": 544335, "long_term_liabilities": 261845, "quarter": 1 }, { "assets": 1241629, "current_assets": 543489, "current_liabilities": 271939, "equity": 934642, "fixed_assets": 698140, "liabilities": 554041, "long_term_liabilities": 282102, "quarter": 2 }, { "assets": 1271720, "current_assets": 523087, "current_liabilities": 266917, "equity": 968203, "fixed_assets": 748633, "liabilities": 563920, "long_term_liabilities": 297003, "quarter": 3 }, { "assets": 1302539, "current_assets": 427757, "current_liabilities": 251083, "equity": 990057, "fixed_assets": 874782, "liabilities": 573976, "long_term_liabilities": 322893, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -95341, "financing_cash_flow": -23708, "investing_cash_flow": -495139, "net_cash_flow": 343127, "operating_cash_flow": 308842, "quarter": 1 }, { "change_in_working_capital": 6003, "financing_cash_flow": 84778, "investing_cash_flow": -329910, "net_cash_flow": 20958, "operating_cash_flow": 289254, "quarter": 2 }, { "change_in_working_capital": -76371, "financing_cash_flow": 45322, "investing_cash_flow": -362374, "net_cash_flow": -85197, "operating_cash_flow": 302593, "quarter": 3 }, { "change_in_working_capital": -81633, "financing_cash_flow": -93814, "investing_cash_flow": -131298, "net_cash_flow": -62608, "operating_cash_flow": 308847, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7174265065568104, "current_ratio": 1.5301922191935997, "debt_to_equity_ratio": 0.586217925936456, "profit_margin": 0.29968690388995756, "quarter": 1, "return_on_assets": 0.21500332851859888, "return_on_equity": 0.28069234530248105 }, { "asset_turnover_ratio": 0.7124422834840359, "current_ratio": 1.9985695321377221, "debt_to_equity_ratio": 0.5927841890263865, "profit_margin": 0.2792867648139418, "quarter": 2, "return_on_assets": 0.19897570047091362, "return_on_equity": 0.2643300857440603 }, { "asset_turnover_ratio": 0.7074930016041266, "current_ratio": 1.959736547316207, "debt_to_equity_ratio": 0.5824398395790965, "profit_margin": 0.28942252868350943, "quarter": 3, "return_on_assets": 0.20476441355015254, "return_on_equity": 0.2689549608914659 }, { "asset_turnover_ratio": 0.7025778114897135, "current_ratio": 1.7036477977401896, "debt_to_equity_ratio": 0.5797403583834062, "profit_margin": 0.2857436334529878, "quarter": 4, "return_on_assets": 0.20075713663851907, "return_on_equity": 0.264120146617821 } ], "income_statement": [ { "depreciation": 48204, "expenses": 527571, "income_tax": 81492, "marketing_expense": 81455, "net_income": 342130, "net_profit": 260638, "operational_expense": 366211, "product_revenue": 282741, "quarter": 1, "rd_expense": 73846, "revenue": 869701, "salaries_expense": 171142, "service_revenue": 586960 }, { "depreciation": 42200, "expenses": 537544, "income_tax": 99991, "marketing_expense": 68785, "net_income": 347045, "net_profit": 247054, "operational_expense": 323381, "product_revenue": 246852, "quarter": 2, "rd_expense": 55932, "revenue": 884589, "salaries_expense": 268115, "service_revenue": 637737 }, { "depreciation": 42190, "expenses": 547705, "income_tax": 91625, "marketing_expense": 101531, "net_income": 352028, "net_profit": 260403, "operational_expense": 381441, "product_revenue": 319592, "quarter": 3, "rd_expense": 72591, "revenue": 899733, "salaries_expense": 247505, "service_revenue": 580141 }, { "depreciation": 47353, "expenses": 558059, "income_tax": 95582, "marketing_expense": 71994, "net_income": 357076, "net_profit": 261494, "operational_expense": 326760, "product_revenue": 247069, "quarter": 4, "rd_expense": 93625, "revenue": 915135, "salaries_expense": 225868, "service_revenue": 668066 } ], "market_conditions": { "gdp_growth": [ 0.020353575266386724, 0.02382192141327662, 0.017982952716746502, 0.02190243947301966 ], "inflation_rate": [ 0.017218478219409167, 0.01863728616053101, 0.018530083857797922, 0.016126715193468723 ], "interest_rate": [ 0.03264506971677263, 0.029926430544966, 0.03670172548949633, 0.03250297224764952 ], "year": 1999 }, "random_event": { "description": "Green-Padilla Economic Slowdown Impact in 1999", "impact": 0, "type": "Economic Slowdown Impact" }, "year": 1999 } ]

{ "advertising_type": "Branding Services", "financial_health": "Excellent", "founding_year": 2002, "industry": "Advertising", "location": "Stephaniebury", "name": "Mason-Rasmussen", "num_employees": 903, "region": "Middle East & Africa", "revenue_size": "Medium", "website": "www.mason-rasmussen.com" }

[ { "advertising_kpis": [ { "average_project_size": 170460, "billable_hours_per_employee": 144, "client_concentration": 0.14, "client_retention_rate": 0.73, "employee_utilization_rate": 0.62, "gross_billings": 24903662, "net_revenue": 19313130, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 21388 }, { "average_project_size": 196072, "billable_hours_per_employee": 136, "client_concentration": 0.12, "client_retention_rate": 0.61, "employee_utilization_rate": 0.77, "gross_billings": 24758002, "net_revenue": 19834697, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 21965 }, { "average_project_size": 153553, "billable_hours_per_employee": 83, "client_concentration": 0.36, "client_retention_rate": 0.78, "employee_utilization_rate": 0.6, "gross_billings": 22840511, "net_revenue": 20370350, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 22559 }, { "average_project_size": 197025, "billable_hours_per_employee": 110, "client_concentration": 0.36, "client_retention_rate": 0.8, "employee_utilization_rate": 0.61, "gross_billings": 23638113, "net_revenue": 20920469, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 23168 } ], "balance_sheet": [ { "assets": 28400041, "current_assets": 13565756, "current_liabilities": 6810846, "equity": 19011937, "fixed_assets": 14834285, "liabilities": 14053278, "long_term_liabilities": 7242432, "quarter": 1 }, { "assets": 29296597, "current_assets": 11682172, "current_liabilities": 6334431, "equity": 19230820, "fixed_assets": 17614425, "liabilities": 14393577, "long_term_liabilities": 8059146, "quarter": 2 }, { "assets": 30221456, "current_assets": 9910225, "current_liabilities": 7331686, "equity": 19926755, "fixed_assets": 20311231, "liabilities": 14742116, "long_term_liabilities": 7410430, "quarter": 3 }, { "assets": 31175511, "current_assets": 11442531, "current_liabilities": 7057471, "equity": 20794395, "fixed_assets": 19732980, "liabilities": 15099095, "long_term_liabilities": 8041624, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -68210, "financing_cash_flow": 177726, "investing_cash_flow": -315895, "net_cash_flow": 4939495, "operating_cash_flow": 5669299, "quarter": 1 }, { "change_in_working_capital": 79668, "financing_cash_flow": 134723, "investing_cash_flow": -155207, "net_cash_flow": 5503112, "operating_cash_flow": 5617230, "quarter": 2 }, { "change_in_working_capital": -4315, "financing_cash_flow": -98038, "investing_cash_flow": -153969, "net_cash_flow": 4944400, "operating_cash_flow": 5198193, "quarter": 3 }, { "change_in_working_capital": 29153, "financing_cash_flow": -181075, "investing_cash_flow": -374474, "net_cash_flow": 5288623, "operating_cash_flow": 5749946, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6800388069862293, "current_ratio": 1.9917872170358866, "debt_to_equity_ratio": 0.7391818098282148, "profit_margin": 0.24155452792996268, "quarter": 1, "return_on_assets": 0.16426645299561363, "return_on_equity": 0.2453813096477229 }, { "asset_turnover_ratio": 0.6770307486565761, "current_ratio": 1.8442338388404578, "debt_to_equity_ratio": 0.7484640280549659, "profit_margin": 0.21819340118984423, "quarter": 2, "return_on_assets": 0.1477236417594849, "return_on_equity": 0.22504500588118448 }, { "asset_turnover_ratio": 0.6740360226191617, "current_ratio": 1.3516979586959943, "debt_to_equity_ratio": 0.7398151881728862, "profit_margin": 0.21832786378240923, "quarter": 3, "return_on_assets": 0.14716084493083326, "return_on_equity": 0.2231881206950153 }, { "asset_turnover_ratio": 0.671054565873836, "current_ratio": 1.6213358864669796, "debt_to_equity_ratio": 0.726113695541515, "profit_margin": 0.22551975292714518, "quarter": 4, "return_on_assets": 0.15133605989650017, "return_on_equity": 0.22688705297749706 } ], "income_statement": [ { "depreciation": 1004125, "expenses": 13236280, "income_tax": 1411676, "marketing_expense": 1864911, "net_income": 6076850, "net_profit": 4665174, "operational_expense": 7186376, "product_revenue": 4664107, "quarter": 1, "rd_expense": 2628217, "revenue": 19313130, "salaries_expense": 6123223, "service_revenue": 14649023 }, { "depreciation": 1289430, "expenses": 13732360, "income_tax": 1774537, "marketing_expense": 2703180, "net_income": 6102337, "net_profit": 4327800, "operational_expense": 6951549, "product_revenue": 5327250, "quarter": 2, "rd_expense": 2744837, "revenue": 19834697, "salaries_expense": 6005017, "service_revenue": 14507447 }, { "depreciation": 750778, "expenses": 14247034, "income_tax": 1675901, "marketing_expense": 1907435, "net_income": 6123316, "net_profit": 4447415, "operational_expense": 9423108, "product_revenue": 7963923, "quarter": 3, "rd_expense": 1446801, "revenue": 20370350, "salaries_expense": 6282512, "service_revenue": 12406427 }, { "depreciation": 1031967, "expenses": 14780997, "income_tax": 1421493, "marketing_expense": 1915943, "net_income": 6139472, "net_profit": 4717979, "operational_expense": 8318505, "product_revenue": 7987784, "quarter": 4, "rd_expense": 2019833, "revenue": 20920469, "salaries_expense": 5529185, "service_revenue": 12932685 } ], "market_conditions": { "gdp_growth": [ -0.016640293764763867, -0.018531460284273348, -0.01617916902646317, -0.014100610019009262 ], "inflation_rate": [ 0.0215118044854869, 0.023669475155418042, 0.01890150856275549, 0.022186869253546584 ], "interest_rate": [ 0.039915758363934475, 0.039112379150421844, 0.03953407487510361, 0.03845114364477366 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 104400, "billable_hours_per_employee": 105, "client_concentration": 0.23, "client_retention_rate": 0.65, "employee_utilization_rate": 0.64, "gross_billings": 13909483, "net_revenue": 12207350, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 13519 }, { "average_project_size": 73120, "billable_hours_per_employee": 150, "client_concentration": 0.24, "client_retention_rate": 0.73, "employee_utilization_rate": 0.73, "gross_billings": 14020593, "net_revenue": 12510057, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 13854 }, { "average_project_size": 126031, "billable_hours_per_employee": 149, "client_concentration": 0.24, "client_retention_rate": 0.74, "employee_utilization_rate": 0.73, "gross_billings": 15010746, "net_revenue": 12820272, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 14197 }, { "average_project_size": 54642, "billable_hours_per_employee": 131, "client_concentration": 0.39, "client_retention_rate": 0.62, "employee_utilization_rate": 0.66, "gross_billings": 16545594, "net_revenue": 13138178, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 14549 } ], "balance_sheet": [ { "assets": 17830294, "current_assets": 8489826, "current_liabilities": 5079792, "equity": 11957455, "fixed_assets": 9340468, "liabilities": 9363789, "long_term_liabilities": 4283997, "quarter": 1 }, { "assets": 18069285, "current_assets": 8911329, "current_liabilities": 3969147, "equity": 12248208, "fixed_assets": 9157956, "liabilities": 9525816, "long_term_liabilities": 5556669, "quarter": 2 }, { "assets": 18311480, "current_assets": 7155203, "current_liabilities": 4978512, "equity": 12248156, "fixed_assets": 11156277, "liabilities": 9690647, "long_term_liabilities": 4712135, "quarter": 3 }, { "assets": 18556921, "current_assets": 8037596, "current_liabilities": 4310711, "equity": 12420533, "fixed_assets": 10519325, "liabilities": 9858329, "long_term_liabilities": 5547618, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -8912, "financing_cash_flow": 123577, "investing_cash_flow": -460926, "net_cash_flow": 3468625, "operating_cash_flow": 3976497, "quarter": 1 }, { "change_in_working_capital": 72635, "financing_cash_flow": 140410, "investing_cash_flow": -445683, "net_cash_flow": 4141178, "operating_cash_flow": 4285671, "quarter": 2 }, { "change_in_working_capital": -29922, "financing_cash_flow": -197332, "investing_cash_flow": -297450, "net_cash_flow": 4069500, "operating_cash_flow": 4308604, "quarter": 3 }, { "change_in_working_capital": -81273, "financing_cash_flow": -162156, "investing_cash_flow": -405117, "net_cash_flow": 4404544, "operating_cash_flow": 4515377, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6846409823640597, "current_ratio": 1.671294021487494, "debt_to_equity_ratio": 0.7830921379173077, "profit_margin": 0.2859711567211557, "quarter": 1, "return_on_assets": 0.1957875736653585, "return_on_equity": 0.2919475758010379 }, { "asset_turnover_ratio": 0.6923382413858655, "current_ratio": 2.2451496505420434, "debt_to_equity_ratio": 0.7777314036469661, "profit_margin": 0.29614085691216274, "quarter": 2, "return_on_assets": 0.20502964007707, "return_on_equity": 0.30247192079037194 }, { "asset_turnover_ratio": 0.7001221091905188, "current_ratio": 1.4372171845724184, "debt_to_equity_ratio": 0.7911923231546039, "profit_margin": 0.28293650867937903, "quarter": 3, "return_on_assets": 0.19809010522360837, "return_on_equity": 0.2961525800291897 }, { "asset_turnover_ratio": 0.7079934219690863, "current_ratio": 1.8645638735698125, "debt_to_equity_ratio": 0.7937122344105523, "profit_margin": 0.28329202116153396, "quarter": 4, "return_on_assets": 0.20056888747869325, "return_on_equity": 0.29966032858654296 } ], "income_statement": [ { "depreciation": 485547, "expenses": 7398534, "income_tax": 1317866, "marketing_expense": 1237167, "net_income": 4808816, "net_profit": 3490950, "operational_expense": 4622074, "product_revenue": 3912828, "quarter": 1, "rd_expense": 1182896, "revenue": 12207350, "salaries_expense": 3188377, "service_revenue": 8294522 }, { "depreciation": 580932, "expenses": 7640080, "income_tax": 1165238, "marketing_expense": 1033297, "net_income": 4869977, "net_profit": 3704739, "operational_expense": 4789598, "product_revenue": 4870807, "quarter": 2, "rd_expense": 1176673, "revenue": 12510057, "salaries_expense": 2731394, "service_revenue": 7639250 }, { "depreciation": 681281, "expenses": 7889512, "income_tax": 1303437, "marketing_expense": 1280476, "net_income": 4930760, "net_profit": 3627323, "operational_expense": 5428132, "product_revenue": 3051378, "quarter": 3, "rd_expense": 1281343, "revenue": 12820272, "salaries_expense": 3700462, "service_revenue": 9768894 }, { "depreciation": 793436, "expenses": 8147087, "income_tax": 1269150, "marketing_expense": 1555609, "net_income": 4991091, "net_profit": 3721941, "operational_expense": 4688438, "product_revenue": 2656020, "quarter": 4, "rd_expense": 1488045, "revenue": 13138178, "salaries_expense": 3511926, "service_revenue": 10482158 } ], "market_conditions": { "gdp_growth": [ -0.009776195892184205, -0.005463744866816209, -0.013495493272423886, -0.004213219180474041 ], "inflation_rate": [ 0.03953774646773015, 0.0394044580993665, 0.03311504513319999, 0.038287595054689934 ], "interest_rate": [ 0.046886725929004155, 0.05014193880062206, 0.04237334299590042, 0.0462308926891013 ], "year": 2003 }, "random_event": { "description": "Mason-Rasmussen Expansion to New Market in 2003", "impact": 0.05, "type": "Expansion to New Market" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 123027, "billable_hours_per_employee": 151, "client_concentration": 0.34, "client_retention_rate": 0.64, "employee_utilization_rate": 0.78, "gross_billings": 7261864, "net_revenue": 5978377, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 6621 }, { "average_project_size": 132041, "billable_hours_per_employee": 132, "client_concentration": 0.26, "client_retention_rate": 0.83, "employee_utilization_rate": 0.77, "gross_billings": 7086890, "net_revenue": 6148992, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 6810 }, { "average_project_size": 86866, "billable_hours_per_employee": 80, "client_concentration": 0.21, "client_retention_rate": 0.77, "employee_utilization_rate": 0.67, "gross_billings": 7755477, "net_revenue": 6324476, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 7004 }, { "average_project_size": 145183, "billable_hours_per_employee": 159, "client_concentration": 0.36, "client_retention_rate": 0.72, "employee_utilization_rate": 0.79, "gross_billings": 7653099, "net_revenue": 6504969, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 7204 } ], "balance_sheet": [ { "assets": 6682687, "current_assets": 2927575, "current_liabilities": 2105138, "equity": 3669763, "fixed_assets": 3755112, "liabilities": 3942292, "long_term_liabilities": 1837154, "quarter": 1 }, { "assets": 6800077, "current_assets": 3008635, "current_liabilities": 1965882, "equity": 3807157, "fixed_assets": 3791442, "liabilities": 3978365, "long_term_liabilities": 2012483, "quarter": 2 }, { "assets": 6919528, "current_assets": 3140189, "current_liabilities": 1900762, "equity": 3935168, "fixed_assets": 3779339, "liabilities": 4014767, "long_term_liabilities": 2114005, "quarter": 3 }, { "assets": 7041078, "current_assets": 2319127, "current_liabilities": 1733103, "equity": 4140611, "fixed_assets": 4721951, "liabilities": 4051502, "long_term_liabilities": 2318399, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 38909, "financing_cash_flow": 97756, "investing_cash_flow": -275888, "net_cash_flow": 911041, "operating_cash_flow": 1179209, "quarter": 1 }, { "change_in_working_capital": -83270, "financing_cash_flow": 120510, "investing_cash_flow": -277158, "net_cash_flow": 1200027, "operating_cash_flow": 1328950, "quarter": 2 }, { "change_in_working_capital": 62622, "financing_cash_flow": 56971, "investing_cash_flow": -477724, "net_cash_flow": 1245799, "operating_cash_flow": 1386446, "quarter": 3 }, { "change_in_working_capital": -59289, "financing_cash_flow": 194494, "investing_cash_flow": -433575, "net_cash_flow": 1067719, "operating_cash_flow": 1561733, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8946067652128552, "current_ratio": 1.3906808009736178, "debt_to_equity_ratio": 1.0742633788612508, "profit_margin": 0.15545490021790195, "quarter": 1, "return_on_assets": 0.13907100542042444, "return_on_equity": 0.2532501417666482 }, { "asset_turnover_ratio": 0.9042532900730389, "current_ratio": 1.530425020423403, "debt_to_equity_ratio": 1.0449700393233061, "profit_margin": 0.16026122655550698, "quarter": 2, "return_on_assets": 0.14491674138395785, "return_on_equity": 0.25884012663517686 }, { "asset_turnover_ratio": 0.9140039609638114, "current_ratio": 1.6520684862176327, "debt_to_equity_ratio": 1.0202275989233496, "profit_margin": 0.16292369518043867, "quarter": 3, "return_on_assets": 0.14891290272978158, "return_on_equity": 0.261845745848716 }, { "asset_turnover_ratio": 0.9238598123753209, "current_ratio": 1.3381357022635123, "debt_to_equity_ratio": 0.9784792630846028, "profit_margin": 0.1769470384870397, "quarter": 4, "return_on_assets": 0.16347425777700517, "return_on_equity": 0.27798675123067584 } ], "income_statement": [ { "depreciation": 249841, "expenses": 4699488, "income_tax": 349521, "marketing_expense": 598082, "net_income": 1278889, "net_profit": 929368, "operational_expense": 2782910, "product_revenue": 1489450, "quarter": 1, "rd_expense": 602759, "revenue": 5978377, "salaries_expense": 2135749, "service_revenue": 4488927 }, { "depreciation": 343505, "expenses": 4812797, "income_tax": 350750, "marketing_expense": 543641, "net_income": 1336195, "net_profit": 985445, "operational_expense": 2739842, "product_revenue": 1362565, "quarter": 2, "rd_expense": 872820, "revenue": 6148992, "salaries_expense": 1803147, "service_revenue": 4786427 }, { "depreciation": 356039, "expenses": 4928839, "income_tax": 365230, "marketing_expense": 543587, "net_income": 1395637, "net_profit": 1030407, "operational_expense": 3272301, "product_revenue": 1400633, "quarter": 3, "rd_expense": 760403, "revenue": 6324476, "salaries_expense": 1670413, "service_revenue": 4923843 }, { "depreciation": 410698, "expenses": 5047678, "income_tax": 306256, "marketing_expense": 887122, "net_income": 1457291, "net_profit": 1151035, "operational_expense": 2786234, "product_revenue": 1453568, "quarter": 4, "rd_expense": 598705, "revenue": 6504969, "salaries_expense": 1728180, "service_revenue": 5051401 } ], "market_conditions": { "gdp_growth": [ -0.01458703675285256, -0.014772288601214744, 0.0017181370835873157, -0.01645885442699993 ], "inflation_rate": [ 0.03343708167538371, 0.03376816542953726, 0.03829715950386694, 0.03521782008581722 ], "interest_rate": [ 0.06062699846112861, 0.05437847157662772, 0.05427961426875265, 0.058208433129095 ], "year": 2004 }, "random_event": { "description": "Mason-Rasmussen Data Privacy Regulation Impact in 2004", "impact": 0.03, "type": "Data Privacy Regulation Impact" }, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 86463, "billable_hours_per_employee": 136, "client_concentration": 0.27, "client_retention_rate": 0.79, "employee_utilization_rate": 0.61, "gross_billings": 17085169, "net_revenue": 14196367, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 15721 }, { "average_project_size": 108014, "billable_hours_per_employee": 81, "client_concentration": 0.35, "client_retention_rate": 0.61, "employee_utilization_rate": 0.63, "gross_billings": 18333143, "net_revenue": 14484688, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 16041 }, { "average_project_size": 60567, "billable_hours_per_employee": 132, "client_concentration": 0.37, "client_retention_rate": 0.84, "employee_utilization_rate": 0.65, "gross_billings": 17649903, "net_revenue": 14778866, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 16366 }, { "average_project_size": 169241, "billable_hours_per_employee": 126, "client_concentration": 0.15, "client_retention_rate": 0.75, "employee_utilization_rate": 0.75, "gross_billings": 17533961, "net_revenue": 15079017, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 16699 } ], "balance_sheet": [ { "assets": 16889456, "current_assets": 7700383, "current_liabilities": 4012234, "equity": 13182728, "fixed_assets": 9189073, "liabilities": 7283357, "long_term_liabilities": 3271123, "quarter": 1 }, { "assets": 17260099, "current_assets": 5282670, "current_liabilities": 4477158, "equity": 13769656, "fixed_assets": 11977429, "liabilities": 7465869, "long_term_liabilities": 2988711, "quarter": 2 }, { "assets": 17638875, "current_assets": 5548438, "current_liabilities": 3713566, "equity": 13917403, "fixed_assets": 12090437, "liabilities": 7652955, "long_term_liabilities": 3939389, "quarter": 3 }, { "assets": 18025963, "current_assets": 8749285, "current_liabilities": 4009086, "equity": 14349995, "fixed_assets": 9276678, "liabilities": 7844729, "long_term_liabilities": 3835643, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -77736, "financing_cash_flow": 165215, "investing_cash_flow": -115581, "net_cash_flow": 4007293, "operating_cash_flow": 4111651, "quarter": 1 }, { "change_in_working_capital": 90633, "financing_cash_flow": -147086, "investing_cash_flow": -272339, "net_cash_flow": 4526443, "operating_cash_flow": 4550553, "quarter": 2 }, { "change_in_working_capital": 44810, "financing_cash_flow": -108335, "investing_cash_flow": -213040, "net_cash_flow": 4270276, "operating_cash_flow": 4530099, "quarter": 3 }, { "change_in_working_capital": -99765, "financing_cash_flow": -20257, "investing_cash_flow": -470909, "net_cash_flow": 4385052, "operating_cash_flow": 4864667, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.840546137187604, "current_ratio": 1.9192257978971317, "debt_to_equity_ratio": 0.5524923976281693, "profit_margin": 0.2519397392304665, "quarter": 1, "return_on_assets": 0.21176697461422084, "return_on_equity": 0.2713117497379905 }, { "asset_turnover_ratio": 0.8392007485009211, "current_ratio": 1.179915919875957, "debt_to_equity_ratio": 0.5421972052170366, "profit_margin": 0.27445713708158576, "quarter": 2, "return_on_assets": 0.23032463487028668, "return_on_equity": 0.288709173272012 }, { "asset_turnover_ratio": 0.8378576298091573, "current_ratio": 1.4940997413268002, "debt_to_equity_ratio": 0.5498838396789976, "profit_margin": 0.26602061348956, "quarter": 3, "return_on_assets": 0.22288740069874072, "return_on_equity": 0.28248682602637865 }, { "asset_turnover_ratio": 0.8365165844398993, "current_ratio": 2.182364010150942, "debt_to_equity_ratio": 0.5466712009307321, "profit_margin": 0.2764610584363689, "quarter": 4, "return_on_assets": 0.2312642603338307, "return_on_equity": 0.2905060942529945 } ], "income_statement": [ { "depreciation": 535022, "expenses": 9143581, "income_tax": 1476157, "marketing_expense": 1657190, "net_income": 5052786, "net_profit": 3576629, "operational_expense": 5558480, "product_revenue": 3088488, "quarter": 1, "rd_expense": 1025395, "revenue": 14196367, "salaries_expense": 3146683, "service_revenue": 11107879 }, { "depreciation": 575127, "expenses": 9335502, "income_tax": 1173760, "marketing_expense": 1493927, "net_income": 5149186, "net_profit": 3975426, "operational_expense": 4741812, "product_revenue": 4188051, "quarter": 2, "rd_expense": 1113156, "revenue": 14484688, "salaries_expense": 3750914, "service_revenue": 10296637 }, { "depreciation": 598616, "expenses": 9531452, "income_tax": 1315931, "marketing_expense": 1678489, "net_income": 5247414, "net_profit": 3931483, "operational_expense": 5467085, "product_revenue": 5600711, "quarter": 3, "rd_expense": 1234533, "revenue": 14778866, "salaries_expense": 4689857, "service_revenue": 9178155 }, { "depreciation": 695906, "expenses": 9731515, "income_tax": 1178741, "marketing_expense": 1190093, "net_income": 5347502, "net_profit": 4168761, "operational_expense": 5709543, "product_revenue": 4608770, "quarter": 4, "rd_expense": 1859114, "revenue": 15079017, "salaries_expense": 3343003, "service_revenue": 10470247 } ], "market_conditions": { "gdp_growth": [ -0.01026944829383168, -0.008494796106520137, -0.004560756882629949, -0.015577663967520921 ], "inflation_rate": [ 0.030442530832579008, 0.0332323973138545, 0.03427770932799275, 0.03483249860329285 ], "interest_rate": [ 0.05833962172336169, 0.058475966096438195, 0.052140355365687355, 0.051703453779096735 ], "year": 2005 }, "random_event": { "description": "Mason-Rasmussen Data Privacy Regulation Impact in 2005", "impact": -0.08, "type": "Data Privacy Regulation Impact" }, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 62164, "billable_hours_per_employee": 141, "client_concentration": 0.2, "client_retention_rate": 0.63, "employee_utilization_rate": 0.65, "gross_billings": 21508807, "net_revenue": 17902126, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 19825 }, { "average_project_size": 186458, "billable_hours_per_employee": 123, "client_concentration": 0.36, "client_retention_rate": 0.75, "employee_utilization_rate": 0.65, "gross_billings": 23402711, "net_revenue": 18225053, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 20183 }, { "average_project_size": 178578, "billable_hours_per_employee": 128, "client_concentration": 0.31, "client_retention_rate": 0.61, "employee_utilization_rate": 0.73, "gross_billings": 21895002, "net_revenue": 18553807, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 20547 }, { "average_project_size": 84868, "billable_hours_per_employee": 97, "client_concentration": 0.38, "client_retention_rate": 0.76, "employee_utilization_rate": 0.74, "gross_billings": 20948116, "net_revenue": 18888490, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 20917 } ], "balance_sheet": [ { "assets": 19872629, "current_assets": 6930670, "current_liabilities": 6103707, "equity": 12848694, "fixed_assets": 12941959, "liabilities": 11053708, "long_term_liabilities": 4950001, "quarter": 1 }, { "assets": 20520123, "current_assets": 9875756, "current_liabilities": 5164386, "equity": 12779719, "fixed_assets": 10644367, "liabilities": 11349932, "long_term_liabilities": 6185546, "quarter": 2 }, { "assets": 21188714, "current_assets": 9297009, "current_liabilities": 6334202, "equity": 13305146, "fixed_assets": 11891705, "liabilities": 11654096, "long_term_liabilities": 5319894, "quarter": 3 }, { "assets": 21879089, "current_assets": 7750985, "current_liabilities": 5982313, "equity": 13882574, "fixed_assets": 14128104, "liabilities": 11966410, "long_term_liabilities": 5984097, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -10371, "financing_cash_flow": 101831, "investing_cash_flow": -496446, "net_cash_flow": 4596563, "operating_cash_flow": 5088809, "quarter": 1 }, { "change_in_working_capital": -92081, "financing_cash_flow": 165187, "investing_cash_flow": -128261, "net_cash_flow": 4419086, "operating_cash_flow": 4569534, "quarter": 2 }, { "change_in_working_capital": 58211, "financing_cash_flow": 21258, "investing_cash_flow": -124083, "net_cash_flow": 4599524, "operating_cash_flow": 4710647, "quarter": 3 }, { "change_in_working_capital": -56255, "financing_cash_flow": -169949, "investing_cash_flow": -354895, "net_cash_flow": 4648226, "operating_cash_flow": 4771221, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9008433660186581, "current_ratio": 1.1354853697924885, "debt_to_equity_ratio": 0.8602981750518769, "profit_margin": 0.22510024787000157, "quarter": 1, "return_on_assets": 0.2027800649828465, "return_on_equity": 0.3136328875137037 }, { "asset_turnover_ratio": 0.8881551538458127, "current_ratio": 1.912280762901921, "debt_to_equity_ratio": 0.8881206229964838, "profit_margin": 0.19805308659459042, "quarter": 2, "return_on_assets": 0.17590186959405651, "return_on_equity": 0.2824418909367256 }, { "asset_turnover_ratio": 0.8756457329123419, "current_ratio": 1.4677474763198268, "debt_to_equity_ratio": 0.8759089152422679, "profit_margin": 0.2032212580415437, "quarter": 3, "return_on_assets": 0.1779498274411557, "return_on_equity": 0.2833886978767463 }, { "asset_turnover_ratio": 0.8633124532744485, "current_ratio": 1.29565019416403, "debt_to_equity_ratio": 0.8619734351857228, "profit_margin": 0.2101753501735713, "quarter": 4, "return_on_assets": 0.18144699717616214, "return_on_equity": 0.2859624591232145 } ], "income_statement": [ { "depreciation": 1059036, "expenses": 12774547, "income_tax": 1097806, "marketing_expense": 2171668, "net_income": 5127579, "net_profit": 4029773, "operational_expense": 6536612, "product_revenue": 6142119, "quarter": 1, "rd_expense": 2350111, "revenue": 17902126, "salaries_expense": 5824082, "service_revenue": 11760007 }, { "depreciation": 960006, "expenses": 13092679, "income_tax": 1522846, "marketing_expense": 1632520, "net_income": 5132374, "net_profit": 3609528, "operational_expense": 7227303, "product_revenue": 4300850, "quarter": 2, "rd_expense": 1591743, "revenue": 18225053, "salaries_expense": 5781661, "service_revenue": 13924203 }, { "depreciation": 940119, "expenses": 13418734, "income_tax": 1364545, "marketing_expense": 1351493, "net_income": 5135073, "net_profit": 3770528, "operational_expense": 7123507, "product_revenue": 4494951, "quarter": 3, "rd_expense": 1369991, "revenue": 18553807, "salaries_expense": 5296920, "service_revenue": 14058856 }, { "depreciation": 801326, "expenses": 13752909, "income_tax": 1165686, "marketing_expense": 1632698, "net_income": 5135581, "net_profit": 3969895, "operational_expense": 7877327, "product_revenue": 6328864, "quarter": 4, "rd_expense": 2277410, "revenue": 18888490, "salaries_expense": 5383334, "service_revenue": 12559626 } ], "market_conditions": { "gdp_growth": [ -0.007999602526222437, -0.00954620467291858, -0.022442600677203994, -0.015251543075677198 ], "inflation_rate": [ 0.02178473963218721, 0.027561759438594454, 0.022379680212447246, 0.025726060497823215 ], "interest_rate": [ 0.04680414375221273, 0.05088686448606258, 0.04730280422661956, 0.05054629356289479 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 85895, "billable_hours_per_employee": 151, "client_concentration": 0.32, "client_retention_rate": 0.69, "employee_utilization_rate": 0.76, "gross_billings": 19707180, "net_revenue": 15930098, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 17641 }, { "average_project_size": 179741, "billable_hours_per_employee": 92, "client_concentration": 0.16, "client_retention_rate": 0.65, "employee_utilization_rate": 0.79, "gross_billings": 17947714, "net_revenue": 16042784, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 17766 }, { "average_project_size": 52547, "billable_hours_per_employee": 155, "client_concentration": 0.4, "client_retention_rate": 0.64, "employee_utilization_rate": 0.72, "gross_billings": 19019062, "net_revenue": 16156267, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 17892 }, { "average_project_size": 196005, "billable_hours_per_employee": 111, "client_concentration": 0.22, "client_retention_rate": 0.83, "employee_utilization_rate": 0.7, "gross_billings": 20184461, "net_revenue": 16270553, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 18018 } ], "balance_sheet": [ { "assets": 18773700, "current_assets": 8855876, "current_liabilities": 5368486, "equity": 12383909, "fixed_assets": 9917824, "liabilities": 9436930, "long_term_liabilities": 4068444, "quarter": 1 }, { "assets": 19366585, "current_assets": 7370066, "current_liabilities": 4881766, "equity": 13129791, "fixed_assets": 11996519, "liabilities": 9592310, "long_term_liabilities": 4710544, "quarter": 2 }, { "assets": 19978193, "current_assets": 7223508, "current_liabilities": 4712377, "equity": 13408325, "fixed_assets": 12754685, "liabilities": 9750249, "long_term_liabilities": 5037872, "quarter": 3 }, { "assets": 20609116, "current_assets": 9586696, "current_liabilities": 5886798, "equity": 13740999, "fixed_assets": 11022420, "liabilities": 9910789, "long_term_liabilities": 4023991, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 96582, "financing_cash_flow": 432, "investing_cash_flow": -330278, "net_cash_flow": 3714155, "operating_cash_flow": 3931407, "quarter": 1 }, { "change_in_working_capital": -36699, "financing_cash_flow": 107426, "investing_cash_flow": -248645, "net_cash_flow": 3826111, "operating_cash_flow": 4036292, "quarter": 2 }, { "change_in_working_capital": 8955, "financing_cash_flow": 175342, "investing_cash_flow": -396922, "net_cash_flow": 3655847, "operating_cash_flow": 3937854, "quarter": 3 }, { "change_in_working_capital": -19732, "financing_cash_flow": -81734, "investing_cash_flow": -450272, "net_cash_flow": 4029957, "operating_cash_flow": 4034248, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8485326813574309, "current_ratio": 1.6496040038103852, "debt_to_equity_ratio": 0.7620316008459042, "profit_margin": 0.1912818740976986, "quarter": 1, "return_on_assets": 0.16230892152319468, "return_on_equity": 0.24605631388279742 }, { "asset_turnover_ratio": 0.8283744397889458, "current_ratio": 1.509713083339103, "debt_to_equity_ratio": 0.7305759855583382, "profit_margin": 0.20916045494348112, "quarter": 2, "return_on_assets": 0.1732631746898072, "return_on_equity": 0.2555650733511295 }, { "asset_turnover_ratio": 0.8086951107139669, "current_ratio": 1.5328799032844782, "debt_to_equity_ratio": 0.7271787490234611, "profit_margin": 0.19685122807143507, "quarter": 3, "return_on_assets": 0.15919262567940953, "return_on_equity": 0.23719450416066137 }, { "asset_turnover_ratio": 0.789483304378509, "current_ratio": 1.6285077218549031, "debt_to_equity_ratio": 0.7212568023620408, "profit_margin": 0.18700483013699656, "quarter": 4, "return_on_assets": 0.14763719123129784, "return_on_equity": 0.2214301885910915 } ], "income_statement": [ { "depreciation": 884268, "expenses": 11619585, "income_tax": 1263374, "marketing_expense": 1531439, "net_income": 4310513, "net_profit": 3047139, "operational_expense": 6688104, "product_revenue": 4526887, "quarter": 1, "rd_expense": 2064761, "revenue": 15930098, "salaries_expense": 3656741, "service_revenue": 11403211 }, { "depreciation": 680776, "expenses": 11752453, "income_tax": 934815, "marketing_expense": 1199890, "net_income": 4290331, "net_profit": 3355516, "operational_expense": 6893311, "product_revenue": 5684901, "quarter": 2, "rd_expense": 2120086, "revenue": 16042784, "salaries_expense": 3804546, "service_revenue": 10357883 }, { "depreciation": 757473, "expenses": 11886841, "income_tax": 1089045, "marketing_expense": 1841710, "net_income": 4269426, "net_profit": 3180381, "operational_expense": 7068606, "product_revenue": 6425376, "quarter": 3, "rd_expense": 1916757, "revenue": 16156267, "salaries_expense": 3722204, "service_revenue": 9730891 }, { "depreciation": 991576, "expenses": 12022765, "income_tax": 1205116, "marketing_expense": 2255729, "net_income": 4247788, "net_profit": 3042672, "operational_expense": 6651831, "product_revenue": 4568221, "quarter": 4, "rd_expense": 1602154, "revenue": 16270553, "salaries_expense": 5242128, "service_revenue": 11702332 } ], "market_conditions": { "gdp_growth": [ -0.013080099208109005, -0.008572078553204925, -0.0037369599555990875, -0.006997004637883528 ], "inflation_rate": [ 0.03487059345745134, 0.03723768250397406, 0.02980874565223849, 0.027646871431081323 ], "interest_rate": [ 0.04583931918540047, 0.047389413242539584, 0.04784827538158785, 0.044435637374258964 ], "year": 2007 }, "random_event": { "description": "Mason-Rasmussen Award Nomination in 2007", "impact": 0.07, "type": "Award Nomination" }, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 53348, "billable_hours_per_employee": 120, "client_concentration": 0.23, "client_retention_rate": 0.71, "employee_utilization_rate": 0.69, "gross_billings": 19134027, "net_revenue": 17141779, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 18983 }, { "average_project_size": 156700, "billable_hours_per_employee": 160, "client_concentration": 0.34, "client_retention_rate": 0.65, "employee_utilization_rate": 0.64, "gross_billings": 22899098, "net_revenue": 17690856, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 19591 }, { "average_project_size": 54451, "billable_hours_per_employee": 88, "client_concentration": 0.4, "client_retention_rate": 0.71, "employee_utilization_rate": 0.72, "gross_billings": 20087710, "net_revenue": 18257521, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 20219 }, { "average_project_size": 72170, "billable_hours_per_employee": 144, "client_concentration": 0.19, "client_retention_rate": 0.75, "employee_utilization_rate": 0.68, "gross_billings": 22979193, "net_revenue": 18842337, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 20866 } ], "balance_sheet": [ { "assets": 23829935, "current_assets": 7307378, "current_liabilities": 6009566, "equity": 15719378, "fixed_assets": 16522557, "liabilities": 11248036, "long_term_liabilities": 5238470, "quarter": 1 }, { "assets": 24460483, "current_assets": 11115174, "current_liabilities": 5257106, "equity": 16329020, "fixed_assets": 13345309, "liabilities": 11421387, "long_term_liabilities": 6164281, "quarter": 2 }, { "assets": 25107716, "current_assets": 10480863, "current_liabilities": 4844472, "equity": 16843782, "fixed_assets": 14626853, "liabilities": 11597410, "long_term_liabilities": 6752938, "quarter": 3 }, { "assets": 25772074, "current_assets": 8959565, "current_liabilities": 6387522, "equity": 17306497, "fixed_assets": 16812509, "liabilities": 11776146, "long_term_liabilities": 5388624, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 99299, "financing_cash_flow": -22802, "investing_cash_flow": -314139, "net_cash_flow": 3450431, "operating_cash_flow": 4009647, "quarter": 1 }, { "change_in_working_capital": 23893, "financing_cash_flow": -171710, "investing_cash_flow": -157548, "net_cash_flow": 4435871, "operating_cash_flow": 4593274, "quarter": 2 }, { "change_in_working_capital": 66975, "financing_cash_flow": 70428, "investing_cash_flow": -342360, "net_cash_flow": 3969824, "operating_cash_flow": 4220014, "quarter": 3 }, { "change_in_working_capital": 57776, "financing_cash_flow": 94609, "investing_cash_flow": -301348, "net_cash_flow": 4183498, "operating_cash_flow": 4437714, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7193380510689601, "current_ratio": 1.2159576914539252, "debt_to_equity_ratio": 0.7155522311378987, "profit_margin": 0.1830311194654884, "quarter": 1, "return_on_assets": 0.1316612487612744, "return_on_equity": 0.19959307550209685 }, { "asset_turnover_ratio": 0.723242300652853, "current_ratio": 2.1143142253551668, "debt_to_equity_ratio": 0.69945330460738, "profit_margin": 0.18596748512338804, "quarter": 2, "return_on_assets": 0.1344995517872644, "return_on_equity": 0.20147712477539986 }, { "asset_turnover_ratio": 0.7271677360059354, "current_ratio": 2.1634685885272944, "debt_to_equity_ratio": 0.6885276715170026, "profit_margin": 0.18258097580717558, "quarter": 3, "return_on_assets": 0.1327669948154583, "return_on_equity": 0.19790543477705896 }, { "asset_turnover_ratio": 0.7311145001368535, "current_ratio": 1.4026667931632955, "debt_to_equity_ratio": 0.6804465398168098, "profit_margin": 0.1756984284911155, "quarter": 4, "return_on_assets": 0.12845566872111264, "return_on_equity": 0.1912905309491574 } ], "income_statement": [ { "depreciation": 872168, "expenses": 13040709, "income_tax": 963591, "marketing_expense": 1983899, "net_income": 4101070, "net_profit": 3137479, "operational_expense": 7011943, "product_revenue": 3958274, "quarter": 1, "rd_expense": 1740769, "revenue": 17141779, "salaries_expense": 5362378, "service_revenue": 13183505 }, { "depreciation": 1303350, "expenses": 13403971, "income_tax": 996961, "marketing_expense": 2668918, "net_income": 4286885, "net_profit": 3289924, "operational_expense": 9206153, "product_revenue": 5870643, "quarter": 2, "rd_expense": 2472679, "revenue": 17690856, "salaries_expense": 5691540, "service_revenue": 11820213 }, { "depreciation": 886538, "expenses": 13777352, "income_tax": 1146693, "marketing_expense": 1488560, "net_income": 4480169, "net_profit": 3333476, "operational_expense": 7599644, "product_revenue": 4035566, "quarter": 3, "rd_expense": 1380750, "revenue": 18257521, "salaries_expense": 5338766, "service_revenue": 14221955 }, { "depreciation": 1127145, "expenses": 14161135, "income_tax": 1370633, "marketing_expense": 2260784, "net_income": 4681202, "net_profit": 3310569, "operational_expense": 9868950, "product_revenue": 7467519, "quarter": 4, "rd_expense": 2303358, "revenue": 18842337, "salaries_expense": 4500132, "service_revenue": 11374818 } ], "market_conditions": { "gdp_growth": [ -0.025185888678185837, -0.009974597710197044, -0.02337455427930451, -0.007888067211201206 ], "inflation_rate": [ 0.023182362890168423, 0.022243259266703584, 0.024689970239932718, 0.022418201024477842 ], "interest_rate": [ 0.05615636220273448, 0.06059547475338515, 0.055095724807881, 0.05487638292131997 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 179901, "billable_hours_per_employee": 89, "client_concentration": 0.11, "client_retention_rate": 0.9, "employee_utilization_rate": 0.65, "gross_billings": 13937740, "net_revenue": 12235141, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 13549 }, { "average_project_size": 138900, "billable_hours_per_employee": 104, "client_concentration": 0.15, "client_retention_rate": 0.8, "employee_utilization_rate": 0.68, "gross_billings": 15926575, "net_revenue": 12800198, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 14175 }, { "average_project_size": 113947, "billable_hours_per_employee": 157, "client_concentration": 0.16, "client_retention_rate": 0.66, "employee_utilization_rate": 0.71, "gross_billings": 15538667, "net_revenue": 13391352, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 14830 }, { "average_project_size": 129872, "billable_hours_per_employee": 124, "client_concentration": 0.23, "client_retention_rate": 0.69, "employee_utilization_rate": 0.68, "gross_billings": 17786890, "net_revenue": 14009807, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 15515 } ], "balance_sheet": [ { "assets": 13165379, "current_assets": 5743292, "current_liabilities": 2702901, "equity": 11153011, "fixed_assets": 7422087, "liabilities": 5353358, "long_term_liabilities": 2650457, "quarter": 1 }, { "assets": 13426594, "current_assets": 4870397, "current_liabilities": 2493866, "equity": 11321360, "fixed_assets": 8556197, "liabilities": 5456364, "long_term_liabilities": 2962498, "quarter": 2 }, { "assets": 13692991, "current_assets": 6440748, "current_liabilities": 2586364, "equity": 11866007, "fixed_assets": 7252243, "liabilities": 5561352, "long_term_liabilities": 2974988, "quarter": 3 }, { "assets": 13964674, "current_assets": 4843079, "current_liabilities": 2397426, "equity": 12079595, "fixed_assets": 9121595, "liabilities": 5668360, "long_term_liabilities": 3270934, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -32912, "financing_cash_flow": -28183, "investing_cash_flow": -466034, "net_cash_flow": 3627269, "operating_cash_flow": 4109064, "quarter": 1 }, { "change_in_working_capital": 86065, "financing_cash_flow": -93796, "investing_cash_flow": -329566, "net_cash_flow": 3426127, "operating_cash_flow": 3927973, "quarter": 2 }, { "change_in_working_capital": -88926, "financing_cash_flow": 65651, "investing_cash_flow": -154291, "net_cash_flow": 3812799, "operating_cash_flow": 4369131, "quarter": 3 }, { "change_in_working_capital": 84751, "financing_cash_flow": -59858, "investing_cash_flow": -378448, "net_cash_flow": 4217286, "operating_cash_flow": 4291477, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9293421024947326, "current_ratio": 2.1248621388648714, "debt_to_equity_ratio": 0.4799921743105965, "profit_margin": 0.27306509994449596, "quarter": 1, "return_on_assets": 0.25377089410035214, "return_on_equity": 0.2995594642558857 }, { "asset_turnover_ratio": 0.9533466194032529, "current_ratio": 1.9529505594927714, "debt_to_equity_ratio": 0.4819530515768424, "profit_margin": 0.26180298148513015, "quarter": 2, "return_on_assets": 0.24958898734854126, "return_on_equity": 0.29600065716486357 }, { "asset_turnover_ratio": 0.9779712847251562, "current_ratio": 2.490271284320382, "debt_to_equity_ratio": 0.46867931225727405, "profit_margin": 0.27886415053536046, "quarter": 3, "return_on_assets": 0.27272113156285577, "return_on_equity": 0.3147114273571556 }, { "asset_turnover_ratio": 1.0032319408243973, "current_ratio": 2.0201161579126947, "debt_to_equity_ratio": 0.46925083167109494, "profit_margin": 0.27004519048692105, "quarter": 4, "return_on_assets": 0.2709179605624879, "return_on_equity": 0.31319601360807214 } ], "income_statement": [ { "depreciation": 768074, "expenses": 8012959, "income_tax": 881192, "marketing_expense": 842123, "net_income": 4222182, "net_profit": 3340990, "operational_expense": 5450704, "product_revenue": 4728362, "quarter": 1, "rd_expense": 1450617, "revenue": 12235141, "salaries_expense": 3638259, "service_revenue": 7506779 }, { "depreciation": 576843, "expenses": 8326102, "income_tax": 1122966, "marketing_expense": 1663009, "net_income": 4474096, "net_profit": 3351130, "operational_expense": 4516818, "product_revenue": 5055728, "quarter": 2, "rd_expense": 1208497, "revenue": 12800198, "salaries_expense": 3315858, "service_revenue": 7744470 }, { "depreciation": 634763, "expenses": 8651482, "income_tax": 1005502, "marketing_expense": 1571605, "net_income": 4739870, "net_profit": 3734368, "operational_expense": 6048855, "product_revenue": 4352685, "quarter": 3, "rd_expense": 1301517, "revenue": 13391352, "salaries_expense": 4288420, "service_revenue": 9038667 }, { "depreciation": 508196, "expenses": 8989578, "income_tax": 1236948, "marketing_expense": 967967, "net_income": 5020229, "net_profit": 3783281, "operational_expense": 4802682, "product_revenue": 3631848, "quarter": 4, "rd_expense": 1789712, "revenue": 14009807, "salaries_expense": 3635811, "service_revenue": 10377959 } ], "market_conditions": { "gdp_growth": [ 0.01640507356790176, 0.00004363731604693777, 0.013871793593379221, 0.011040069192210712 ], "inflation_rate": [ 0.03572859789749223, 0.03206796975117643, 0.035066914966551586, 0.037612787445130545 ], "interest_rate": [ 0.04031242336164569, 0.04006381690965023, 0.04746310610492508, 0.046397200772982 ], "year": 2009 }, "random_event": { "description": "Mason-Rasmussen New Ad Campaign Launch in 2009", "impact": -0.02, "type": "New Ad Campaign Launch" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 71020, "billable_hours_per_employee": 129, "client_concentration": 0.39, "client_retention_rate": 0.7, "employee_utilization_rate": 0.78, "gross_billings": 7974227, "net_revenue": 6365289, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 7049 }, { "average_project_size": 116101, "billable_hours_per_employee": 158, "client_concentration": 0.12, "client_retention_rate": 0.61, "employee_utilization_rate": 0.65, "gross_billings": 7798384, "net_revenue": 6522043, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 7223 }, { "average_project_size": 164337, "billable_hours_per_employee": 100, "client_concentration": 0.3, "client_retention_rate": 0.69, "employee_utilization_rate": 0.74, "gross_billings": 7836098, "net_revenue": 6682658, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 7401 }, { "average_project_size": 168864, "billable_hours_per_employee": 124, "client_concentration": 0.25, "client_retention_rate": 0.86, "employee_utilization_rate": 0.73, "gross_billings": 8198051, "net_revenue": 6847228, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 7583 } ], "balance_sheet": [ { "assets": 7612251, "current_assets": 3351948, "current_liabilities": 1535235, "equity": 5180699, "fixed_assets": 4260303, "liabilities": 3802082, "long_term_liabilities": 2266847, "quarter": 1 }, { "assets": 7840472, "current_assets": 2907707, "current_liabilities": 1808253, "equity": 5368347, "fixed_assets": 4932765, "liabilities": 3853104, "long_term_liabilities": 2044851, "quarter": 2 }, { "assets": 8075535, "current_assets": 3987915, "current_liabilities": 1586780, "equity": 5475422, "fixed_assets": 4087620, "liabilities": 3904812, "long_term_liabilities": 2318032, "quarter": 3 }, { "assets": 8317646, "current_assets": 3795752, "current_liabilities": 2058874, "equity": 5668645, "fixed_assets": 4521894, "liabilities": 3957213, "long_term_liabilities": 1898339, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -69630, "financing_cash_flow": 32025, "investing_cash_flow": -329754, "net_cash_flow": 1256391, "operating_cash_flow": 1652102, "quarter": 1 }, { "change_in_working_capital": 88832, "financing_cash_flow": -172879, "investing_cash_flow": -113437, "net_cash_flow": 1375547, "operating_cash_flow": 1741465, "quarter": 2 }, { "change_in_working_capital": 48431, "financing_cash_flow": 85758, "investing_cash_flow": -281591, "net_cash_flow": 1170848, "operating_cash_flow": 1596007, "quarter": 3 }, { "change_in_working_capital": 39530, "financing_cash_flow": -57857, "investing_cash_flow": -162221, "net_cash_flow": 1628214, "operating_cash_flow": 1736366, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8361901098636921, "current_ratio": 2.183345220764248, "debt_to_equity_ratio": 0.7338936309559771, "profit_margin": 0.21531308319229497, "quarter": 1, "return_on_assets": 0.1800426706896554, "return_on_equity": 0.26454538277556755 }, { "asset_turnover_ratio": 0.8318431594424417, "current_ratio": 1.6080200060500383, "debt_to_equity_ratio": 0.7177449594819411, "profit_margin": 0.21174024764939453, "quarter": 2, "return_on_assets": 0.17613467658579737, "return_on_equity": 0.2572447347386449 }, { "asset_turnover_ratio": 0.8275189197991216, "current_ratio": 2.5132122915590065, "debt_to_equity_ratio": 0.7131527031158512, "profit_margin": 0.19523653612080702, "quarter": 3, "return_on_assets": 0.16156192747601242, "return_on_equity": 0.23828282094055947 }, { "asset_turnover_ratio": 0.8232170496315905, "current_ratio": 1.8436057767498157, "debt_to_equity_ratio": 0.6980879910454791, "profit_margin": 0.19105716941220593, "quarter": 4, "return_on_assets": 0.15728151931447912, "return_on_equity": 0.23078037167612367 } ], "income_statement": [ { "depreciation": 281572, "expenses": 4582883, "income_tax": 411876, "marketing_expense": 731755, "net_income": 1782406, "net_profit": 1370530, "operational_expense": 2816935, "product_revenue": 2455079, "quarter": 1, "rd_expense": 633189, "revenue": 6365289, "salaries_expense": 1906720, "service_revenue": 3910210 }, { "depreciation": 360486, "expenses": 4721705, "income_tax": 419359, "marketing_expense": 624079, "net_income": 1800338, "net_profit": 1380979, "operational_expense": 2634988, "product_revenue": 1760727, "quarter": 2, "rd_expense": 866406, "revenue": 6522043, "salaries_expense": 2145901, "service_revenue": 4761316 }, { "depreciation": 291308, "expenses": 4864732, "income_tax": 513227, "marketing_expense": 879145, "net_income": 1817926, "net_profit": 1304699, "operational_expense": 3372322, "product_revenue": 2436039, "quarter": 3, "rd_expense": 969140, "revenue": 6682658, "salaries_expense": 1630732, "service_revenue": 4246619 }, { "depreciation": 428154, "expenses": 5012092, "income_tax": 526924, "marketing_expense": 529193, "net_income": 1835136, "net_profit": 1308212, "operational_expense": 2681326, "product_revenue": 2435157, "quarter": 4, "rd_expense": 940216, "revenue": 6847228, "salaries_expense": 2387961, "service_revenue": 4412071 } ], "market_conditions": { "gdp_growth": [ -0.002890264530959103, -0.0020991265204739927, 0.0033989857751641206, 0.006079329672151041 ], "inflation_rate": [ 0.0285960492142333, 0.03127644503726353, 0.028470810771669738, 0.03228442569493423 ], "interest_rate": [ 0.048884145240829194, 0.043080332280223815, 0.04178423434838871, 0.04866306543784488 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 92096, "billable_hours_per_employee": 100, "client_concentration": 0.24, "client_retention_rate": 0.79, "employee_utilization_rate": 0.64, "gross_billings": 16654653, "net_revenue": 14517591, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 16077 }, { "average_project_size": 75725, "billable_hours_per_employee": 113, "client_concentration": 0.14, "client_retention_rate": 0.89, "employee_utilization_rate": 0.74, "gross_billings": 19334627, "net_revenue": 15049808, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 16666 }, { "average_project_size": 150928, "billable_hours_per_employee": 100, "client_concentration": 0.21, "client_retention_rate": 0.86, "employee_utilization_rate": 0.63, "gross_billings": 19836266, "net_revenue": 15601536, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 17277 }, { "average_project_size": 106833, "billable_hours_per_employee": 112, "client_concentration": 0.17, "client_retention_rate": 0.83, "employee_utilization_rate": 0.73, "gross_billings": 19526530, "net_revenue": 16173491, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 17911 } ], "balance_sheet": [ { "assets": 21659928, "current_assets": 8387005, "current_liabilities": 5666005, "equity": 15386426, "fixed_assets": 13272923, "liabilities": 10381748, "long_term_liabilities": 4715743, "quarter": 1 }, { "assets": 22096952, "current_assets": 7922184, "current_liabilities": 4252633, "equity": 15911992, "fixed_assets": 14174768, "liabilities": 10592388, "long_term_liabilities": 6339755, "quarter": 2 }, { "assets": 22542793, "current_assets": 10820099, "current_liabilities": 6438006, "equity": 16035008, "fixed_assets": 11722694, "liabilities": 10807301, "long_term_liabilities": 4369295, "quarter": 3 }, { "assets": 22997630, "current_assets": 9891465, "current_liabilities": 6030799, "equity": 16372425, "fixed_assets": 13106165, "liabilities": 11026575, "long_term_liabilities": 4995776, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -39738, "financing_cash_flow": 63360, "investing_cash_flow": -465917, "net_cash_flow": 4569207, "operating_cash_flow": 4984962, "quarter": 1 }, { "change_in_working_capital": -53044, "financing_cash_flow": -87467, "investing_cash_flow": -313607, "net_cash_flow": 4673721, "operating_cash_flow": 4911994, "quarter": 2 }, { "change_in_working_capital": -74394, "financing_cash_flow": -198576, "investing_cash_flow": -215304, "net_cash_flow": 5071073, "operating_cash_flow": 5082384, "quarter": 3 }, { "change_in_working_capital": 85749, "financing_cash_flow": -180486, "investing_cash_flow": -319401, "net_cash_flow": 4698337, "operating_cash_flow": 5176081, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6702511199483212, "current_ratio": 1.480232544800084, "debt_to_equity_ratio": 0.6747342105307627, "profit_margin": 0.2829840019601048, "quarter": 1, "return_on_assets": 0.18967034424121815, "return_on_equity": 0.2670045662326001 }, { "asset_turnover_ratio": 0.6810807209971764, "current_ratio": 1.862889179480101, "debt_to_equity_ratio": 0.6656858550456788, "profit_margin": 0.29285609490832043, "quarter": 2, "return_on_assets": 0.1994586402685764, "return_on_equity": 0.276987821512228 }, { "asset_turnover_ratio": 0.6920853152490909, "current_ratio": 1.6806599745324873, "debt_to_equity_ratio": 0.6739816406702136, "profit_margin": 0.2755828656870708, "quarter": 3, "return_on_assets": 0.1907268544762843, "return_on_equity": 0.268133074832267 }, { "asset_turnover_ratio": 0.7032677280224092, "current_ratio": 1.640158294116584, "debt_to_equity_ratio": 0.6734845326822386, "profit_margin": 0.27213481616306584, "quarter": 4, "return_on_assets": 0.19138363387879534, "return_on_equity": 0.26882822795034944 } ], "income_statement": [ { "depreciation": 876716, "expenses": 8969185, "income_tax": 1440160, "marketing_expense": 1075376, "net_income": 5548406, "net_profit": 4108246, "operational_expense": 4971552, "product_revenue": 4082281, "quarter": 1, "rd_expense": 1645116, "revenue": 14517591, "salaries_expense": 2764176, "service_revenue": 10435310 }, { "depreciation": 504566, "expenses": 9269045, "income_tax": 1373335, "marketing_expense": 1250781, "net_income": 5780763, "net_profit": 4407428, "operational_expense": 5610277, "product_revenue": 5561747, "quarter": 2, "rd_expense": 1071425, "revenue": 15049808, "salaries_expense": 4615254, "service_revenue": 9488061 }, { "depreciation": 782868, "expenses": 9578930, "income_tax": 1723090, "marketing_expense": 1867972, "net_income": 6022606, "net_profit": 4299516, "operational_expense": 6693246, "product_revenue": 4308948, "quarter": 3, "rd_expense": 1042295, "revenue": 15601536, "salaries_expense": 4672813, "service_revenue": 11292588 }, { "depreciation": 774711, "expenses": 9899175, "income_tax": 1872946, "marketing_expense": 1248385, "net_income": 6274316, "net_profit": 4401370, "operational_expense": 5740572, "product_revenue": 3810810, "quarter": 4, "rd_expense": 1689390, "revenue": 16173491, "salaries_expense": 4296474, "service_revenue": 12362681 } ], "market_conditions": { "gdp_growth": [ -0.011827910165554855, -0.006168746767892377, -0.000308239904274003, -0.018161056992218733 ], "inflation_rate": [ 0.03478171516402335, 0.038431972633546876, 0.03966791204433833, 0.04118370858239021 ], "interest_rate": [ 0.03999255013426692, 0.043558325549342844, 0.04526607950284949, 0.04153384040327527 ], "year": 2011 }, "random_event": null, "year": 2011 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Average", "founding_year": 2004, "industry": "Advertising", "location": "North Ericmouth", "name": "Olson-Stephens", "num_employees": 742, "region": "Asia-Pacific", "revenue_size": "Large", "website": "www.olson-stephens.com" }

[ { "advertising_kpis": [ { "average_project_size": 135574, "billable_hours_per_employee": 120, "client_concentration": 0.27, "client_retention_rate": 0.61, "employee_utilization_rate": 0.75, "gross_billings": 53284691, "net_revenue": 47670535, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 64246 }, { "average_project_size": 104150, "billable_hours_per_employee": 151, "client_concentration": 0.29, "client_retention_rate": 0.76, "employee_utilization_rate": 0.71, "gross_billings": 52808777, "net_revenue": 47182805, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 63589 }, { "average_project_size": 157744, "billable_hours_per_employee": 141, "client_concentration": 0.29, "client_retention_rate": 0.66, "employee_utilization_rate": 0.63, "gross_billings": 55688525, "net_revenue": 46700065, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 62938 }, { "average_project_size": 173056, "billable_hours_per_employee": 137, "client_concentration": 0.24, "client_retention_rate": 0.63, "employee_utilization_rate": 0.74, "gross_billings": 59221048, "net_revenue": 46222265, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 62294 } ], "balance_sheet": [ { "assets": 66389717, "current_assets": 19973779, "current_liabilities": 15529605, "equity": 44253126, "fixed_assets": 46415938, "liabilities": 36162411, "long_term_liabilities": 20632806, "quarter": 1 }, { "assets": 68689235, "current_assets": 21003964, "current_liabilities": 16871646, "equity": 46093288, "fixed_assets": 47685271, "liabilities": 36975332, "long_term_liabilities": 20103686, "quarter": 2 }, { "assets": 71068400, "current_assets": 21898442, "current_liabilities": 15131148, "equity": 46714740, "fixed_assets": 49169958, "liabilities": 37806528, "long_term_liabilities": 22675380, "quarter": 3 }, { "assets": 73529972, "current_assets": 31757272, "current_liabilities": 21302145, "equity": 48837689, "fixed_assets": 41772700, "liabilities": 38656408, "long_term_liabilities": 17354263, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -11387, "financing_cash_flow": -97926, "investing_cash_flow": -143663, "net_cash_flow": 15493387, "operating_cash_flow": 15891387, "quarter": 1 }, { "change_in_working_capital": -90175, "financing_cash_flow": 158956, "investing_cash_flow": -432051, "net_cash_flow": 16529063, "operating_cash_flow": 16863728, "quarter": 2 }, { "change_in_working_capital": 63869, "financing_cash_flow": -194005, "investing_cash_flow": -286839, "net_cash_flow": 14977562, "operating_cash_flow": 15600684, "quarter": 3 }, { "change_in_working_capital": 57962, "financing_cash_flow": 175386, "investing_cash_flow": -236975, "net_cash_flow": 16385114, "operating_cash_flow": 16718271, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7180409429972415, "current_ratio": 1.2861743102931464, "debt_to_equity_ratio": 0.8171718987716258, "profit_margin": 0.2942240946110632, "quarter": 1, "return_on_assets": 0.21126494634703744, "return_on_equity": 0.3169452933110307 }, { "asset_turnover_ratio": 0.6869024673225724, "current_ratio": 1.2449267842627803, "debt_to_equity_ratio": 0.8021847345756719, "profit_margin": 0.30475901125420585, "quarter": 2, "return_on_assets": 0.20933971676930163, "return_on_equity": 0.3119626658007127 }, { "asset_turnover_ratio": 0.6571143433649836, "current_ratio": 1.4472426018171258, "debt_to_equity_ratio": 0.8093061847288457, "profit_margin": 0.28806957763335017, "quarter": 3, "return_on_assets": 0.18929465134996706, "return_on_equity": 0.28797908326151445 }, { "asset_turnover_ratio": 0.6286180144336244, "current_ratio": 1.4908016070682084, "debt_to_equity_ratio": 0.7915281986418318, "profit_margin": 0.30210819396236854, "quarter": 4, "return_on_assets": 0.18991065303275242, "return_on_equity": 0.28592927482707053 } ], "income_statement": [ { "depreciation": 1865567, "expenses": 28826775, "income_tax": 4817940, "marketing_expense": 5590146, "net_income": 18843760, "net_profit": 14025820, "operational_expense": 18023010, "product_revenue": 17239753, "quarter": 1, "rd_expense": 3707935, "revenue": 47670535, "salaries_expense": 11823084, "service_revenue": 30430782 }, { "depreciation": 2484343, "expenses": 28566153, "income_tax": 4237267, "marketing_expense": 4330302, "net_income": 18616652, "net_profit": 14379385, "operational_expense": 15323494, "product_revenue": 13612180, "quarter": 2, "rd_expense": 5378260, "revenue": 47182805, "salaries_expense": 11029825, "service_revenue": 33570625 }, { "depreciation": 2147816, "expenses": 28307887, "income_tax": 4939310, "marketing_expense": 5441663, "net_income": 18392178, "net_profit": 13452868, "operational_expense": 19067350, "product_revenue": 14250547, "quarter": 3, "rd_expense": 4618989, "revenue": 46700065, "salaries_expense": 14042530, "service_revenue": 32449518 }, { "depreciation": 2754146, "expenses": 28051956, "income_tax": 4206184, "marketing_expense": 4453907, "net_income": 18170309, "net_profit": 13964125, "operational_expense": 16710354, "product_revenue": 13391911, "quarter": 4, "rd_expense": 3964731, "revenue": 46222265, "salaries_expense": 11681535, "service_revenue": 32830354 } ], "market_conditions": { "gdp_growth": [ -0.01580186267750814, -0.00920940389943742, -0.011655783441534178, -0.01540547113968518 ], "inflation_rate": [ 0.029690561214978317, 0.03235330475029658, 0.032464097820817335, 0.02849884591114778 ], "interest_rate": [ 0.04880386311519388, 0.054033941547898756, 0.04715832111796918, 0.05445715030981623 ], "year": 2004 }, "random_event": { "description": "Olson-Stephens Introduction of New Service in 2004", "impact": -0.03, "type": "Introduction of New Service" }, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 174479, "billable_hours_per_employee": 111, "client_concentration": 0.35, "client_retention_rate": 0.84, "employee_utilization_rate": 0.73, "gross_billings": 27558587, "net_revenue": 23794683, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 32068 }, { "average_project_size": 123642, "billable_hours_per_employee": 140, "client_concentration": 0.11, "client_retention_rate": 0.89, "employee_utilization_rate": 0.78, "gross_billings": 28280928, "net_revenue": 23733199, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 31985 }, { "average_project_size": 87667, "billable_hours_per_employee": 84, "client_concentration": 0.32, "client_retention_rate": 0.82, "employee_utilization_rate": 0.73, "gross_billings": 29824152, "net_revenue": 23671874, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 31903 }, { "average_project_size": 97063, "billable_hours_per_employee": 107, "client_concentration": 0.27, "client_retention_rate": 0.67, "employee_utilization_rate": 0.65, "gross_billings": 27355913, "net_revenue": 23610707, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 31820 } ], "balance_sheet": [ { "assets": 28587699, "current_assets": 11268546, "current_liabilities": 7847364, "equity": 16230332, "fixed_assets": 17319153, "liabilities": 17034234, "long_term_liabilities": 9186870, "quarter": 1 }, { "assets": 29387443, "current_assets": 11386384, "current_liabilities": 9242348, "equity": 16307971, "fixed_assets": 18001059, "liabilities": 17250729, "long_term_liabilities": 8008381, "quarter": 2 }, { "assets": 30209559, "current_assets": 9948764, "current_liabilities": 8023688, "equity": 17358403, "fixed_assets": 20260795, "liabilities": 17469974, "long_term_liabilities": 9446286, "quarter": 3 }, { "assets": 31054674, "current_assets": 9843007, "current_liabilities": 8930481, "equity": 17523202, "fixed_assets": 21211667, "liabilities": 17692007, "long_term_liabilities": 8761526, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -82164, "financing_cash_flow": -182002, "investing_cash_flow": -214218, "net_cash_flow": 5670357, "operating_cash_flow": 5922967, "quarter": 1 }, { "change_in_working_capital": -92391, "financing_cash_flow": 12827, "investing_cash_flow": -412853, "net_cash_flow": 5244617, "operating_cash_flow": 5450697, "quarter": 2 }, { "change_in_working_capital": 96457, "financing_cash_flow": -36220, "investing_cash_flow": -147942, "net_cash_flow": 5696719, "operating_cash_flow": 5754810, "quarter": 3 }, { "change_in_working_capital": 82384, "financing_cash_flow": 126141, "investing_cash_flow": -363063, "net_cash_flow": 4857581, "operating_cash_flow": 5161535, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8323399165494222, "current_ratio": 1.4359657586929828, "debt_to_equity_ratio": 1.049530841390059, "profit_margin": 0.19655092694447748, "quarter": 1, "return_on_assets": 0.16359718213067795, "return_on_equity": 0.2881559662488728 }, { "asset_turnover_ratio": 0.8075965983158181, "current_ratio": 1.2319795792151518, "debt_to_equity_ratio": 1.0578096441304685, "profit_margin": 0.17575620547402818, "quarter": 2, "return_on_assets": 0.1419401136737211, "return_on_equity": 0.2557802561704335 }, { "asset_turnover_ratio": 0.7835888633793032, "current_ratio": 1.2399240847849518, "debt_to_equity_ratio": 1.0064274922065124, "profit_margin": 0.195118392401041, "quarter": 3, "return_on_assets": 0.15289259932592858, "return_on_equity": 0.2660854227200509 }, { "asset_turnover_ratio": 0.7602947949155737, "current_ratio": 1.1021810583326923, "debt_to_equity_ratio": 1.0096332279910942, "profit_margin": 0.17621391007054554, "quarter": 4, "return_on_assets": 0.13397451861835677, "return_on_equity": 0.2374300655781974 } ], "income_statement": [ { "depreciation": 1246100, "expenses": 17914060, "income_tax": 1203756, "marketing_expense": 2875729, "net_income": 5880623, "net_profit": 4676867, "operational_expense": 9602835, "product_revenue": 8919052, "quarter": 1, "rd_expense": 2444094, "revenue": 23794683, "salaries_expense": 8029057, "service_revenue": 14875631 }, { "depreciation": 1279440, "expenses": 17894502, "income_tax": 1667440, "marketing_expense": 2136157, "net_income": 5838697, "net_profit": 4171257, "operational_expense": 9961122, "product_revenue": 7468322, "quarter": 2, "rd_expense": 1860427, "revenue": 23733199, "salaries_expense": 6893335, "service_revenue": 16264877 }, { "depreciation": 1135992, "expenses": 17874965, "income_tax": 1178091, "marketing_expense": 3009094, "net_income": 5796909, "net_profit": 4618818, "operational_expense": 12352171, "product_revenue": 8295485, "quarter": 3, "rd_expense": 2657641, "revenue": 23671874, "salaries_expense": 5884943, "service_revenue": 15376389 }, { "depreciation": 1001000, "expenses": 17855450, "income_tax": 1594722, "marketing_expense": 2300786, "net_income": 5755257, "net_profit": 4160535, "operational_expense": 10841809, "product_revenue": 7112226, "quarter": 4, "rd_expense": 2587013, "revenue": 23610707, "salaries_expense": 7689445, "service_revenue": 16498481 } ], "market_conditions": { "gdp_growth": [ 0.0019634921820202243, -0.01136434985536133, -0.009225349629314407, -0.0044324424905992955 ], "inflation_rate": [ 0.02542781338271445, 0.022345543568594476, 0.02463018273932471, 0.030160187277310447 ], "interest_rate": [ 0.05568258448247801, 0.056409916828163105, 0.061147049969766755, 0.05543002593097683 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 183657, "billable_hours_per_employee": 112, "client_concentration": 0.34, "client_retention_rate": 0.75, "employee_utilization_rate": 0.72, "gross_billings": 71027136, "net_revenue": 57638160, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 77679 }, { "average_project_size": 125555, "billable_hours_per_employee": 111, "client_concentration": 0.23, "client_retention_rate": 0.83, "employee_utilization_rate": 0.7, "gross_billings": 70311323, "net_revenue": 57544451, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 77553 }, { "average_project_size": 160376, "billable_hours_per_employee": 90, "client_concentration": 0.37, "client_retention_rate": 0.6, "employee_utilization_rate": 0.79, "gross_billings": 70962474, "net_revenue": 57450895, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 77427 }, { "average_project_size": 119261, "billable_hours_per_employee": 108, "client_concentration": 0.19, "client_retention_rate": 0.8, "employee_utilization_rate": 0.68, "gross_billings": 73908252, "net_revenue": 57357492, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 77301 } ], "balance_sheet": [ { "assets": 76745629, "current_assets": 28058351, "current_liabilities": 20723600, "equity": 51025181, "fixed_assets": 48687278, "liabilities": 37053987, "long_term_liabilities": 16330387, "quarter": 1 }, { "assets": 78429289, "current_assets": 32519116, "current_liabilities": 17760316, "equity": 51608135, "fixed_assets": 45910173, "liabilities": 37984423, "long_term_liabilities": 20224107, "quarter": 2 }, { "assets": 80149884, "current_assets": 33755454, "current_liabilities": 17945733, "equity": 51350636, "fixed_assets": 46394430, "liabilities": 38938222, "long_term_liabilities": 20992489, "quarter": 3 }, { "assets": 81908227, "current_assets": 37613348, "current_liabilities": 20038467, "equity": 51611044, "fixed_assets": 44294879, "liabilities": 39915972, "long_term_liabilities": 19877505, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 3856, "financing_cash_flow": 4963, "investing_cash_flow": -378762, "net_cash_flow": 14258185, "operating_cash_flow": 14607060, "quarter": 1 }, { "change_in_working_capital": 92797, "financing_cash_flow": 58869, "investing_cash_flow": -336681, "net_cash_flow": 14759541, "operating_cash_flow": 15037752, "quarter": 2 }, { "change_in_working_capital": -87318, "financing_cash_flow": -43262, "investing_cash_flow": -230875, "net_cash_flow": 12913820, "operating_cash_flow": 13050784, "quarter": 3 }, { "change_in_working_capital": 29785, "financing_cash_flow": 91047, "investing_cash_flow": -208760, "net_cash_flow": 13620274, "operating_cash_flow": 13796059, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7510285699788845, "current_ratio": 1.3539322801057732, "debt_to_equity_ratio": 0.726190211848538, "profit_margin": 0.19663256078958802, "quarter": 1, "return_on_assets": 0.14767667094109033, "return_on_equity": 0.22211658592646638 }, { "asset_turnover_ratio": 0.7337112414725575, "current_ratio": 1.8309987277253401, "debt_to_equity_ratio": 0.7360161920208897, "profit_margin": 0.1939938396492826, "quarter": 2, "return_on_assets": 0.1423354609271034, "return_on_equity": 0.21630832038398598 }, { "asset_turnover_ratio": 0.7167932395260859, "current_ratio": 1.88097382257944, "debt_to_equity_ratio": 0.7582812022036105, "profit_margin": 0.17648069712403958, "quarter": 3, "return_on_assets": 0.1265001706053623, "return_on_equity": 0.19744592842043865 }, { "asset_turnover_ratio": 0.7002653347630147, "current_ratio": 1.877057162107261, "debt_to_equity_ratio": 0.7733998172949185, "profit_margin": 0.16769891193987352, "quarter": 4, "return_on_assets": 0.11743373470896885, "return_on_equity": 0.18637075041535683 } ], "income_statement": [ { "depreciation": 3273521, "expenses": 43178969, "income_tax": 3125652, "marketing_expense": 5044833, "net_income": 14459191, "net_profit": 11333539, "operational_expense": 24154909, "product_revenue": 14140535, "quarter": 1, "rd_expense": 7365822, "revenue": 57638160, "salaries_expense": 20112227, "service_revenue": 43497625 }, { "depreciation": 3874483, "expenses": 43539811, "income_tax": 2841371, "marketing_expense": 5173192, "net_income": 14004640, "net_profit": 11163269, "operational_expense": 22902963, "product_revenue": 17623189, "quarter": 2, "rd_expense": 7978910, "revenue": 57544451, "salaries_expense": 13790841, "service_revenue": 39921262 }, { "depreciation": 2911810, "expenses": 43903670, "income_tax": 3408251, "marketing_expense": 5565832, "net_income": 13547225, "net_profit": 10138974, "operational_expense": 28887263, "product_revenue": 20441017, "quarter": 3, "rd_expense": 7575113, "revenue": 57450895, "salaries_expense": 21676618, "service_revenue": 37009878 }, { "depreciation": 4177270, "expenses": 44270569, "income_tax": 3468134, "marketing_expense": 4793596, "net_income": 13086923, "net_profit": 9618789, "operational_expense": 25732082, "product_revenue": 20016105, "quarter": 4, "rd_expense": 6901251, "revenue": 57357492, "salaries_expense": 14920891, "service_revenue": 37341387 } ], "market_conditions": { "gdp_growth": [ -0.017015591174194954, -0.004690561221412837, -0.0023527855128358827, -0.00970622513628138 ], "inflation_rate": [ 0.030840203245210283, 0.023845594728629425, 0.030846332041338263, 0.029528548732483815 ], "interest_rate": [ 0.04055666812767929, 0.03823215059110843, 0.039550139334237185, 0.04032334423708116 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 71017, "billable_hours_per_employee": 104, "client_concentration": 0.35, "client_retention_rate": 0.81, "employee_utilization_rate": 0.74, "gross_billings": 103786416, "net_revenue": 81663718, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 110059 }, { "average_project_size": 100063, "billable_hours_per_employee": 150, "client_concentration": 0.26, "client_retention_rate": 0.73, "employee_utilization_rate": 0.79, "gross_billings": 99572163, "net_revenue": 83092414, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 111984 }, { "average_project_size": 72997, "billable_hours_per_employee": 123, "client_concentration": 0.21, "client_retention_rate": 0.8, "employee_utilization_rate": 0.75, "gross_billings": 106509503, "net_revenue": 84546105, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 113944 }, { "average_project_size": 120146, "billable_hours_per_employee": 142, "client_concentration": 0.14, "client_retention_rate": 0.67, "employee_utilization_rate": 0.68, "gross_billings": 97414215, "net_revenue": 86025228, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 115937 } ], "balance_sheet": [ { "assets": 121959397, "current_assets": 47098779, "current_liabilities": 31909311, "equity": 69850724, "fixed_assets": 74860618, "liabilities": 72989704, "long_term_liabilities": 41080393, "quarter": 1 }, { "assets": 124523522, "current_assets": 61466934, "current_liabilities": 33239690, "equity": 73079444, "fixed_assets": 63056588, "liabilities": 73604540, "long_term_liabilities": 40364850, "quarter": 2 }, { "assets": 127141555, "current_assets": 57252991, "current_liabilities": 40525615, "equity": 76357386, "fixed_assets": 69888564, "liabilities": 74224554, "long_term_liabilities": 33698939, "quarter": 3 }, { "assets": 129814632, "current_assets": 42382835, "current_liabilities": 33449149, "equity": 77646496, "fixed_assets": 87431797, "liabilities": 74849792, "long_term_liabilities": 41400643, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -95417, "financing_cash_flow": -537, "investing_cash_flow": -199409, "net_cash_flow": 24790012, "operating_cash_flow": 25351130, "quarter": 1 }, { "change_in_working_capital": -63078, "financing_cash_flow": 135246, "investing_cash_flow": -415500, "net_cash_flow": 25742758, "operating_cash_flow": 26365269, "quarter": 2 }, { "change_in_working_capital": 80599, "financing_cash_flow": 109172, "investing_cash_flow": -317173, "net_cash_flow": 27450570, "operating_cash_flow": 27535933, "quarter": 3 }, { "change_in_working_capital": -18391, "financing_cash_flow": 123834, "investing_cash_flow": -206200, "net_cash_flow": 27621144, "operating_cash_flow": 27797957, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6695975874659335, "current_ratio": 1.4760199303582582, "debt_to_equity_ratio": 1.0449384032154054, "profit_margin": 0.2556953260443028, "quarter": 1, "return_on_assets": 0.17121297344558042, "return_on_equity": 0.2989379322682468 }, { "asset_turnover_ratio": 0.667282876884899, "current_ratio": 1.849202985948425, "debt_to_equity_ratio": 1.0071852763411828, "profit_margin": 0.26669657232488153, "quarter": 2, "return_on_assets": 0.17796205603628848, "return_on_equity": 0.30323796661616637 }, { "asset_turnover_ratio": 0.6649761755706071, "current_ratio": 1.4127605713078013, "debt_to_equity_ratio": 0.9720677708899045, "profit_margin": 0.2772497325571651, "quarter": 3, "return_on_assets": 0.18436446683383728, "return_on_equity": 0.3069825491406948 }, { "asset_turnover_ratio": 0.6626774399360467, "current_ratio": 1.2670826094858199, "debt_to_equity_ratio": 0.9639815813452806, "profit_margin": 0.26366284085873043, "quarter": 4, "return_on_assets": 0.17472341638652875, "return_on_equity": 0.29211435375010353 } ], "income_statement": [ { "depreciation": 4470099, "expenses": 54064798, "income_tax": 6717889, "marketing_expense": 8844038, "net_income": 27598920, "net_profit": 20881031, "operational_expense": 32283243, "product_revenue": 20994698, "quarter": 1, "rd_expense": 8681006, "revenue": 81663718, "salaries_expense": 24523327, "service_revenue": 60669020 }, { "depreciation": 4204807, "expenses": 54454451, "income_tax": 6477501, "marketing_expense": 8808413, "net_income": 28637963, "net_profit": 22160462, "operational_expense": 36945626, "product_revenue": 18739506, "quarter": 2, "rd_expense": 10460350, "revenue": 83092414, "salaries_expense": 20544744, "service_revenue": 64352908 }, { "depreciation": 4095548, "expenses": 54846914, "income_tax": 6258806, "marketing_expense": 8326624, "net_income": 29699191, "net_profit": 23440385, "operational_expense": 35457065, "product_revenue": 30178957, "quarter": 3, "rd_expense": 5940898, "revenue": 84546105, "salaries_expense": 23413948, "service_revenue": 54367148 }, { "depreciation": 5116301, "expenses": 55242205, "income_tax": 8101367, "marketing_expense": 6992842, "net_income": 30783023, "net_profit": 22681656, "operational_expense": 34814751, "product_revenue": 22567046, "quarter": 4, "rd_expense": 8115416, "revenue": 86025228, "salaries_expense": 19716720, "service_revenue": 63458182 } ], "market_conditions": { "gdp_growth": [ -0.005422295064405778, 0.004165181323829424, 0.008751754453312074, 0.005192650156118556 ], "inflation_rate": [ 0.036250565662723055, 0.03736158807582708, 0.03607250105941929, 0.03666798383117449 ], "interest_rate": [ 0.059443292214172314, 0.055430403511906305, 0.05547663800436672, 0.06004290998911986 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 130525, "billable_hours_per_employee": 80, "client_concentration": 0.29, "client_retention_rate": 0.77, "employee_utilization_rate": 0.72, "gross_billings": 40975189, "net_revenue": 36208184, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 48798 }, { "average_project_size": 130472, "billable_hours_per_employee": 122, "client_concentration": 0.16, "client_retention_rate": 0.8, "employee_utilization_rate": 0.78, "gross_billings": 39864851, "net_revenue": 35242166, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 47496 }, { "average_project_size": 149701, "billable_hours_per_employee": 93, "client_concentration": 0.39, "client_retention_rate": 0.9, "employee_utilization_rate": 0.65, "gross_billings": 39655687, "net_revenue": 34301921, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 46229 }, { "average_project_size": 173870, "billable_hours_per_employee": 138, "client_concentration": 0.21, "client_retention_rate": 0.88, "employee_utilization_rate": 0.71, "gross_billings": 41909321, "net_revenue": 33386762, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 44996 } ], "balance_sheet": [ { "assets": 43002739, "current_assets": 20689237, "current_liabilities": 10084128, "equity": 34233298, "fixed_assets": 22313502, "liabilities": 17891844, "long_term_liabilities": 7807716, "quarter": 1 }, { "assets": 43647776, "current_assets": 15059504, "current_liabilities": 8135661, "equity": 34552898, "fixed_assets": 28588272, "liabilities": 18361702, "long_term_liabilities": 10226041, "quarter": 2 }, { "assets": 44302488, "current_assets": 17752925, "current_liabilities": 11232506, "equity": 34194121, "fixed_assets": 26549563, "liabilities": 18843900, "long_term_liabilities": 7611394, "quarter": 3 }, { "assets": 44967021, "current_assets": 18078188, "current_liabilities": 7776298, "equity": 34153151, "fixed_assets": 26888833, "liabilities": 19338760, "long_term_liabilities": 11562462, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -50927, "financing_cash_flow": -146089, "investing_cash_flow": -363397, "net_cash_flow": 10285204, "operating_cash_flow": 10373031, "quarter": 1 }, { "change_in_working_capital": 3672, "financing_cash_flow": 185111, "investing_cash_flow": -338835, "net_cash_flow": 10583396, "operating_cash_flow": 10958651, "quarter": 2 }, { "change_in_working_capital": -70664, "financing_cash_flow": -193311, "investing_cash_flow": -366141, "net_cash_flow": 10346270, "operating_cash_flow": 10352694, "quarter": 3 }, { "change_in_working_capital": 22470, "financing_cash_flow": -139830, "investing_cash_flow": -296000, "net_cash_flow": 10140057, "operating_cash_flow": 10516375, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8419971574368786, "current_ratio": 2.051663465596629, "debt_to_equity_ratio": 0.5226444732260386, "profit_margin": 0.2519431242395366, "quarter": 1, "return_on_assets": 0.21213539444545615, "return_on_equity": 0.2664774804928231 }, { "asset_turnover_ratio": 0.8074218031177579, "current_ratio": 1.8510486117845864, "debt_to_equity_ratio": 0.5314084508917313, "profit_margin": 0.2629470617668619, "quarter": 2, "return_on_assets": 0.2123091907363161, "return_on_equity": 0.2681923814320871 }, { "asset_turnover_ratio": 0.7742662443698421, "current_ratio": 1.58049548337655, "debt_to_equity_ratio": 0.5510859600689838, "profit_margin": 0.25466599960975944, "quarter": 3, "return_on_assets": 0.19717928708654014, "return_on_equity": 0.25546885676634296 }, { "asset_turnover_ratio": 0.7424721775543014, "current_ratio": 2.3247807632886497, "debt_to_equity_ratio": 0.5662364799078129, "profit_margin": 0.25533742984719515, "quarter": 4, "return_on_assets": 0.18958093754976563, "return_on_equity": 0.24960771555163389 } ], "income_statement": [ { "depreciation": 1250628, "expenses": 23264723, "income_tax": 3821058, "marketing_expense": 2928167, "net_income": 12943461, "net_profit": 9122403, "operational_expense": 12349999, "product_revenue": 14179985, "quarter": 1, "rd_expense": 2494110, "revenue": 36208184, "salaries_expense": 7954455, "service_revenue": 22028199 }, { "depreciation": 1691827, "expenses": 22600108, "income_tax": 3375234, "marketing_expense": 3219687, "net_income": 12642058, "net_profit": 9266824, "operational_expense": 12672790, "product_revenue": 10031315, "quarter": 2, "rd_expense": 3737337, "revenue": 35242166, "salaries_expense": 10559543, "service_revenue": 25210851 }, { "depreciation": 1617161, "expenses": 21954479, "income_tax": 3611909, "marketing_expense": 3490561, "net_income": 12347442, "net_profit": 8735533, "operational_expense": 14353606, "product_revenue": 11697813, "quarter": 3, "rd_expense": 3345740, "revenue": 34301921, "salaries_expense": 10082082, "service_revenue": 22604108 }, { "depreciation": 1991485, "expenses": 21327295, "income_tax": 3534577, "marketing_expense": 3674264, "net_income": 12059467, "net_profit": 8524890, "operational_expense": 11705150, "product_revenue": 9504207, "quarter": 4, "rd_expense": 3816192, "revenue": 33386762, "salaries_expense": 10269754, "service_revenue": 23882555 } ], "market_conditions": { "gdp_growth": [ 0.0010749447622825856, 0.009986892194298517, 0.009282902769227705, -0.0033119092153178487 ], "inflation_rate": [ 0.025545855106717866, 0.029736514724985223, 0.032152067388550504, 0.026283554668508378 ], "interest_rate": [ 0.04535484697154593, 0.05218114772505769, 0.05254929074784814, 0.04970848676729643 ], "year": 2008 }, "random_event": { "description": "Olson-Stephens Data Privacy Regulation Impact in 2008", "impact": -0.03, "type": "Data Privacy Regulation Impact" }, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 143706, "billable_hours_per_employee": 87, "client_concentration": 0.18, "client_retention_rate": 0.89, "employee_utilization_rate": 0.69, "gross_billings": 118734881, "net_revenue": 92551158, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 124732 }, { "average_project_size": 195241, "billable_hours_per_employee": 139, "client_concentration": 0.16, "client_retention_rate": 0.87, "employee_utilization_rate": 0.73, "gross_billings": 114370060, "net_revenue": 93489450, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 125997 }, { "average_project_size": 107370, "billable_hours_per_employee": 114, "client_concentration": 0.38, "client_retention_rate": 0.68, "employee_utilization_rate": 0.7, "gross_billings": 108080668, "net_revenue": 94437256, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 127274 }, { "average_project_size": 110819, "billable_hours_per_employee": 157, "client_concentration": 0.13, "client_retention_rate": 0.65, "employee_utilization_rate": 0.77, "gross_billings": 109302512, "net_revenue": 95394670, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 128564 } ], "balance_sheet": [ { "assets": 97775051, "current_assets": 42638330, "current_liabilities": 27587715, "equity": 62204675, "fixed_assets": 55136721, "liabilities": 58074917, "long_term_liabilities": 30487202, "quarter": 1 }, { "assets": 99471138, "current_assets": 40368209, "current_liabilities": 34632962, "equity": 64153313, "fixed_assets": 59102929, "liabilities": 59547284, "long_term_liabilities": 24914322, "quarter": 2 }, { "assets": 101196647, "current_assets": 40212023, "current_liabilities": 36557616, "equity": 64728646, "fixed_assets": 60984624, "liabilities": 61056979, "long_term_liabilities": 24499363, "quarter": 3 }, { "assets": 102952088, "current_assets": 37618442, "current_liabilities": 34895086, "equity": 62947517, "fixed_assets": 65333646, "liabilities": 62604949, "long_term_liabilities": 27709863, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -97774, "financing_cash_flow": 160406, "investing_cash_flow": -215560, "net_cash_flow": 25903927, "operating_cash_flow": 26252616, "quarter": 1 }, { "change_in_working_capital": 43326, "financing_cash_flow": -148595, "investing_cash_flow": -236502, "net_cash_flow": 28009235, "operating_cash_flow": 28224455, "quarter": 2 }, { "change_in_working_capital": -34931, "financing_cash_flow": -197212, "investing_cash_flow": -176006, "net_cash_flow": 28421906, "operating_cash_flow": 28576443, "quarter": 3 }, { "change_in_working_capital": 48614, "financing_cash_flow": 196812, "investing_cash_flow": -480962, "net_cash_flow": 28360148, "operating_cash_flow": 28732650, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9465723316268073, "current_ratio": 1.5455549689417916, "debt_to_equity_ratio": 0.9336101667599742, "profit_margin": 0.24315785438362642, "quarter": 1, "return_on_assets": 0.23016649717728094, "return_on_equity": 0.36178214901050443 }, { "asset_turnover_ratio": 0.9398650893086193, "current_ratio": 1.1656008227075698, "debt_to_equity_ratio": 0.928202788217656, "profit_margin": 0.25916784193296677, "quarter": 2, "return_on_assets": 0.24358280690424997, "return_on_equity": 0.37768055719897115 }, { "asset_turnover_ratio": 0.9332053857476128, "current_ratio": 1.0999629461614784, "debt_to_equity_ratio": 0.9432760110569901, "profit_margin": 0.26037370251418573, "quarter": 3, "return_on_assets": 0.24298214149328484, "return_on_equity": 0.3798778364682617 }, { "asset_turnover_ratio": 0.9265928632744195, "current_ratio": 1.0780441119990363, "debt_to_equity_ratio": 0.9945578790661433, "profit_margin": 0.23691447331386545, "quarter": 4, "return_on_assets": 0.2195232601790456, "return_on_equity": 0.35903525789587537 } ], "income_statement": [ { "depreciation": 3748075, "expenses": 62263546, "income_tax": 7783071, "marketing_expense": 11362376, "net_income": 30287612, "net_profit": 22504541, "operational_expense": 32087315, "product_revenue": 35836817, "quarter": 1, "rd_expense": 9805922, "revenue": 92551158, "salaries_expense": 20988000, "service_revenue": 56714341 }, { "depreciation": 3994996, "expenses": 62949041, "income_tax": 6310950, "marketing_expense": 8511730, "net_income": 30540409, "net_profit": 24229459, "operational_expense": 42719914, "product_revenue": 30609839, "quarter": 2, "rd_expense": 10000001, "revenue": 93489450, "salaries_expense": 30955971, "service_revenue": 62879611 }, { "depreciation": 3987465, "expenses": 63642083, "income_tax": 6206195, "marketing_expense": 10096596, "net_income": 30795173, "net_profit": 24588978, "operational_expense": 40568941, "product_revenue": 25280191, "quarter": 3, "rd_expense": 12129878, "revenue": 94437256, "salaries_expense": 29603735, "service_revenue": 69157065 }, { "depreciation": 6132272, "expenses": 64342755, "income_tax": 8451537, "marketing_expense": 9743519, "net_income": 31051915, "net_profit": 22600378, "operational_expense": 36731055, "product_revenue": 29569064, "quarter": 4, "rd_expense": 12085131, "revenue": 95394670, "salaries_expense": 27313703, "service_revenue": 65825606 } ], "market_conditions": { "gdp_growth": [ 0.002841953155966229, -0.016386348746177844, -0.0076311526296791565, -0.0015912774499549382 ], "inflation_rate": [ 0.04053206931877512, 0.03991610993818408, 0.036542161242236255, 0.033575124191542446 ], "interest_rate": [ 0.03951978038181789, 0.042149754932638096, 0.04715090823813012, 0.04152313263137546 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 174676, "billable_hours_per_employee": 116, "client_concentration": 0.3, "client_retention_rate": 0.86, "employee_utilization_rate": 0.61, "gross_billings": 82344871, "net_revenue": 74319693, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 100161 }, { "average_project_size": 69272, "billable_hours_per_employee": 87, "client_concentration": 0.33, "client_retention_rate": 0.68, "employee_utilization_rate": 0.77, "gross_billings": 85041090, "net_revenue": 72596775, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 97839 }, { "average_project_size": 169409, "billable_hours_per_employee": 114, "client_concentration": 0.32, "client_retention_rate": 0.74, "employee_utilization_rate": 0.79, "gross_billings": 88674277, "net_revenue": 70913799, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 95571 }, { "average_project_size": 126745, "billable_hours_per_employee": 85, "client_concentration": 0.28, "client_retention_rate": 0.65, "employee_utilization_rate": 0.73, "gross_billings": 89049433, "net_revenue": 69269839, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 93356 } ], "balance_sheet": [ { "assets": 77908660, "current_assets": 28731123, "current_liabilities": 17821856, "equity": 49197883, "fixed_assets": 49177537, "liabilities": 44512338, "long_term_liabilities": 26690482, "quarter": 1 }, { "assets": 79045029, "current_assets": 30639060, "current_liabilities": 25326599, "equity": 49372370, "fixed_assets": 48405969, "liabilities": 45081094, "long_term_liabilities": 19754495, "quarter": 2 }, { "assets": 80197972, "current_assets": 33994806, "current_liabilities": 24816206, "equity": 49247003, "fixed_assets": 46203166, "liabilities": 45657117, "long_term_liabilities": 20840911, "quarter": 3 }, { "assets": 81367732, "current_assets": 27709526, "current_liabilities": 26322726, "equity": 49575982, "fixed_assets": 53658206, "liabilities": 46240500, "long_term_liabilities": 19917774, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 13496, "financing_cash_flow": 190792, "investing_cash_flow": -481996, "net_cash_flow": 19019630, "operating_cash_flow": 19114687, "quarter": 1 }, { "change_in_working_capital": 37443, "financing_cash_flow": 161426, "investing_cash_flow": -411302, "net_cash_flow": 18514204, "operating_cash_flow": 19031732, "quarter": 2 }, { "change_in_working_capital": -5151, "financing_cash_flow": -156000, "investing_cash_flow": -258608, "net_cash_flow": 18296151, "operating_cash_flow": 18718847, "quarter": 3 }, { "change_in_working_capital": -93749, "financing_cash_flow": -139258, "investing_cash_flow": -236719, "net_cash_flow": 18053935, "operating_cash_flow": 18551920, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9539336576960764, "current_ratio": 1.6121285572052653, "debt_to_equity_ratio": 0.9047612475520542, "profit_margin": 0.2126160693371002, "quarter": 1, "return_on_assets": 0.2028216247077026, "return_on_equity": 0.3211837590654053 }, { "asset_turnover_ratio": 0.9184230294861426, "current_ratio": 1.2097581676876552, "debt_to_equity_ratio": 0.9130834513311797, "profit_margin": 0.2122468250139211, "quarter": 2, "return_on_assets": 0.1949323720281006, "return_on_equity": 0.312086193148111 }, { "asset_turnover_ratio": 0.8842343170473188, "current_ratio": 1.3698631450754397, "debt_to_equity_ratio": 0.9271044778095431, "profit_margin": 0.20738062559587309, "quarter": 3, "return_on_assets": 0.1833730658426126, "return_on_equity": 0.2986201617182674 }, { "asset_turnover_ratio": 0.8513182965453676, "current_ratio": 1.0526845129945888, "debt_to_equity_ratio": 0.9327197996804178, "profit_margin": 0.20858645275615553, "quarter": 4, "return_on_assets": 0.17757346364281112, "return_on_equity": 0.29144657185005435 } ], "income_statement": [ { "depreciation": 3313126, "expenses": 52921662, "income_tax": 5596470, "marketing_expense": 6343772, "net_income": 21398031, "net_profit": 15801561, "operational_expense": 36711595, "product_revenue": 23990532, "quarter": 1, "rd_expense": 9115228, "revenue": 74319693, "salaries_expense": 18082547, "service_revenue": 50329161 }, { "depreciation": 3623297, "expenses": 52073156, "income_tax": 5115184, "marketing_expense": 9519726, "net_income": 20523619, "net_profit": 15408435, "operational_expense": 29096608, "product_revenue": 28122704, "quarter": 2, "rd_expense": 5496072, "revenue": 72596775, "salaries_expense": 23415160, "service_revenue": 44474071 }, { "depreciation": 4012699, "expenses": 51238255, "income_tax": 4969396, "marketing_expense": 9870438, "net_income": 19675544, "net_profit": 14706148, "operational_expense": 28436861, "product_revenue": 22374743, "quarter": 3, "rd_expense": 6704449, "revenue": 70913799, "salaries_expense": 18557815, "service_revenue": 48539056 }, { "depreciation": 4103170, "expenses": 50416740, "income_tax": 4404349, "marketing_expense": 6939883, "net_income": 18853099, "net_profit": 14448750, "operational_expense": 26993374, "product_revenue": 26250355, "quarter": 4, "rd_expense": 6684730, "revenue": 69269839, "salaries_expense": 15388347, "service_revenue": 43019484 } ], "market_conditions": { "gdp_growth": [ -0.01088035427298429, -0.020201803899680466, -0.006470865488885534, -0.019436477634795758 ], "inflation_rate": [ 0.02234204343173731, 0.029211221633109425, 0.022396049956181507, 0.03168107941416596 ], "interest_rate": [ 0.05378157456524497, 0.04985113871537541, 0.05514197783909612, 0.05231717367648936 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 135642, "billable_hours_per_employee": 154, "client_concentration": 0.35, "client_retention_rate": 0.83, "employee_utilization_rate": 0.69, "gross_billings": 108318509, "net_revenue": 89363959, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 120437 }, { "average_project_size": 199423, "billable_hours_per_employee": 108, "client_concentration": 0.37, "client_retention_rate": 0.61, "employee_utilization_rate": 0.72, "gross_billings": 98649304, "net_revenue": 89301206, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 120352 }, { "average_project_size": 75107, "billable_hours_per_employee": 95, "client_concentration": 0.25, "client_retention_rate": 0.82, "employee_utilization_rate": 0.73, "gross_billings": 108733322, "net_revenue": 89238498, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 120268 }, { "average_project_size": 185158, "billable_hours_per_employee": 95, "client_concentration": 0.16, "client_retention_rate": 0.68, "employee_utilization_rate": 0.64, "gross_billings": 103529189, "net_revenue": 89175834, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 120183 } ], "balance_sheet": [ { "assets": 107639229, "current_assets": 37000631, "current_liabilities": 26619685, "equity": 64154178, "fixed_assets": 70638598, "liabilities": 63606307, "long_term_liabilities": 36986622, "quarter": 1 }, { "assets": 111034333, "current_assets": 49460010, "current_liabilities": 29593189, "equity": 67438948, "fixed_assets": 61574323, "liabilities": 64433453, "long_term_liabilities": 34840264, "quarter": 2 }, { "assets": 114536525, "current_assets": 38418462, "current_liabilities": 29956843, "equity": 69490392, "fixed_assets": 76118063, "liabilities": 65271354, "long_term_liabilities": 35314511, "quarter": 3 }, { "assets": 118149181, "current_assets": 48746977, "current_liabilities": 27991347, "equity": 69907582, "fixed_assets": 69402204, "liabilities": 66120152, "long_term_liabilities": 38128805, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -34617, "financing_cash_flow": 2373, "investing_cash_flow": -340794, "net_cash_flow": 25964264, "operating_cash_flow": 26258224, "quarter": 1 }, { "change_in_working_capital": 72762, "financing_cash_flow": 2922, "investing_cash_flow": -464138, "net_cash_flow": 23860197, "operating_cash_flow": 24136463, "quarter": 2 }, { "change_in_working_capital": -29946, "financing_cash_flow": -161398, "investing_cash_flow": -470462, "net_cash_flow": 26049809, "operating_cash_flow": 26300581, "quarter": 3 }, { "change_in_working_capital": -55141, "financing_cash_flow": 66691, "investing_cash_flow": -312835, "net_cash_flow": 22448479, "operating_cash_flow": 22892651, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.830217382920868, "current_ratio": 1.389972533484149, "debt_to_equity_ratio": 0.9914600885385828, "profit_margin": 0.22516074964852442, "quarter": 1, "return_on_assets": 0.1869323683096987, "return_on_equity": 0.3136390587063558 }, { "asset_turnover_ratio": 0.8042666046366037, "current_ratio": 1.6713308592730578, "debt_to_equity_ratio": 0.9554338392111336, "profit_margin": 0.23334587441069946, "quarter": 2, "return_on_assets": 0.1876722941182526, "return_on_equity": 0.3089915934038591 }, { "asset_turnover_ratio": 0.7791269902766825, "current_ratio": 1.2824603046455862, "debt_to_equity_ratio": 0.9392860238865828, "profit_margin": 0.226642328740226, "quarter": 3, "return_on_assets": 0.17658315546067074, "return_on_equity": 0.29105061027717327 }, { "asset_turnover_ratio": 0.7547731879749552, "current_ratio": 1.7415016504922038, "debt_to_equity_ratio": 0.9458223286853206, "profit_margin": 0.20048652418546486, "quarter": 4, "return_on_assets": 0.15132185300548126, "return_on_equity": 0.2557455498889949 } ], "income_statement": [ { "depreciation": 6136968, "expenses": 62696400, "income_tax": 6546303, "marketing_expense": 9226541, "net_income": 26667559, "net_profit": 20121256, "operational_expense": 33157668, "product_revenue": 20896581, "quarter": 1, "rd_expense": 11264206, "revenue": 89363959, "salaries_expense": 23901178, "service_revenue": 68467378 }, { "depreciation": 3298395, "expenses": 63142120, "income_tax": 5321018, "marketing_expense": 7606085, "net_income": 26159086, "net_profit": 20838068, "operational_expense": 33910266, "product_revenue": 24475490, "quarter": 2, "rd_expense": 7822646, "revenue": 89301206, "salaries_expense": 25711119, "service_revenue": 64825716 }, { "depreciation": 6075360, "expenses": 63591009, "income_tax": 5422268, "marketing_expense": 10205799, "net_income": 25647489, "net_profit": 20225221, "operational_expense": 40280577, "product_revenue": 20081981, "quarter": 3, "rd_expense": 8258087, "revenue": 89238498, "salaries_expense": 30904555, "service_revenue": 69156517 }, { "depreciation": 5014098, "expenses": 64043090, "income_tax": 7254191, "marketing_expense": 12187928, "net_income": 25132744, "net_profit": 17878553, "operational_expense": 35517428, "product_revenue": 30183325, "quarter": 4, "rd_expense": 10335475, "revenue": 89175834, "salaries_expense": 29055202, "service_revenue": 58992509 } ], "market_conditions": { "gdp_growth": [ -0.014090097444881825, 0.002145274744626712, -0.01022888642402923, -0.013836931319636935 ], "inflation_rate": [ 0.02392720461009292, 0.0238097213282707, 0.020770317059745157, 0.021529559868623944 ], "interest_rate": [ 0.03986038915107193, 0.03916239833009221, 0.04598428892222304, 0.04580222363590942 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 50636, "billable_hours_per_employee": 93, "client_concentration": 0.2, "client_retention_rate": 0.82, "employee_utilization_rate": 0.64, "gross_billings": 77871631, "net_revenue": 60979855, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 82183 }, { "average_project_size": 136185, "billable_hours_per_employee": 148, "client_concentration": 0.33, "client_retention_rate": 0.83, "employee_utilization_rate": 0.67, "gross_billings": 78249357, "net_revenue": 60742373, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 81863 }, { "average_project_size": 164074, "billable_hours_per_employee": 145, "client_concentration": 0.32, "client_retention_rate": 0.73, "employee_utilization_rate": 0.65, "gross_billings": 69874289, "net_revenue": 60505817, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 81544 }, { "average_project_size": 154597, "billable_hours_per_employee": 151, "client_concentration": 0.34, "client_retention_rate": 0.68, "employee_utilization_rate": 0.69, "gross_billings": 76585933, "net_revenue": 60270182, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 81227 } ], "balance_sheet": [ { "assets": 80231504, "current_assets": 34521858, "current_liabilities": 21355432, "equity": 54331562, "fixed_assets": 45709646, "liabilities": 43866696, "long_term_liabilities": 22511264, "quarter": 1 }, { "assets": 82827527, "current_assets": 37497781, "current_liabilities": 18176396, "equity": 56965909, "fixed_assets": 45329746, "liabilities": 44418377, "long_term_liabilities": 26241981, "quarter": 2 }, { "assets": 85507548, "current_assets": 41265204, "current_liabilities": 25326882, "equity": 57711337, "fixed_assets": 44242344, "liabilities": 44976996, "long_term_liabilities": 19650114, "quarter": 3 }, { "assets": 88274287, "current_assets": 37089528, "current_liabilities": 20513901, "equity": 61852013, "fixed_assets": 51184759, "liabilities": 45542640, "long_term_liabilities": 25028739, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 64136, "financing_cash_flow": 44192, "investing_cash_flow": -415276, "net_cash_flow": 20389010, "operating_cash_flow": 20608995, "quarter": 1 }, { "change_in_working_capital": 59188, "financing_cash_flow": -24572, "investing_cash_flow": -416295, "net_cash_flow": 20232790, "operating_cash_flow": 20390269, "quarter": 2 }, { "change_in_working_capital": -54999, "financing_cash_flow": -197824, "investing_cash_flow": -379974, "net_cash_flow": 19344527, "operating_cash_flow": 19650823, "quarter": 3 }, { "change_in_working_capital": -25739, "financing_cash_flow": -198163, "investing_cash_flow": -426298, "net_cash_flow": 22193172, "operating_cash_flow": 22433044, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7600487584029336, "current_ratio": 1.6165375629020289, "debt_to_equity_ratio": 0.8073888249338387, "profit_margin": 0.2946342525740673, "quarter": 1, "return_on_assets": 0.22393639785189617, "return_on_equity": 0.33068723479733564 }, { "asset_turnover_ratio": 0.7333597319644711, "current_ratio": 2.062993180826386, "debt_to_equity_ratio": 0.7797361225290024, "profit_margin": 0.3054994081314538, "quarter": 2, "return_on_assets": 0.22404096406258756, "return_on_equity": 0.32575200371155316 }, { "asset_turnover_ratio": 0.7076079061464843, "current_ratio": 1.629304546844732, "debt_to_equity_ratio": 0.7793442040686044, "profit_margin": 0.28395261566338326, "quarter": 3, "return_on_assets": 0.20092711581438402, "return_on_equity": 0.29770207888269856 }, { "asset_turnover_ratio": 0.6827603376734156, "current_ratio": 1.808019254845775, "debt_to_equity_ratio": 0.736316213346201, "profit_margin": 0.317244205434787, "quarter": 4, "return_on_assets": 0.21660176082758958, "return_on_equity": 0.30913086046205157 } ], "income_statement": [ { "depreciation": 2642241, "expenses": 37055182, "income_tax": 5957919, "marketing_expense": 5952113, "net_income": 23924673, "net_profit": 17966754, "operational_expense": 21869169, "product_revenue": 18051433, "quarter": 1, "rd_expense": 4221791, "revenue": 60979855, "salaries_expense": 16248795, "service_revenue": 42928422 }, { "depreciation": 1833510, "expenses": 36602563, "income_tax": 5583051, "marketing_expense": 5094610, "net_income": 24139810, "net_profit": 18556759, "operational_expense": 22489536, "product_revenue": 12403165, "quarter": 2, "rd_expense": 3719457, "revenue": 60742373, "salaries_expense": 16678769, "service_revenue": 48339208 }, { "depreciation": 2470038, "expenses": 36155473, "income_tax": 7169559, "marketing_expense": 4471475, "net_income": 24350344, "net_profit": 17180785, "operational_expense": 24867520, "product_revenue": 18120924, "quarter": 3, "rd_expense": 6863845, "revenue": 60505817, "salaries_expense": 11522653, "service_revenue": 42384893 }, { "depreciation": 3312678, "expenses": 35713844, "income_tax": 5435972, "marketing_expense": 6948848, "net_income": 24556338, "net_profit": 19120366, "operational_expense": 24590745, "product_revenue": 22412533, "quarter": 4, "rd_expense": 3643846, "revenue": 60270182, "salaries_expense": 17370765, "service_revenue": 37857649 } ], "market_conditions": { "gdp_growth": [ -0.021784680955688838, -0.014571514795784233, -0.014822670887577594, -0.012094282514991749 ], "inflation_rate": [ 0.04115385594303218, 0.04140076445939703, 0.037062168362455065, 0.03179330168013694 ], "interest_rate": [ 0.04804483332306004, 0.04508082555373409, 0.046837601030409494, 0.04646054890753427 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 164050, "billable_hours_per_employee": 151, "client_concentration": 0.36, "client_retention_rate": 0.77, "employee_utilization_rate": 0.75, "gross_billings": 46361597, "net_revenue": 41897640, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 56466 }, { "average_project_size": 68723, "billable_hours_per_employee": 99, "client_concentration": 0.23, "client_retention_rate": 0.89, "employee_utilization_rate": 0.61, "gross_billings": 50818716, "net_revenue": 41625234, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 56099 }, { "average_project_size": 53089, "billable_hours_per_employee": 92, "client_concentration": 0.37, "client_retention_rate": 0.63, "employee_utilization_rate": 0.77, "gross_billings": 51008673, "net_revenue": 41354599, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 55734 }, { "average_project_size": 129966, "billable_hours_per_employee": 160, "client_concentration": 0.36, "client_retention_rate": 0.88, "employee_utilization_rate": 0.6, "gross_billings": 51492854, "net_revenue": 41085723, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 55372 } ], "balance_sheet": [ { "assets": 52738848, "current_assets": 19885129, "current_liabilities": 15761017, "equity": 35154454, "fixed_assets": 32853719, "liabilities": 28945161, "long_term_liabilities": 13184144, "quarter": 1 }, { "assets": 54211422, "current_assets": 18912733, "current_liabilities": 16229804, "equity": 35392070, "fixed_assets": 35298689, "liabilities": 29306886, "long_term_liabilities": 13077082, "quarter": 2 }, { "assets": 55725114, "current_assets": 18753103, "current_liabilities": 17638963, "equity": 36396236, "fixed_assets": 36972011, "liabilities": 29673132, "long_term_liabilities": 12034169, "quarter": 3 }, { "assets": 57281070, "current_assets": 18998761, "current_liabilities": 13334997, "equity": 37838921, "fixed_assets": 38282309, "liabilities": 30043955, "long_term_liabilities": 16708958, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 19672, "financing_cash_flow": -166481, "investing_cash_flow": -412146, "net_cash_flow": 13207181, "operating_cash_flow": 13558311, "quarter": 1 }, { "change_in_working_capital": 69087, "financing_cash_flow": -7767, "investing_cash_flow": -265279, "net_cash_flow": 12720552, "operating_cash_flow": 12968649, "quarter": 2 }, { "change_in_working_capital": -66418, "financing_cash_flow": 127520, "investing_cash_flow": -407028, "net_cash_flow": 12490478, "operating_cash_flow": 12753568, "quarter": 3 }, { "change_in_working_capital": -88787, "financing_cash_flow": 165593, "investing_cash_flow": -301623, "net_cash_flow": 12114180, "operating_cash_flow": 12307514, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7944360104339026, "current_ratio": 1.2616653481180815, "debt_to_equity_ratio": 0.8233710869183176, "profit_margin": 0.271155296575177, "quarter": 1, "return_on_assets": 0.21541553201920527, "return_on_equity": 0.3231672151699469 }, { "asset_turnover_ratio": 0.7678314359656532, "current_ratio": 1.1653087739075592, "debt_to_equity_ratio": 0.8280636312032611, "profit_margin": 0.25195135239359856, "quarter": 2, "return_on_assets": 0.19345616870186508, "return_on_equity": 0.2963244026133538 }, { "asset_turnover_ratio": 0.7421177998846266, "current_ratio": 1.0631635771331909, "debt_to_equity_ratio": 0.815280239418164, "profit_margin": 0.2501355169711596, "quarter": 3, "return_on_assets": 0.18563001952764063, "return_on_equity": 0.28421219161234146 }, { "asset_turnover_ratio": 0.7172652850234815, "current_ratio": 1.4247293044010434, "debt_to_equity_ratio": 0.7939960814421743, "profit_margin": 0.25804112051283606, "quarter": 4, "return_on_assets": 0.18508393785241792, "return_on_equity": 0.2801825665166298 } ], "income_statement": [ { "depreciation": 2197544, "expenses": 27401241, "income_tax": 3135632, "marketing_expense": 4771340, "net_income": 14496399, "net_profit": 11360767, "operational_expense": 14774030, "product_revenue": 15660028, "quarter": 1, "rd_expense": 5149768, "revenue": 41897640, "salaries_expense": 10294576, "service_revenue": 26237612 }, { "depreciation": 2481115, "expenses": 27196125, "income_tax": 3941575, "marketing_expense": 3568233, "net_income": 14429109, "net_profit": 10487534, "operational_expense": 14138264, "product_revenue": 15339010, "quarter": 2, "rd_expense": 5401889, "revenue": 41625234, "salaries_expense": 8833552, "service_revenue": 26286224 }, { "depreciation": 2409314, "expenses": 26992545, "income_tax": 4017800, "marketing_expense": 4131873, "net_income": 14362054, "net_profit": 10344254, "operational_expense": 16689978, "product_revenue": 9337689, "quarter": 3, "rd_expense": 2738341, "revenue": 41354599, "salaries_expense": 12010240, "service_revenue": 32016910 }, { "depreciation": 1705708, "expenses": 26790489, "income_tax": 3693428, "marketing_expense": 3287287, "net_income": 14295234, "net_profit": 10601806, "operational_expense": 16192127, "product_revenue": 10656522, "quarter": 4, "rd_expense": 4242221, "revenue": 41085723, "salaries_expense": 10398532, "service_revenue": 30429201 } ], "market_conditions": { "gdp_growth": [ 0.012172126785763612, 0.016347145382144775, 0.0042966127832932905, 0.01622318934264523 ], "inflation_rate": [ 0.02688390945996302, 0.02334971524790267, 0.024747378905700803, 0.020554006996743195 ], "interest_rate": [ 0.03976201995518411, 0.03815480984432683, 0.046288535605279076, 0.04672977239121325 ], "year": 2013 }, "random_event": null, "year": 2013 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Good", "founding_year": 2007, "industry": "Advertising", "location": "Lake Amanda", "name": "Collins-Murphy", "num_employees": 775, "region": "Latin America", "revenue_size": "Medium", "website": "www.collins-murphy.com" }

[ { "advertising_kpis": [ { "average_project_size": 141075, "billable_hours_per_employee": 147, "client_concentration": 0.33, "client_retention_rate": 0.71, "employee_utilization_rate": 0.79, "gross_billings": 17209715, "net_revenue": 14387100, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 18564 }, { "average_project_size": 158339, "billable_hours_per_employee": 97, "client_concentration": 0.29, "client_retention_rate": 0.86, "employee_utilization_rate": 0.76, "gross_billings": 16526944, "net_revenue": 14672941, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 18933 }, { "average_project_size": 108464, "billable_hours_per_employee": 107, "client_concentration": 0.16, "client_retention_rate": 0.88, "employee_utilization_rate": 0.75, "gross_billings": 17428959, "net_revenue": 14964461, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 19309 }, { "average_project_size": 112166, "billable_hours_per_employee": 110, "client_concentration": 0.23, "client_retention_rate": 0.76, "employee_utilization_rate": 0.62, "gross_billings": 19180971, "net_revenue": 15261774, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 19693 } ], "balance_sheet": [ { "assets": 16009269, "current_assets": 5014650, "current_liabilities": 5086212, "equity": 10129465, "fixed_assets": 10994619, "liabilities": 9168833, "long_term_liabilities": 4082621, "quarter": 1 }, { "assets": 16465593, "current_assets": 6041897, "current_liabilities": 4175123, "equity": 10517242, "fixed_assets": 10423696, "liabilities": 9381555, "long_term_liabilities": 5206432, "quarter": 2 }, { "assets": 16934924, "current_assets": 7360682, "current_liabilities": 5610386, "equity": 10495277, "fixed_assets": 9574242, "liabilities": 9599213, "long_term_liabilities": 3988827, "quarter": 3 }, { "assets": 17417632, "current_assets": 6908540, "current_liabilities": 4670304, "equity": 10756409, "fixed_assets": 10509092, "liabilities": 9821920, "long_term_liabilities": 5151616, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -88336, "financing_cash_flow": 85248, "investing_cash_flow": -188043, "net_cash_flow": 3890487, "operating_cash_flow": 4052119, "quarter": 1 }, { "change_in_working_capital": 98540, "financing_cash_flow": -156680, "investing_cash_flow": -244732, "net_cash_flow": 4171776, "operating_cash_flow": 4383853, "quarter": 2 }, { "change_in_working_capital": -3512, "financing_cash_flow": 132573, "investing_cash_flow": -374867, "net_cash_flow": 3671204, "operating_cash_flow": 4194106, "quarter": 3 }, { "change_in_working_capital": 44921, "financing_cash_flow": -46183, "investing_cash_flow": -232085, "net_cash_flow": 3505071, "operating_cash_flow": 3870211, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8986731374180795, "current_ratio": 0.9859301971683445, "debt_to_equity_ratio": 0.9051645866785659, "profit_margin": 0.2286095877556978, "quarter": 1, "return_on_assets": 0.20544529547226673, "return_on_equity": 0.32469918203972276 }, { "asset_turnover_ratio": 0.8911273951688227, "current_ratio": 1.4471183244182266, "debt_to_equity_ratio": 0.8920166522744271, "profit_margin": 0.23398199447540885, "quarter": 2, "return_on_assets": 0.20850776525327694, "return_on_equity": 0.32643577089887255 }, { "asset_turnover_ratio": 0.8836450048432458, "current_ratio": 1.311974256316767, "debt_to_equity_ratio": 0.9146221676664656, "profit_margin": 0.21113797550075475, "quarter": 3, "return_on_assets": 0.18657101738395757, "return_on_equity": 0.30104646118439754 }, { "asset_turnover_ratio": 0.8762255397289368, "current_ratio": 1.479248460057418, "debt_to_equity_ratio": 0.9131225857997776, "profit_margin": 0.20709892572121694, "quarter": 4, "return_on_assets": 0.1814653679673563, "return_on_equity": 0.293843140401225 } ], "income_statement": [ { "depreciation": 763090, "expenses": 10068548, "income_tax": 1029523, "marketing_expense": 1641743, "net_income": 4318552, "net_profit": 3289029, "operational_expense": 6809601, "product_revenue": 4623058, "quarter": 1, "rd_expense": 1654230, "revenue": 14387100, "salaries_expense": 4891443, "service_revenue": 9764042 }, { "depreciation": 950649, "expenses": 10335943, "income_tax": 903794, "marketing_expense": 1408091, "net_income": 4336998, "net_profit": 3433204, "operational_expense": 7158390, "product_revenue": 5500145, "quarter": 2, "rd_expense": 1556467, "revenue": 14672941, "salaries_expense": 4262652, "service_revenue": 9172796 }, { "depreciation": 1034540, "expenses": 10610440, "income_tax": 1194455, "marketing_expense": 2090204, "net_income": 4354021, "net_profit": 3159566, "operational_expense": 5496567, "product_revenue": 5918161, "quarter": 3, "rd_expense": 1443075, "revenue": 14964461, "salaries_expense": 4256790, "service_revenue": 9046300 }, { "depreciation": 709514, "expenses": 10892227, "income_tax": 1208850, "marketing_expense": 1142658, "net_income": 4369547, "net_profit": 3160697, "operational_expense": 6133097, "product_revenue": 3895215, "quarter": 4, "rd_expense": 2026823, "revenue": 15261774, "salaries_expense": 4115002, "service_revenue": 11366559 } ], "market_conditions": { "gdp_growth": [ 0.05806411260445728, 0.0400385292948065, 0.050305325898322865, 0.05494964637035514 ], "inflation_rate": [ 0.004849671805485975, 0.00223293182186816, 0.0032827202047978968, 0.007233705240807141 ], "interest_rate": [ 0.015162054328868297, 0.010166418248744601, 0.010110992929666069, 0.012724404492920786 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 191322, "billable_hours_per_employee": 89, "client_concentration": 0.16, "client_retention_rate": 0.88, "employee_utilization_rate": 0.67, "gross_billings": 14482056, "net_revenue": 11965691, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 15440 }, { "average_project_size": 123278, "billable_hours_per_employee": 89, "client_concentration": 0.26, "client_retention_rate": 0.76, "employee_utilization_rate": 0.62, "gross_billings": 13872623, "net_revenue": 12172201, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 15706 }, { "average_project_size": 127150, "billable_hours_per_employee": 154, "client_concentration": 0.32, "client_retention_rate": 0.89, "employee_utilization_rate": 0.68, "gross_billings": 14393736, "net_revenue": 12382276, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 15977 }, { "average_project_size": 84092, "billable_hours_per_employee": 144, "client_concentration": 0.13, "client_retention_rate": 0.79, "employee_utilization_rate": 0.78, "gross_billings": 13976780, "net_revenue": 12595976, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 16253 } ], "balance_sheet": [ { "assets": 13591561, "current_assets": 6432401, "current_liabilities": 2949808, "equity": 9917168, "fixed_assets": 7159160, "liabilities": 5518736, "long_term_liabilities": 2568928, "quarter": 1 }, { "assets": 13763265, "current_assets": 6683008, "current_liabilities": 2447284, "equity": 10152869, "fixed_assets": 7080257, "liabilities": 5647568, "long_term_liabilities": 3200284, "quarter": 2 }, { "assets": 13937139, "current_assets": 4633566, "current_liabilities": 3405065, "equity": 10115902, "fixed_assets": 9303573, "liabilities": 5779408, "long_term_liabilities": 2374343, "quarter": 3 }, { "assets": 14113209, "current_assets": 4455312, "current_liabilities": 2519328, "equity": 10303778, "fixed_assets": 9657897, "liabilities": 5914325, "long_term_liabilities": 3394997, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -46025, "financing_cash_flow": -174797, "investing_cash_flow": -109275, "net_cash_flow": 2112175, "operating_cash_flow": 2390479, "quarter": 1 }, { "change_in_working_capital": 64222, "financing_cash_flow": -49424, "investing_cash_flow": -270814, "net_cash_flow": 2758750, "operating_cash_flow": 2931987, "quarter": 2 }, { "change_in_working_capital": -83050, "financing_cash_flow": -184897, "investing_cash_flow": -179590, "net_cash_flow": 2258580, "operating_cash_flow": 2624207, "quarter": 3 }, { "change_in_working_capital": 2626, "financing_cash_flow": 190008, "investing_cash_flow": -263527, "net_cash_flow": 2988459, "operating_cash_flow": 2899217, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8803765071576399, "current_ratio": 2.180616840146884, "debt_to_equity_ratio": 0.5564830604866228, "profit_margin": 0.15413593748994522, "quarter": 1, "return_on_assets": 0.1356976582748663, "return_on_equity": 0.1859747661832491 }, { "asset_turnover_ratio": 0.8843977791606861, "current_ratio": 2.7307856382830926, "debt_to_equity_ratio": 0.5562534097504853, "profit_margin": 0.16736266514166173, "quarter": 2, "return_on_assets": 0.1480151693656992, "return_on_equity": 0.2006498852688831 }, { "asset_turnover_ratio": 0.8884374332493922, "current_ratio": 1.3607863579696717, "debt_to_equity_ratio": 0.5713190973973453, "profit_margin": 0.15814305867515793, "quarter": 3, "return_on_assets": 0.14050021313556535, "return_on_equity": 0.19357354391135856 }, { "asset_turnover_ratio": 0.892495533793909, "current_ratio": 1.768452539724879, "debt_to_equity_ratio": 0.5739957712598234, "profit_margin": 0.16710844796782717, "quarter": 4, "return_on_assets": 0.1491435434705176, "return_on_equity": 0.20428371030509393 } ], "income_statement": [ { "depreciation": 546136, "expenses": 9359066, "income_tax": 762282, "marketing_expense": 1598506, "net_income": 2606625, "net_profit": 1844343, "operational_expense": 6366733, "product_revenue": 2504202, "quarter": 1, "rd_expense": 1345110, "revenue": 11965691, "salaries_expense": 3351096, "service_revenue": 9461489 }, { "depreciation": 894815, "expenses": 9502823, "income_tax": 632206, "marketing_expense": 1293490, "net_income": 2669378, "net_profit": 2037172, "operational_expense": 5230989, "product_revenue": 4079763, "quarter": 2, "rd_expense": 1633284, "revenue": 12172201, "salaries_expense": 3984884, "service_revenue": 8092438 }, { "depreciation": 666036, "expenses": 9648789, "income_tax": 775316, "marketing_expense": 1646780, "net_income": 2733487, "net_profit": 1958171, "operational_expense": 5459148, "product_revenue": 3833492, "quarter": 3, "rd_expense": 1328898, "revenue": 12382276, "salaries_expense": 3323102, "service_revenue": 8548784 }, { "depreciation": 794323, "expenses": 9796996, "income_tax": 694086, "marketing_expense": 1142518, "net_income": 2798980, "net_profit": 2104894, "operational_expense": 6582230, "product_revenue": 4788993, "quarter": 4, "rd_expense": 1270439, "revenue": 12595976, "salaries_expense": 2986840, "service_revenue": 7806983 } ], "market_conditions": { "gdp_growth": [ 0.02613211749661746, 0.04061814864846957, 0.02464759212943038, 0.03208829097725465 ], "inflation_rate": [ 0.002494512752357763, 0.0075621399627229845, 0.009124419991051664, 0.007180670293750946 ], "interest_rate": [ 0.013554082924864345, 0.014145886717971023, 0.01663328428779047, 0.012953105680530834 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 178596, "billable_hours_per_employee": 106, "client_concentration": 0.27, "client_retention_rate": 0.9, "employee_utilization_rate": 0.77, "gross_billings": 6429757, "net_revenue": 5362426, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 6919 }, { "average_project_size": 81671, "billable_hours_per_employee": 136, "client_concentration": 0.33, "client_retention_rate": 0.73, "employee_utilization_rate": 0.73, "gross_billings": 6415935, "net_revenue": 5626665, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 7260 }, { "average_project_size": 108961, "billable_hours_per_employee": 87, "client_concentration": 0.21, "client_retention_rate": 0.63, "employee_utilization_rate": 0.69, "gross_billings": 7207159, "net_revenue": 5903925, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 7618 }, { "average_project_size": 110240, "billable_hours_per_employee": 90, "client_concentration": 0.29, "client_retention_rate": 0.67, "employee_utilization_rate": 0.63, "gross_billings": 7597193, "net_revenue": 6194847, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 7993 } ], "balance_sheet": [ { "assets": 5560787, "current_assets": 2493811, "current_liabilities": 1656806, "equity": 4411005, "fixed_assets": 3066976, "liabilities": 2842674, "long_term_liabilities": 1185868, "quarter": 1 }, { "assets": 5634896, "current_assets": 1985253, "current_liabilities": 1619801, "equity": 4522510, "fixed_assets": 3649643, "liabilities": 2874502, "long_term_liabilities": 1254701, "quarter": 2 }, { "assets": 5709992, "current_assets": 1731602, "current_liabilities": 1235251, "equity": 4510709, "fixed_assets": 3978390, "liabilities": 2906686, "long_term_liabilities": 1671435, "quarter": 3 }, { "assets": 5786089, "current_assets": 2101715, "current_liabilities": 1238329, "equity": 4668613, "fixed_assets": 3684374, "liabilities": 2939230, "long_term_liabilities": 1700901, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 80283, "financing_cash_flow": -178600, "investing_cash_flow": -236200, "net_cash_flow": 1583004, "operating_cash_flow": 1873615, "quarter": 1 }, { "change_in_working_capital": 41633, "financing_cash_flow": 59244, "investing_cash_flow": -490400, "net_cash_flow": 1967600, "operating_cash_flow": 1948047, "quarter": 2 }, { "change_in_working_capital": -70180, "financing_cash_flow": 41980, "investing_cash_flow": -288158, "net_cash_flow": 1855433, "operating_cash_flow": 2052466, "quarter": 3 }, { "change_in_working_capital": -53015, "financing_cash_flow": -176931, "investing_cash_flow": -332005, "net_cash_flow": 1716905, "operating_cash_flow": 2065874, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9643286103208053, "current_ratio": 1.505191917460463, "debt_to_equity_ratio": 0.644450414361353, "profit_margin": 0.3156951722970163, "quarter": 1, "return_on_assets": 0.30443388678616895, "return_on_equity": 0.38378827500762297 }, { "asset_turnover_ratio": 0.9985392809379268, "current_ratio": 1.2256153688014761, "debt_to_equity_ratio": 0.6355988157019, "profit_margin": 0.3131723676458435, "quarter": 2, "return_on_assets": 0.3127149107987086, "return_on_equity": 0.38963230595399456 }, { "asset_turnover_ratio": 1.0339637953958605, "current_ratio": 1.4018219778814185, "debt_to_equity_ratio": 0.6443967012724607, "profit_margin": 0.28919794882218186, "quarter": 3, "return_on_assets": 0.29902020878488095, "return_on_equity": 0.3785220904296863 }, { "asset_turnover_ratio": 1.070644955513128, "current_ratio": 1.6972185905361177, "debt_to_equity_ratio": 0.6295724233300126, "profit_margin": 0.2940757051788365, "quarter": 4, "return_on_assets": 0.31485067028868724, "return_on_equity": 0.39021311040345386 } ], "income_statement": [ { "depreciation": 180723, "expenses": 3243789, "income_tax": 425745, "marketing_expense": 418868, "net_income": 2118637, "net_profit": 1692892, "operational_expense": 2010154, "product_revenue": 1073418, "quarter": 1, "rd_expense": 418570, "revenue": 5362426, "salaries_expense": 1158875, "service_revenue": 4289008 }, { "depreciation": 185931, "expenses": 3391604, "income_tax": 472945, "marketing_expense": 657062, "net_income": 2235061, "net_profit": 1762116, "operational_expense": 1910521, "product_revenue": 1583367, "quarter": 2, "rd_expense": 546769, "revenue": 5626665, "salaries_expense": 1462911, "service_revenue": 4043298 }, { "depreciation": 345063, "expenses": 3546155, "income_tax": 650367, "marketing_expense": 682605, "net_income": 2357770, "net_profit": 1707403, "operational_expense": 2433450, "product_revenue": 1518833, "quarter": 3, "rd_expense": 561976, "revenue": 5903925, "salaries_expense": 1728796, "service_revenue": 4385092 }, { "depreciation": 244120, "expenses": 3707749, "income_tax": 665344, "marketing_expense": 720591, "net_income": 2487098, "net_profit": 1821754, "operational_expense": 1874628, "product_revenue": 2274335, "quarter": 4, "rd_expense": 464219, "revenue": 6194847, "salaries_expense": 1135592, "service_revenue": 3920512 } ], "market_conditions": { "gdp_growth": [ 0.06299962807467024, 0.05496169440965973, 0.04941270282199764, 0.054667903469188206 ], "inflation_rate": [ 0.009862617742053034, 0.010352464957313987, 0.010150903260939943, 0.011613679013732496 ], "interest_rate": [ 0.008147124128945048, 0.009252768801690273, 0.008240853569561092, 0.00924416319459302 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 143068, "billable_hours_per_employee": 137, "client_concentration": 0.25, "client_retention_rate": 0.82, "employee_utilization_rate": 0.72, "gross_billings": 9667015, "net_revenue": 7468780, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 9637 }, { "average_project_size": 107392, "billable_hours_per_employee": 146, "client_concentration": 0.24, "client_retention_rate": 0.81, "employee_utilization_rate": 0.78, "gross_billings": 9159202, "net_revenue": 7643406, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 9862 }, { "average_project_size": 181641, "billable_hours_per_employee": 114, "client_concentration": 0.3, "client_retention_rate": 0.87, "employee_utilization_rate": 0.72, "gross_billings": 9191067, "net_revenue": 7822115, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 10093 }, { "average_project_size": 199481, "billable_hours_per_employee": 83, "client_concentration": 0.34, "client_retention_rate": 0.84, "employee_utilization_rate": 0.74, "gross_billings": 8956762, "net_revenue": 8005002, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 10329 } ], "balance_sheet": [ { "assets": 11104110, "current_assets": 5492072, "current_liabilities": 2549889, "equity": 6746797, "fixed_assets": 5612038, "liabilities": 6263299, "long_term_liabilities": 3713410, "quarter": 1 }, { "assets": 11315336, "current_assets": 4067609, "current_liabilities": 3615947, "equity": 6956756, "fixed_assets": 7247727, "liabilities": 6361613, "long_term_liabilities": 2745666, "quarter": 2 }, { "assets": 11530580, "current_assets": 3735111, "current_liabilities": 3175375, "equity": 7095254, "fixed_assets": 7795469, "liabilities": 6461470, "long_term_liabilities": 3286095, "quarter": 3 }, { "assets": 11749918, "current_assets": 4919881, "current_liabilities": 3112344, "equity": 7328094, "fixed_assets": 6830037, "liabilities": 6562895, "long_term_liabilities": 3450551, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -56336, "financing_cash_flow": 107909, "investing_cash_flow": -338530, "net_cash_flow": 2236403, "operating_cash_flow": 2300952, "quarter": 1 }, { "change_in_working_capital": -63995, "financing_cash_flow": -145034, "investing_cash_flow": -156620, "net_cash_flow": 1996905, "operating_cash_flow": 2391300, "quarter": 2 }, { "change_in_working_capital": -16565, "financing_cash_flow": 136239, "investing_cash_flow": -396399, "net_cash_flow": 2181354, "operating_cash_flow": 2364942, "quarter": 3 }, { "change_in_working_capital": -71390, "financing_cash_flow": 116045, "investing_cash_flow": -477703, "net_cash_flow": 2393039, "operating_cash_flow": 2538343, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6726140140902783, "current_ratio": 2.153847481204084, "debt_to_equity_ratio": 0.9283366610852527, "profit_margin": 0.2551937531966399, "quarter": 1, "return_on_assets": 0.17164689470835573, "return_on_equity": 0.2825023488923707 }, { "asset_turnover_ratio": 0.6754908559498366, "current_ratio": 1.1249083573404146, "debt_to_equity_ratio": 0.9144510746100625, "profit_margin": 0.2620602647563141, "quarter": 2, "return_on_assets": 0.17701931255068343, "return_on_equity": 0.28792629783192053 }, { "asset_turnover_ratio": 0.6783800121069365, "current_ratio": 1.1762739833877889, "debt_to_equity_ratio": 0.9106749384870506, "profit_margin": 0.25902764150105184, "quarter": 3, "return_on_assets": 0.17571917457751474, "return_on_equity": 0.2855632793413738 }, { "asset_turnover_ratio": 0.6812815204327384, "current_ratio": 1.5807638872823826, "debt_to_equity_ratio": 0.895580078530652, "profit_margin": 0.2674666414824131, "quarter": 4, "return_on_assets": 0.18222008017417654, "return_on_equity": 0.2921729715803318 } ], "income_statement": [ { "depreciation": 394966, "expenses": 4750927, "income_tax": 811867, "marketing_expense": 596757, "net_income": 2717853, "net_profit": 1905986, "operational_expense": 2402613, "product_revenue": 2511533, "quarter": 1, "rd_expense": 939651, "revenue": 7468780, "salaries_expense": 1437383, "service_revenue": 4957247 }, { "depreciation": 388267, "expenses": 4868254, "income_tax": 772119, "marketing_expense": 824154, "net_income": 2775152, "net_profit": 2003033, "operational_expense": 3160197, "product_revenue": 2223581, "quarter": 2, "rd_expense": 759740, "revenue": 7643406, "salaries_expense": 1606959, "service_revenue": 5419825 }, { "depreciation": 338798, "expenses": 4988479, "income_tax": 807492, "marketing_expense": 843758, "net_income": 2833636, "net_profit": 2026144, "operational_expense": 2565228, "product_revenue": 2307534, "quarter": 3, "rd_expense": 778744, "revenue": 7822115, "salaries_expense": 1851454, "service_revenue": 5514581 }, { "depreciation": 397272, "expenses": 5111673, "income_tax": 752258, "marketing_expense": 662779, "net_income": 2893329, "net_profit": 2141071, "operational_expense": 2675285, "product_revenue": 1940063, "quarter": 4, "rd_expense": 733812, "revenue": 8005002, "salaries_expense": 1590194, "service_revenue": 6064939 } ], "market_conditions": { "gdp_growth": [ 0.04971247656920806, 0.053600743312171996, 0.048023742988437715, 0.051957237256671195 ], "inflation_rate": [ 0.004219913622620905, 0.00900579392068173, 0.006462275051513311, 0.006856244745086728 ], "interest_rate": [ 0.014930835635766266, 0.015999903442977224, 0.015263585852717096, 0.01753471098517078 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 73475, "billable_hours_per_employee": 119, "client_concentration": 0.23, "client_retention_rate": 0.62, "employee_utilization_rate": 0.76, "gross_billings": 16262375, "net_revenue": 12682435, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 16364 }, { "average_project_size": 150173, "billable_hours_per_employee": 135, "client_concentration": 0.2, "client_retention_rate": 0.7, "employee_utilization_rate": 0.66, "gross_billings": 16830505, "net_revenue": 13069002, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 16863 }, { "average_project_size": 60928, "billable_hours_per_employee": 134, "client_concentration": 0.14, "client_retention_rate": 0.6, "employee_utilization_rate": 0.61, "gross_billings": 16252627, "net_revenue": 13467351, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 17377 }, { "average_project_size": 127660, "billable_hours_per_employee": 101, "client_concentration": 0.15, "client_retention_rate": 0.68, "employee_utilization_rate": 0.75, "gross_billings": 17231720, "net_revenue": 13877843, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 17907 } ], "balance_sheet": [ { "assets": 18568835, "current_assets": 8236825, "current_liabilities": 5210117, "equity": 11886348, "fixed_assets": 10332010, "liabilities": 10192830, "long_term_liabilities": 4982713, "quarter": 1 }, { "assets": 19014261, "current_assets": 8751035, "current_liabilities": 4278357, "equity": 12243730, "fixed_assets": 10263226, "liabilities": 10367120, "long_term_liabilities": 6088763, "quarter": 2 }, { "assets": 19470372, "current_assets": 8931426, "current_liabilities": 4787087, "equity": 12787995, "fixed_assets": 10538946, "liabilities": 10544390, "long_term_liabilities": 5757303, "quarter": 3 }, { "assets": 19937424, "current_assets": 9860508, "current_liabilities": 5352154, "equity": 13257144, "fixed_assets": 10076916, "liabilities": 10724692, "long_term_liabilities": 5372538, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 63899, "financing_cash_flow": 182634, "investing_cash_flow": -371515, "net_cash_flow": 3955762, "operating_cash_flow": 4241485, "quarter": 1 }, { "change_in_working_capital": 27520, "financing_cash_flow": 89231, "investing_cash_flow": -444064, "net_cash_flow": 4006637, "operating_cash_flow": 4059957, "quarter": 2 }, { "change_in_working_capital": -75023, "financing_cash_flow": 27115, "investing_cash_flow": -204146, "net_cash_flow": 3865405, "operating_cash_flow": 4557499, "quarter": 3 }, { "change_in_working_capital": -86980, "financing_cash_flow": 59025, "investing_cash_flow": -402380, "net_cash_flow": 4296526, "operating_cash_flow": 4743421, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6829957291343264, "current_ratio": 1.580928988734802, "debt_to_equity_ratio": 0.8575241108538972, "profit_margin": 0.27678777774141955, "quarter": 1, "return_on_assets": 0.18904487007397072, "return_on_equity": 0.29532561220654147 }, { "asset_turnover_ratio": 0.6873263178621561, "current_ratio": 2.045419538388218, "debt_to_equity_ratio": 0.846728897157974, "profit_margin": 0.27519997318846534, "quarter": 2, "return_on_assets": 0.189152184247392, "return_on_equity": 0.29374945380206846 }, { "asset_turnover_ratio": 0.6916843191285713, "current_ratio": 1.865732960357729, "debt_to_equity_ratio": 0.8245538100382429, "profit_margin": 0.2867685708941573, "quarter": 3, "return_on_assets": 0.19835332370639863, "return_on_equity": 0.30200301141813085 }, { "asset_turnover_ratio": 0.6960700138593632, "current_ratio": 1.842343848850388, "debt_to_equity_ratio": 0.8089745423297808, "profit_margin": 0.2914294389985533, "quarter": 4, "return_on_assets": 0.20285529364274943, "return_on_equity": 0.30507415473498667 } ], "income_statement": [ { "depreciation": 731142, "expenses": 7750766, "income_tax": 1421326, "marketing_expense": 856430, "net_income": 4931669, "net_profit": 3510343, "operational_expense": 4126054, "product_revenue": 4109589, "quarter": 1, "rd_expense": 1244302, "revenue": 12682435, "salaries_expense": 2992961, "service_revenue": 8572846 }, { "depreciation": 463368, "expenses": 8001622, "income_tax": 1470791, "marketing_expense": 1168646, "net_income": 5067380, "net_profit": 3596589, "operational_expense": 4872644, "product_revenue": 3637994, "quarter": 2, "rd_expense": 1505711, "revenue": 13069002, "salaries_expense": 2788929, "service_revenue": 9431008 }, { "depreciation": 695486, "expenses": 8260598, "income_tax": 1344740, "marketing_expense": 1210996, "net_income": 5206753, "net_profit": 3862013, "operational_expense": 5774381, "product_revenue": 4550850, "quarter": 3, "rd_expense": 1295367, "revenue": 13467351, "salaries_expense": 3082054, "service_revenue": 8916501 }, { "depreciation": 699009, "expenses": 8527956, "income_tax": 1305475, "marketing_expense": 1167472, "net_income": 5349887, "net_profit": 4044412, "operational_expense": 4502521, "product_revenue": 3301313, "quarter": 4, "rd_expense": 1646185, "revenue": 13877843, "salaries_expense": 3793953, "service_revenue": 10576530 } ], "market_conditions": { "gdp_growth": [ 0.04748875257998225, 0.03286647716435746, 0.05076227023146674, 0.04810556976475324 ], "inflation_rate": [ 0.00448118681054464, 0.011299890018607942, 0.006627206100795488, 0.005477069031142777 ], "interest_rate": [ 0.014583637635636998, 0.018082985884423402, 0.02089177071640884, 0.020777649388232667 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 87023, "billable_hours_per_employee": 103, "client_concentration": 0.31, "client_retention_rate": 0.86, "employee_utilization_rate": 0.71, "gross_billings": 18670181, "net_revenue": 15496732, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 19996 }, { "average_project_size": 71685, "billable_hours_per_employee": 110, "client_concentration": 0.34, "client_retention_rate": 0.68, "employee_utilization_rate": 0.72, "gross_billings": 20585514, "net_revenue": 15887847, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 20500 }, { "average_project_size": 85668, "billable_hours_per_employee": 144, "client_concentration": 0.1, "client_retention_rate": 0.71, "employee_utilization_rate": 0.79, "gross_billings": 18956750, "net_revenue": 16288834, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 21018 }, { "average_project_size": 109838, "billable_hours_per_employee": 105, "client_concentration": 0.29, "client_retention_rate": 0.89, "employee_utilization_rate": 0.66, "gross_billings": 20880739, "net_revenue": 16699941, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 21548 } ], "balance_sheet": [ { "assets": 21261954, "current_assets": 8955621, "current_liabilities": 4678169, "equity": 15301244, "fixed_assets": 12306333, "liabilities": 9175156, "long_term_liabilities": 4496987, "quarter": 1 }, { "assets": 21725742, "current_assets": 9373364, "current_liabilities": 4982637, "equity": 15485022, "fixed_assets": 12352378, "liabilities": 9244885, "long_term_liabilities": 4262248, "quarter": 2 }, { "assets": 22199648, "current_assets": 8707514, "current_liabilities": 4674527, "equity": 15913795, "fixed_assets": 13492134, "liabilities": 9315144, "long_term_liabilities": 4640617, "quarter": 3 }, { "assets": 22683891, "current_assets": 10975762, "current_liabilities": 4195143, "equity": 16602117, "fixed_assets": 11708129, "liabilities": 9385937, "long_term_liabilities": 5190794, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 54623, "financing_cash_flow": -112680, "investing_cash_flow": -451392, "net_cash_flow": 3887133, "operating_cash_flow": 4175048, "quarter": 1 }, { "change_in_working_capital": -44761, "financing_cash_flow": -87087, "investing_cash_flow": -210262, "net_cash_flow": 3733337, "operating_cash_flow": 4047127, "quarter": 2 }, { "change_in_working_capital": 287, "financing_cash_flow": 19233, "investing_cash_flow": -497190, "net_cash_flow": 3530167, "operating_cash_flow": 3690610, "quarter": 3 }, { "change_in_working_capital": 44522, "financing_cash_flow": -14210, "investing_cash_flow": -257692, "net_cash_flow": 4069052, "operating_cash_flow": 4427640, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7288479694763708, "current_ratio": 1.9143431970927087, "debt_to_equity_ratio": 0.5996346440851476, "profit_margin": 0.20742734661733842, "quarter": 1, "return_on_assets": 0.15118300039591845, "return_on_equity": 0.2100774289985834 }, { "asset_turnover_ratio": 0.7312913409355593, "current_ratio": 1.881205474129462, "debt_to_equity_ratio": 0.5970211085266782, "profit_margin": 0.18908572067694257, "quarter": 2, "return_on_assets": 0.13827675022560795, "return_on_equity": 0.1940045677687768 }, { "asset_turnover_ratio": 0.7337428953828458, "current_ratio": 1.8627583068832418, "debt_to_equity_ratio": 0.5853502574338805, "profit_margin": 0.18597347115207877, "quarter": 3, "return_on_assets": 0.13645671318752442, "return_on_equity": 0.19035629150683417 }, { "asset_turnover_ratio": 0.7362026647015717, "current_ratio": 2.6163022333207713, "debt_to_equity_ratio": 0.5653457929491763, "profit_margin": 0.19785477086416053, "quarter": 4, "return_on_assets": 0.14566120953411388, "return_on_equity": 0.19902058273652692 } ], "income_statement": [ { "depreciation": 960602, "expenses": 11445828, "income_tax": 836458, "marketing_expense": 1597402, "net_income": 4050904, "net_profit": 3214446, "operational_expense": 7672585, "product_revenue": 6051031, "quarter": 1, "rd_expense": 2018499, "revenue": 15496732, "salaries_expense": 4129393, "service_revenue": 9445701 }, { "depreciation": 1042962, "expenses": 11712223, "income_tax": 1171459, "marketing_expense": 1965492, "net_income": 4175624, "net_profit": 3004165, "operational_expense": 6695446, "product_revenue": 4904754, "quarter": 2, "rd_expense": 1718694, "revenue": 15887847, "salaries_expense": 4290383, "service_revenue": 10983093 }, { "depreciation": 661319, "expenses": 11984818, "income_tax": 1274725, "marketing_expense": 2057004, "net_income": 4304016, "net_profit": 3029291, "operational_expense": 7246434, "product_revenue": 6375752, "quarter": 3, "rd_expense": 1396360, "revenue": 16288834, "salaries_expense": 4390415, "service_revenue": 9913082 }, { "depreciation": 1123477, "expenses": 12263758, "income_tax": 1132020, "marketing_expense": 1271156, "net_income": 4436183, "net_profit": 3304163, "operational_expense": 8006426, "product_revenue": 3429488, "quarter": 4, "rd_expense": 1504651, "revenue": 16699941, "salaries_expense": 5471589, "service_revenue": 13270453 } ], "market_conditions": { "gdp_growth": [ 0.06309461033386879, 0.05165501301585414, 0.0444051619713399, 0.0546531943459543 ], "inflation_rate": [ 0.006747812426324898, 0.008614193587318044, 0.002634219666328197, 0.0034905547331690813 ], "interest_rate": [ 0.009609823026360027, 0.013880165994107478, 0.016591283198774908, 0.015471097734916388 ], "year": 2012 }, "random_event": { "description": "Collins-Murphy Award Nomination in 2012", "impact": -0.01, "type": "Award Nomination" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 140378, "billable_hours_per_employee": 87, "client_concentration": 0.33, "client_retention_rate": 0.69, "employee_utilization_rate": 0.69, "gross_billings": 16701485, "net_revenue": 13965481, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 18020 }, { "average_project_size": 133126, "billable_hours_per_employee": 128, "client_concentration": 0.31, "client_retention_rate": 0.85, "employee_utilization_rate": 0.73, "gross_billings": 17921112, "net_revenue": 14372161, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 18545 }, { "average_project_size": 68681, "billable_hours_per_employee": 95, "client_concentration": 0.16, "client_retention_rate": 0.85, "employee_utilization_rate": 0.75, "gross_billings": 18734449, "net_revenue": 14790684, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 19085 }, { "average_project_size": 102822, "billable_hours_per_employee": 81, "client_concentration": 0.18, "client_retention_rate": 0.65, "employee_utilization_rate": 0.78, "gross_billings": 19283243, "net_revenue": 15221395, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 19641 } ], "balance_sheet": [ { "assets": 16147951, "current_assets": 5987118, "current_liabilities": 3996184, "equity": 9600858, "fixed_assets": 10160833, "liabilities": 8882924, "long_term_liabilities": 4886740, "quarter": 1 }, { "assets": 16697002, "current_assets": 6871081, "current_liabilities": 3684134, "equity": 10178819, "fixed_assets": 9825921, "liabilities": 8970871, "long_term_liabilities": 5286737, "quarter": 2 }, { "assets": 17264722, "current_assets": 7343110, "current_liabilities": 4247314, "equity": 10514838, "fixed_assets": 9921612, "liabilities": 9059689, "long_term_liabilities": 4812375, "quarter": 3 }, { "assets": 17851744, "current_assets": 7160418, "current_liabilities": 4596453, "equity": 11328270, "fixed_assets": 10691326, "liabilities": 9149386, "long_term_liabilities": 4552933, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -92217, "financing_cash_flow": 191843, "investing_cash_flow": -115314, "net_cash_flow": 2664523, "operating_cash_flow": 3015442, "quarter": 1 }, { "change_in_working_capital": 851, "financing_cash_flow": 51760, "investing_cash_flow": -177215, "net_cash_flow": 2629957, "operating_cash_flow": 3285980, "quarter": 2 }, { "change_in_working_capital": 41889, "financing_cash_flow": -148700, "investing_cash_flow": -402190, "net_cash_flow": 2915909, "operating_cash_flow": 3363656, "quarter": 3 }, { "change_in_working_capital": -29175, "financing_cash_flow": 47027, "investing_cash_flow": -151987, "net_cash_flow": 3496263, "operating_cash_flow": 3641506, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8648453912202235, "current_ratio": 1.4982087911867923, "debt_to_equity_ratio": 0.9252218916267692, "profit_margin": 0.16725746861135682, "quarter": 1, "return_on_assets": 0.14465185087569316, "return_on_equity": 0.24329398476677813 }, { "asset_turnover_ratio": 0.86076296810649, "current_ratio": 1.8650464396789042, "debt_to_equity_ratio": 0.881327293470883, "profit_margin": 0.17065547762789465, "quarter": 2, "return_on_assets": 0.1468939154466173, "return_on_equity": 0.2409599777734529 }, { "asset_turnover_ratio": 0.8566998066925143, "current_ratio": 1.728883242444519, "debt_to_equity_ratio": 0.861609945868876, "profit_margin": 0.15616620570083167, "quarter": 3, "return_on_assets": 0.13378755823580593, "return_on_equity": 0.2196710020639405 }, { "asset_turnover_ratio": 0.8526559085767754, "current_ratio": 1.557813818611873, "debt_to_equity_ratio": 0.8076595985088633, "profit_margin": 0.17251454285234696, "quarter": 4, "return_on_assets": 0.147095544278475, "return_on_equity": 0.23180167845575714 } ], "income_statement": [ { "depreciation": 679611, "expenses": 10803383, "income_tax": 826267, "marketing_expense": 1202917, "net_income": 3162098, "net_profit": 2335831, "operational_expense": 6931636, "product_revenue": 3841053, "quarter": 1, "rd_expense": 1287935, "revenue": 13965481, "salaries_expense": 3954749, "service_revenue": 10124428 }, { "depreciation": 833292, "expenses": 11153067, "income_tax": 766406, "marketing_expense": 2100415, "net_income": 3219094, "net_profit": 2452688, "operational_expense": 6715110, "product_revenue": 4385600, "quarter": 2, "rd_expense": 2120219, "revenue": 14372161, "salaries_expense": 3592450, "service_revenue": 9986561 }, { "depreciation": 1053851, "expenses": 11514070, "income_tax": 966809, "marketing_expense": 1426521, "net_income": 3276614, "net_profit": 2309805, "operational_expense": 6998055, "product_revenue": 5697185, "quarter": 3, "rd_expense": 2151186, "revenue": 14790684, "salaries_expense": 5088350, "service_revenue": 9093499 }, { "depreciation": 1015594, "expenses": 11886758, "income_tax": 708725, "marketing_expense": 2252906, "net_income": 3334637, "net_profit": 2625912, "operational_expense": 7328375, "product_revenue": 4712378, "quarter": 4, "rd_expense": 1662440, "revenue": 15221395, "salaries_expense": 4965775, "service_revenue": 10509017 } ], "market_conditions": { "gdp_growth": [ 0.038649861644225285, 0.048499858059487665, 0.03752018355323278, 0.03867392750562471 ], "inflation_rate": [ 0.011476929143046596, 0.007603207145036581, 0.012386830596988887, 0.005896561946342572 ], "interest_rate": [ 0.021713936663775524, 0.014503692544165957, 0.01895730113705348, 0.021795960174590442 ], "year": 2013 }, "random_event": { "description": "Collins-Murphy Senior Leadership Change in 2013", "impact": 0.1, "type": "Senior Leadership Change" }, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 110535, "billable_hours_per_employee": 112, "client_concentration": 0.1, "client_retention_rate": 0.8, "employee_utilization_rate": 0.65, "gross_billings": 8650202, "net_revenue": 7347168, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 9480 }, { "average_project_size": 103114, "billable_hours_per_employee": 101, "client_concentration": 0.34, "client_retention_rate": 0.76, "employee_utilization_rate": 0.79, "gross_billings": 8636346, "net_revenue": 7701661, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 9938 }, { "average_project_size": 179166, "billable_hours_per_employee": 120, "client_concentration": 0.17, "client_retention_rate": 0.74, "employee_utilization_rate": 0.63, "gross_billings": 10299729, "net_revenue": 8073258, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 10417 }, { "average_project_size": 172304, "billable_hours_per_employee": 121, "client_concentration": 0.14, "client_retention_rate": 0.64, "employee_utilization_rate": 0.79, "gross_billings": 10261648, "net_revenue": 8462785, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 10920 } ], "balance_sheet": [ { "assets": 10307470, "current_assets": 4209184, "current_liabilities": 1827807, "equity": 7380642, "fixed_assets": 6098286, "liabilities": 4467790, "long_term_liabilities": 2639983, "quarter": 1 }, { "assets": 10521313, "current_assets": 3454213, "current_liabilities": 2198183, "equity": 7379343, "fixed_assets": 7067100, "liabilities": 4592293, "long_term_liabilities": 2394110, "quarter": 2 }, { "assets": 10739592, "current_assets": 4501263, "current_liabilities": 2681472, "equity": 7559108, "fixed_assets": 6238329, "liabilities": 4720265, "long_term_liabilities": 2038793, "quarter": 3 }, { "assets": 10962400, "current_assets": 3900538, "current_liabilities": 2547925, "equity": 7920213, "fixed_assets": 7061862, "liabilities": 4851803, "long_term_liabilities": 2303878, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -76604, "financing_cash_flow": -123702, "investing_cash_flow": -118397, "net_cash_flow": 1623177, "operating_cash_flow": 1817428, "quarter": 1 }, { "change_in_working_capital": -63194, "financing_cash_flow": -167654, "investing_cash_flow": -135739, "net_cash_flow": 1632579, "operating_cash_flow": 1747159, "quarter": 2 }, { "change_in_working_capital": 70793, "financing_cash_flow": -19892, "investing_cash_flow": -319286, "net_cash_flow": 1525694, "operating_cash_flow": 1945024, "quarter": 3 }, { "change_in_working_capital": -13482, "financing_cash_flow": 77815, "investing_cash_flow": -449255, "net_cash_flow": 2017786, "operating_cash_flow": 2171934, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.712800328305588, "current_ratio": 2.30286020351164, "debt_to_equity_ratio": 0.6053389393497205, "profit_margin": 0.20973550625220494, "quarter": 1, "return_on_assets": 0.1494995377139104, "return_on_equity": 0.20878427648976877 }, { "asset_turnover_ratio": 0.7320056916850587, "current_ratio": 1.5713946473064344, "debt_to_equity_ratio": 0.6223173255396856, "profit_margin": 0.18831301455621066, "quarter": 2, "return_on_assets": 0.1378461984735175, "return_on_equity": 0.1965382284032603 }, { "asset_turnover_ratio": 0.7517285572859751, "current_ratio": 1.6786537394386367, "debt_to_equity_ratio": 0.6244473554287093, "profit_margin": 0.19072609843510513, "quarter": 3, "return_on_assets": 0.14337425481340446, "return_on_equity": 0.2036987697490233 }, { "asset_turnover_ratio": 0.77198286871488, "current_ratio": 1.5308684517793891, "debt_to_equity_ratio": 0.6125849140673363, "profit_margin": 0.21383220771885378, "quarter": 4, "return_on_assets": 0.16507480113843684, "return_on_equity": 0.22848072394012636 } ], "income_statement": [ { "depreciation": 276466, "expenses": 5388693, "income_tax": 417513, "marketing_expense": 806151, "net_income": 1958475, "net_profit": 1540962, "operational_expense": 3693547, "product_revenue": 1640684, "quarter": 1, "rd_expense": 634616, "revenue": 7347168, "salaries_expense": 1717752, "service_revenue": 5706484 }, { "depreciation": 296836, "expenses": 5630176, "income_tax": 621162, "marketing_expense": 1046518, "net_income": 2071485, "net_profit": 1450323, "operational_expense": 2825069, "product_revenue": 2188349, "quarter": 2, "rd_expense": 1096366, "revenue": 7701661, "salaries_expense": 1817421, "service_revenue": 5513312 }, { "depreciation": 405243, "expenses": 5882481, "income_tax": 650996, "marketing_expense": 758668, "net_income": 2190777, "net_profit": 1539781, "operational_expense": 3737862, "product_revenue": 2881153, "quarter": 3, "rd_expense": 1080578, "revenue": 8073258, "salaries_expense": 2734339, "service_revenue": 5192105 }, { "depreciation": 362318, "expenses": 6146092, "income_tax": 507077, "marketing_expense": 979055, "net_income": 2316693, "net_profit": 1809616, "operational_expense": 3821456, "product_revenue": 2557563, "quarter": 4, "rd_expense": 825606, "revenue": 8462785, "salaries_expense": 2134665, "service_revenue": 5905222 } ], "market_conditions": { "gdp_growth": [ 0.051293272447172106, 0.04302968388597564, 0.05156024378853519, 0.04914683342962899 ], "inflation_rate": [ 0.01012885135389672, 0.006007003477663813, 0.0030217648991438225, 0.005093610338998708 ], "interest_rate": [ 0.015617109873061849, 0.016684773522244768, 0.014806311573747935, 0.011785353508546752 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 68641, "billable_hours_per_employee": 156, "client_concentration": 0.16, "client_retention_rate": 0.67, "employee_utilization_rate": 0.65, "gross_billings": 12978814, "net_revenue": 11722097, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 15125 }, { "average_project_size": 65988, "billable_hours_per_employee": 97, "client_concentration": 0.12, "client_retention_rate": 0.61, "employee_utilization_rate": 0.62, "gross_billings": 14753058, "net_revenue": 12100051, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 15613 }, { "average_project_size": 190358, "billable_hours_per_employee": 104, "client_concentration": 0.29, "client_retention_rate": 0.7, "employee_utilization_rate": 0.63, "gross_billings": 14159500, "net_revenue": 12490192, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 16116 }, { "average_project_size": 78466, "billable_hours_per_employee": 110, "client_concentration": 0.27, "client_retention_rate": 0.65, "employee_utilization_rate": 0.75, "gross_billings": 15932629, "net_revenue": 12892913, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 16636 } ], "balance_sheet": [ { "assets": 14895267, "current_assets": 4511018, "current_liabilities": 3196426, "equity": 9672211, "fixed_assets": 10384249, "liabilities": 7722531, "long_term_liabilities": 4526105, "quarter": 1 }, { "assets": 15212277, "current_assets": 5833452, "current_liabilities": 4473417, "equity": 9713889, "fixed_assets": 9378825, "liabilities": 7914627, "long_term_liabilities": 3441210, "quarter": 2 }, { "assets": 15536035, "current_assets": 6895022, "current_liabilities": 4477593, "equity": 10096158, "fixed_assets": 8641013, "liabilities": 8111501, "long_term_liabilities": 3633908, "quarter": 3 }, { "assets": 15866683, "current_assets": 6779624, "current_liabilities": 4918491, "equity": 10348022, "fixed_assets": 9087059, "liabilities": 8313272, "long_term_liabilities": 3394781, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 93361, "financing_cash_flow": -197450, "investing_cash_flow": -360173, "net_cash_flow": 2706145, "operating_cash_flow": 3002517, "quarter": 1 }, { "change_in_working_capital": 17456, "financing_cash_flow": -79038, "investing_cash_flow": -410846, "net_cash_flow": 2659158, "operating_cash_flow": 2907134, "quarter": 2 }, { "change_in_working_capital": -71089, "financing_cash_flow": 10402, "investing_cash_flow": -257142, "net_cash_flow": 3060785, "operating_cash_flow": 3351925, "quarter": 3 }, { "change_in_working_capital": -47368, "financing_cash_flow": -111144, "investing_cash_flow": -492613, "net_cash_flow": 3241197, "operating_cash_flow": 3258071, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7869679006089653, "current_ratio": 1.4112693364401365, "debt_to_equity_ratio": 0.7984245794472432, "profit_margin": 0.21322763324684996, "quarter": 1, "return_on_assets": 0.1678033028880919, "return_on_equity": 0.25841816312733457 }, { "asset_turnover_ratio": 0.795413533424352, "current_ratio": 1.304025982822527, "debt_to_equity_ratio": 0.8147742886499938, "profit_margin": 0.19968833189215485, "quarter": 2, "return_on_assets": 0.15883480165395358, "return_on_equity": 0.24874064342304097 }, { "asset_turnover_ratio": 0.8039497851285736, "current_ratio": 1.5398947604215032, "debt_to_equity_ratio": 0.8034245304005742, "profit_margin": 0.2138977527327042, "quarter": 3, "return_on_assets": 0.17196305234894232, "return_on_equity": 0.26461788731911684 }, { "asset_turnover_ratio": 0.8125777139431096, "current_ratio": 1.3783951215931878, "debt_to_equity_ratio": 0.8033682185832229, "profit_margin": 0.21675559278186396, "quarter": 4, "return_on_assets": 0.1761307640670706, "return_on_equity": 0.2700623365508887 } ], "income_statement": [ { "depreciation": 503042, "expenses": 8468633, "income_tax": 753989, "marketing_expense": 1224903, "net_income": 3253464, "net_profit": 2499475, "operational_expense": 4528493, "product_revenue": 4236207, "quarter": 1, "rd_expense": 1561397, "revenue": 11722097, "salaries_expense": 2861604, "service_revenue": 7485890 }, { "depreciation": 490895, "expenses": 8701784, "income_tax": 982028, "marketing_expense": 950261, "net_income": 3398267, "net_profit": 2416239, "operational_expense": 5494962, "product_revenue": 4593047, "quarter": 2, "rd_expense": 1221746, "revenue": 12100051, "salaries_expense": 2921744, "service_revenue": 7507004 }, { "depreciation": 680301, "expenses": 8941354, "income_tax": 877214, "marketing_expense": 1475303, "net_income": 3548838, "net_profit": 2671624, "operational_expense": 5281226, "product_revenue": 3585535, "quarter": 3, "rd_expense": 1498819, "revenue": 12490192, "salaries_expense": 3973543, "service_revenue": 8904657 }, { "depreciation": 463460, "expenses": 9187520, "income_tax": 910782, "marketing_expense": 1388743, "net_income": 3705393, "net_profit": 2794611, "operational_expense": 6293922, "product_revenue": 4967512, "quarter": 4, "rd_expense": 1623972, "revenue": 12892913, "salaries_expense": 3487191, "service_revenue": 7925401 } ], "market_conditions": { "gdp_growth": [ 0.05454809853788762, 0.04725088620379558, 0.0585814929054965, 0.05660153388498395 ], "inflation_rate": [ 0.014048992314248231, 0.010074330277652347, 0.0112326049196514, 0.01101019908499142 ], "interest_rate": [ 0.011801687370211358, 0.02006824297884951, 0.0142394523400017, 0.013576364443723352 ], "year": 2015 }, "random_event": null, "year": 2015 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Good", "founding_year": 1991, "industry": "Advertising", "location": "Melanieborough", "name": "Ramos-Brown", "num_employees": 590, "region": "Latin America", "revenue_size": "Medium", "website": "www.ramos-brown.com" }

[ { "advertising_kpis": [ { "average_project_size": 119749, "billable_hours_per_employee": 126, "client_concentration": 0.38, "client_retention_rate": 0.87, "employee_utilization_rate": 0.66, "gross_billings": 14324546, "net_revenue": 12582317, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 21326 }, { "average_project_size": 63018, "billable_hours_per_employee": 153, "client_concentration": 0.14, "client_retention_rate": 0.61, "employee_utilization_rate": 0.68, "gross_billings": 15294107, "net_revenue": 12991481, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 22019 }, { "average_project_size": 71495, "billable_hours_per_employee": 127, "client_concentration": 0.37, "client_retention_rate": 0.66, "employee_utilization_rate": 0.69, "gross_billings": 14998244, "net_revenue": 13413950, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 22736 }, { "average_project_size": 153262, "billable_hours_per_employee": 146, "client_concentration": 0.23, "client_retention_rate": 0.78, "employee_utilization_rate": 0.72, "gross_billings": 15414224, "net_revenue": 13850158, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 23475 } ], "balance_sheet": [ { "assets": 17128445, "current_assets": 5171047, "current_liabilities": 4530432, "equity": 9748245, "fixed_assets": 11957398, "liabilities": 9317583, "long_term_liabilities": 4787151, "quarter": 1 }, { "assets": 17714855, "current_assets": 7943122, "current_liabilities": 5586386, "equity": 10156899, "fixed_assets": 9771733, "liabilities": 9571361, "long_term_liabilities": 3984975, "quarter": 2 }, { "assets": 18321342, "current_assets": 8516973, "current_liabilities": 5235196, "equity": 10369478, "fixed_assets": 9804369, "liabilities": 9832051, "long_term_liabilities": 4596855, "quarter": 3 }, { "assets": 18948592, "current_assets": 7208829, "current_liabilities": 4592789, "equity": 10694758, "fixed_assets": 11739763, "liabilities": 10099842, "long_term_liabilities": 5507053, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -89094, "financing_cash_flow": 2262, "investing_cash_flow": -302094, "net_cash_flow": 2636814, "operating_cash_flow": 2907566, "quarter": 1 }, { "change_in_working_capital": -65814, "financing_cash_flow": -6513, "investing_cash_flow": -313507, "net_cash_flow": 2783613, "operating_cash_flow": 2843983, "quarter": 2 }, { "change_in_working_capital": 1198, "financing_cash_flow": -8691, "investing_cash_flow": -224617, "net_cash_flow": 2461904, "operating_cash_flow": 2875277, "quarter": 3 }, { "change_in_working_capital": 20407, "financing_cash_flow": 191946, "investing_cash_flow": -467351, "net_cash_flow": 2461805, "operating_cash_flow": 2834710, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7345860642924679, "current_ratio": 1.1414026300361644, "debt_to_equity_ratio": 0.9558215863470809, "profit_margin": 0.15397664833909366, "quarter": 1, "return_on_assets": 0.11310910009636017, "return_on_equity": 0.19874172222794975 }, { "asset_turnover_ratio": 0.7333664881818113, "current_ratio": 1.421871313582699, "debt_to_equity_ratio": 0.9423507115705295, "profit_margin": 0.15497886653569365, "quarter": 2, "return_on_assets": 0.11365630709367928, "return_on_equity": 0.19823028662586878 }, { "asset_turnover_ratio": 0.7321488786138046, "current_ratio": 1.6268680293918318, "debt_to_equity_ratio": 0.9481722223625915, "profit_margin": 0.14016654303914955, "quarter": 3, "return_on_assets": 0.10262277730528692, "return_on_equity": 0.18131934895854931 }, { "asset_turnover_ratio": 0.7309333590590794, "current_ratio": 1.5695972534335891, "debt_to_equity_ratio": 0.9443731218602609, "profit_margin": 0.1332842556741952, "quarter": 4, "return_on_assets": 0.09742190870962866, "return_on_equity": 0.17260867426827237 } ], "income_statement": [ { "depreciation": 970183, "expenses": 10021334, "income_tax": 623600, "marketing_expense": 1731757, "net_income": 2560983, "net_profit": 1937383, "operational_expense": 5155111, "product_revenue": 3281057, "quarter": 1, "rd_expense": 1722099, "revenue": 12582317, "salaries_expense": 4058013, "service_revenue": 9301260 }, { "depreciation": 830578, "expenses": 10420651, "income_tax": 557425, "marketing_expense": 1522578, "net_income": 2570830, "net_profit": 2013405, "operational_expense": 5238987, "product_revenue": 2599921, "quarter": 2, "rd_expense": 1750753, "revenue": 12991481, "salaries_expense": 4088388, "service_revenue": 10391560 }, { "depreciation": 995090, "expenses": 10835881, "income_tax": 697882, "marketing_expense": 1718845, "net_income": 2578069, "net_profit": 1880187, "operational_expense": 6451498, "product_revenue": 3784050, "quarter": 3, "rd_expense": 2056559, "revenue": 13413950, "salaries_expense": 5176546, "service_revenue": 9629900 }, { "depreciation": 988702, "expenses": 11267656, "income_tax": 736494, "marketing_expense": 1677017, "net_income": 2582502, "net_profit": 1846008, "operational_expense": 7444515, "product_revenue": 4669343, "quarter": 4, "rd_expense": 1724314, "revenue": 13850158, "salaries_expense": 4193517, "service_revenue": 9180815 } ], "market_conditions": { "gdp_growth": [ 0.0480684754294469, 0.03361468459016062, 0.03625812994739585, 0.043557376052152444 ], "inflation_rate": [ 0.010951360598386008, 0.007096088064396187, 0.009383674117545739, 0.011396412603972724 ], "interest_rate": [ 0.014768171930830834, 0.016156462700968093, 0.015675518843003805, 0.017661856149344294 ], "year": 1991 }, "random_event": { "description": "Ramos-Brown Partnership with Major Brand in 1991", "impact": -0.02, "type": "Partnership with Major Brand" }, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 142665, "billable_hours_per_employee": 95, "client_concentration": 0.18, "client_retention_rate": 0.83, "employee_utilization_rate": 0.77, "gross_billings": 13308504, "net_revenue": 11047579, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 18725 }, { "average_project_size": 105376, "billable_hours_per_employee": 140, "client_concentration": 0.19, "client_retention_rate": 0.68, "employee_utilization_rate": 0.62, "gross_billings": 12702532, "net_revenue": 11341180, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 19222 }, { "average_project_size": 172038, "billable_hours_per_employee": 118, "client_concentration": 0.28, "client_retention_rate": 0.8, "employee_utilization_rate": 0.77, "gross_billings": 14887724, "net_revenue": 11642585, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 19733 }, { "average_project_size": 191549, "billable_hours_per_employee": 107, "client_concentration": 0.11, "client_retention_rate": 0.66, "employee_utilization_rate": 0.7, "gross_billings": 13292931, "net_revenue": 11952000, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 20258 } ], "balance_sheet": [ { "assets": 15071374, "current_assets": 4666708, "current_liabilities": 4905877, "equity": 9217680, "fixed_assets": 10404666, "liabilities": 8964744, "long_term_liabilities": 4058867, "quarter": 1 }, { "assets": 15360283, "current_assets": 7475318, "current_liabilities": 5170220, "equity": 9746732, "fixed_assets": 7884965, "liabilities": 9079024, "long_term_liabilities": 3908804, "quarter": 2 }, { "assets": 15654730, "current_assets": 5023707, "current_liabilities": 5166870, "equity": 10000845, "fixed_assets": 10631023, "liabilities": 9194760, "long_term_liabilities": 4027890, "quarter": 3 }, { "assets": 15954822, "current_assets": 5755563, "current_liabilities": 4316946, "equity": 10052815, "fixed_assets": 10199259, "liabilities": 9311971, "long_term_liabilities": 4995025, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 86772, "financing_cash_flow": 21526, "investing_cash_flow": -297344, "net_cash_flow": 3282619, "operating_cash_flow": 3498357, "quarter": 1 }, { "change_in_working_capital": 69720, "financing_cash_flow": 101370, "investing_cash_flow": -402990, "net_cash_flow": 3447102, "operating_cash_flow": 3915686, "quarter": 2 }, { "change_in_working_capital": -33695, "financing_cash_flow": 148926, "investing_cash_flow": -263452, "net_cash_flow": 3880993, "operating_cash_flow": 4179962, "quarter": 3 }, { "change_in_working_capital": -30591, "financing_cash_flow": 163260, "investing_cash_flow": -263149, "net_cash_flow": 3912186, "operating_cash_flow": 4113719, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7330173745273656, "current_ratio": 0.9512484719857428, "debt_to_equity_ratio": 0.9725596896399094, "profit_margin": 0.28160468461008514, "quarter": 1, "return_on_assets": 0.20642112656749145, "return_on_equity": 0.3375090044349554 }, { "asset_turnover_ratio": 0.7383444693043741, "current_ratio": 1.445841376189021, "debt_to_equity_ratio": 0.9314941664549717, "profit_margin": 0.3055654702597084, "quarter": 2, "return_on_assets": 0.22561257497664594, "return_on_equity": 0.3555523020433926 }, { "asset_turnover_ratio": 0.7437103674097222, "current_ratio": 0.9722921226971067, "debt_to_equity_ratio": 0.9193983108427338, "profit_margin": 0.3041313419657232, "quarter": 3, "return_on_assets": 0.2261856320741399, "return_on_equity": 0.35405758213430966 }, { "asset_turnover_ratio": 0.7491152204643837, "current_ratio": 1.333248782820077, "debt_to_equity_ratio": 0.9263048210874267, "profit_margin": 0.28530488621151273, "quarter": 4, "return_on_assets": 0.21372623273390326, "return_on_equity": 0.33920488937675664 } ], "income_statement": [ { "depreciation": 387307, "expenses": 6809484, "income_tax": 1127045, "marketing_expense": 987969, "net_income": 4238095, "net_profit": 3111050, "operational_expense": 4765482, "product_revenue": 3556483, "quarter": 1, "rd_expense": 1274271, "revenue": 11047579, "salaries_expense": 3159615, "service_revenue": 7491096 }, { "depreciation": 450213, "expenses": 6964156, "income_tax": 911551, "marketing_expense": 926318, "net_income": 4377024, "net_profit": 3465473, "operational_expense": 4315396, "product_revenue": 3998994, "quarter": 2, "rd_expense": 740453, "revenue": 11341180, "salaries_expense": 2893343, "service_revenue": 7342186 }, { "depreciation": 639087, "expenses": 7122342, "income_tax": 979368, "marketing_expense": 1107332, "net_income": 4520243, "net_profit": 3540875, "operational_expense": 4159469, "product_revenue": 4543613, "quarter": 3, "rd_expense": 878592, "revenue": 11642585, "salaries_expense": 3509525, "service_revenue": 7098972 }, { "depreciation": 703755, "expenses": 7284121, "income_tax": 1257915, "marketing_expense": 1456036, "net_income": 4667879, "net_profit": 3409964, "operational_expense": 3947020, "product_revenue": 3888005, "quarter": 4, "rd_expense": 875548, "revenue": 11952000, "salaries_expense": 3350572, "service_revenue": 8063995 } ], "market_conditions": { "gdp_growth": [ 0.048057505470960174, 0.04461289738869294, 0.04921423705617214, 0.04320568808022282 ], "inflation_rate": [ 0.009397655265044342, 0.00976327092468214, 0.0054585558365057175, 0.002103017891836298 ], "interest_rate": [ 0.01911711969625939, 0.023063944770016772, 0.017258592063773632, 0.016998366279113233 ], "year": 1992 }, "random_event": { "description": "Ramos-Brown Partnership with Major Brand in 1992", "impact": -0.02, "type": "Partnership with Major Brand" }, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 182425, "billable_hours_per_employee": 128, "client_concentration": 0.31, "client_retention_rate": 0.89, "employee_utilization_rate": 0.65, "gross_billings": 17236157, "net_revenue": 14719929, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 24949 }, { "average_project_size": 138803, "billable_hours_per_employee": 155, "client_concentration": 0.29, "client_retention_rate": 0.68, "employee_utilization_rate": 0.8, "gross_billings": 18144047, "net_revenue": 15197915, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 25759 }, { "average_project_size": 181777, "billable_hours_per_employee": 118, "client_concentration": 0.25, "client_retention_rate": 0.64, "employee_utilization_rate": 0.6, "gross_billings": 19565257, "net_revenue": 15691422, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 26596 }, { "average_project_size": 180496, "billable_hours_per_employee": 147, "client_concentration": 0.32, "client_retention_rate": 0.84, "employee_utilization_rate": 0.75, "gross_billings": 19164204, "net_revenue": 16200955, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 27459 } ], "balance_sheet": [ { "assets": 21673420, "current_assets": 7212426, "current_liabilities": 6395559, "equity": 14237588, "fixed_assets": 14460994, "liabilities": 11481484, "long_term_liabilities": 5085925, "quarter": 1 }, { "assets": 22384227, "current_assets": 9006608, "current_liabilities": 5792632, "equity": 14789453, "fixed_assets": 13377619, "liabilities": 11656196, "long_term_liabilities": 5863564, "quarter": 2 }, { "assets": 23118347, "current_assets": 11359674, "current_liabilities": 7049595, "equity": 15953631, "fixed_assets": 11758673, "liabilities": 11833566, "long_term_liabilities": 4783971, "quarter": 3 }, { "assets": 23876542, "current_assets": 8950976, "current_liabilities": 6070436, "equity": 16741905, "fixed_assets": 14925566, "liabilities": 12013636, "long_term_liabilities": 5943200, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -76633, "financing_cash_flow": 164828, "investing_cash_flow": -454447, "net_cash_flow": 4226785, "operating_cash_flow": 4818882, "quarter": 1 }, { "change_in_working_capital": 98781, "financing_cash_flow": 29953, "investing_cash_flow": -117482, "net_cash_flow": 4337608, "operating_cash_flow": 4705699, "quarter": 2 }, { "change_in_working_capital": 76757, "financing_cash_flow": 134313, "investing_cash_flow": -418983, "net_cash_flow": 5434096, "operating_cash_flow": 5619956, "quarter": 3 }, { "change_in_working_capital": 32582, "financing_cash_flow": 145146, "investing_cash_flow": -151452, "net_cash_flow": 5239260, "operating_cash_flow": 5752942, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6791696465071041, "current_ratio": 1.1277240972993916, "debt_to_equity_ratio": 0.8064205819131723, "profit_margin": 0.2748418147940795, "quarter": 1, "return_on_assets": 0.18666421819906595, "return_on_equity": 0.2841529056747533 }, { "asset_turnover_ratio": 0.6789564366015409, "current_ratio": 1.5548386294865615, "debt_to_equity_ratio": 0.788142468825588, "profit_margin": 0.26723547276057275, "quarter": 2, "return_on_assets": 0.18144124431904662, "return_on_equity": 0.2746161064915653 }, { "asset_turnover_ratio": 0.6787432509772433, "current_ratio": 1.6113938460294528, "debt_to_equity_ratio": 0.7417475056305364, "profit_margin": 0.2975415484970068, "quarter": 3, "return_on_assets": 0.20195431792766153, "return_on_equity": 0.29265124660335945 }, { "asset_turnover_ratio": 0.6785302075987385, "current_ratio": 1.4745194579104368, "debt_to_equity_ratio": 0.71757879405002, "profit_margin": 0.30115502450318515, "quarter": 4, "return_on_assets": 0.20434278129554942, "return_on_equity": 0.2914243629981176 } ], "income_statement": [ { "depreciation": 773230, "expenses": 9167494, "income_tax": 1506783, "marketing_expense": 1616253, "net_income": 5552435, "net_profit": 4045652, "operational_expense": 5923164, "product_revenue": 3530989, "quarter": 1, "rd_expense": 1782593, "revenue": 14719929, "salaries_expense": 4270965, "service_revenue": 11188940 }, { "depreciation": 644277, "expenses": 9422730, "income_tax": 1713763, "marketing_expense": 1313164, "net_income": 5775185, "net_profit": 4061422, "operational_expense": 4729597, "product_revenue": 4498376, "quarter": 2, "rd_expense": 1491451, "revenue": 15197915, "salaries_expense": 4610258, "service_revenue": 10699539 }, { "depreciation": 951106, "expenses": 9685074, "income_tax": 1337498, "marketing_expense": 1470476, "net_income": 6006348, "net_profit": 4668850, "operational_expense": 4974848, "product_revenue": 5271903, "quarter": 3, "rd_expense": 1504790, "revenue": 15691422, "salaries_expense": 3514323, "service_revenue": 10419519 }, { "depreciation": 873943, "expenses": 9954721, "income_tax": 1367235, "marketing_expense": 1448042, "net_income": 6246234, "net_profit": 4878999, "operational_expense": 5806060, "product_revenue": 5268535, "quarter": 4, "rd_expense": 1437837, "revenue": 16200955, "salaries_expense": 3945660, "service_revenue": 10932420 } ], "market_conditions": { "gdp_growth": [ 0.04568968462720562, 0.03820298645960307, 0.05336448644297164, 0.04558918614357785 ], "inflation_rate": [ 0.005649754025374162, 0.00492431843720075, 0.006476773025233796, 0.007954001239009429 ], "interest_rate": [ 0.008694598355034848, 0.01499118908865731, 0.006810162712694046, 0.012184649368324533 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 55119, "billable_hours_per_employee": 108, "client_concentration": 0.36, "client_retention_rate": 0.71, "employee_utilization_rate": 0.78, "gross_billings": 17417936, "net_revenue": 15436977, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 26164 }, { "average_project_size": 157386, "billable_hours_per_employee": 104, "client_concentration": 0.21, "client_retention_rate": 0.83, "employee_utilization_rate": 0.78, "gross_billings": 19441979, "net_revenue": 16046487, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 27197 }, { "average_project_size": 130159, "billable_hours_per_employee": 92, "client_concentration": 0.32, "client_retention_rate": 0.88, "employee_utilization_rate": 0.67, "gross_billings": 20090210, "net_revenue": 16680063, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 28271 }, { "average_project_size": 121016, "billable_hours_per_employee": 129, "client_concentration": 0.26, "client_retention_rate": 0.87, "employee_utilization_rate": 0.72, "gross_billings": 20052296, "net_revenue": 17338655, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 29388 } ], "balance_sheet": [ { "assets": 20258845, "current_assets": 7988202, "current_liabilities": 4771371, "equity": 13413072, "fixed_assets": 12270643, "liabilities": 10958058, "long_term_liabilities": 6186687, "quarter": 1 }, { "assets": 20638298, "current_assets": 8437159, "current_liabilities": 5605559, "equity": 13772021, "fixed_assets": 12201139, "liabilities": 11081252, "long_term_liabilities": 5475693, "quarter": 2 }, { "assets": 21024858, "current_assets": 8875759, "current_liabilities": 5314492, "equity": 14040925, "fixed_assets": 12149099, "liabilities": 11205832, "long_term_liabilities": 5891340, "quarter": 3 }, { "assets": 21418659, "current_assets": 8305999, "current_liabilities": 5604642, "equity": 14702021, "fixed_assets": 13112660, "liabilities": 11331812, "long_term_liabilities": 5727170, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 50129, "financing_cash_flow": 182162, "investing_cash_flow": -181148, "net_cash_flow": 4838698, "operating_cash_flow": 5098371, "quarter": 1 }, { "change_in_working_capital": -26401, "financing_cash_flow": 33804, "investing_cash_flow": -214304, "net_cash_flow": 4794800, "operating_cash_flow": 5045125, "quarter": 2 }, { "change_in_working_capital": -17236, "financing_cash_flow": 44780, "investing_cash_flow": -143028, "net_cash_flow": 4855045, "operating_cash_flow": 5219865, "quarter": 3 }, { "change_in_working_capital": -10791, "financing_cash_flow": -158713, "investing_cash_flow": -364266, "net_cash_flow": 4803906, "operating_cash_flow": 5262879, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7619870234458085, "current_ratio": 1.6741942724638263, "debt_to_equity_ratio": 0.8169685512759494, "profit_margin": 0.26639185897601586, "quarter": 1, "return_on_assets": 0.2029871396913299, "return_on_equity": 0.3065878569801161 }, { "asset_turnover_ratio": 0.7775101900360194, "current_ratio": 1.5051414140855532, "debt_to_equity_ratio": 0.8046206145053075, "profit_margin": 0.26267275821804487, "quarter": 2, "return_on_assets": 0.20423074615939746, "return_on_equity": 0.30605348336311716 }, { "asset_turnover_ratio": 0.7933496150128576, "current_ratio": 1.6701048754989187, "debt_to_equity_ratio": 0.7980836020418882, "profit_margin": 0.2531104948464523, "quarter": 3, "return_on_assets": 0.20080511364214684, "return_on_equity": 0.30068524687654125 }, { "asset_turnover_ratio": 0.8095116972542492, "current_ratio": 1.4819856468976966, "debt_to_equity_ratio": 0.7707655974644574, "profit_margin": 0.2661783165995286, "quarter": 4, "return_on_assets": 0.2154744608427633, "return_on_equity": 0.31391425709431375 } ], "income_statement": [ { "depreciation": 986086, "expenses": 9957761, "income_tax": 1366931, "marketing_expense": 1695572, "net_income": 5479216, "net_profit": 4112285, "operational_expense": 5920525, "product_revenue": 5144216, "quarter": 1, "rd_expense": 1579489, "revenue": 15436977, "salaries_expense": 3284207, "service_revenue": 10292761 }, { "depreciation": 830150, "expenses": 10338559, "income_tax": 1492953, "marketing_expense": 1725890, "net_income": 5707928, "net_profit": 4214975, "operational_expense": 6740092, "product_revenue": 4543611, "quarter": 2, "rd_expense": 1295608, "revenue": 16046487, "salaries_expense": 4263731, "service_revenue": 11502876 }, { "depreciation": 997966, "expenses": 10733920, "income_tax": 1724244, "marketing_expense": 2049447, "net_income": 5946143, "net_profit": 4221899, "operational_expense": 7022533, "product_revenue": 4285097, "quarter": 3, "rd_expense": 1354100, "revenue": 16680063, "salaries_expense": 4030406, "service_revenue": 12394966 }, { "depreciation": 647705, "expenses": 11144400, "income_tax": 1579081, "marketing_expense": 2014373, "net_income": 6194255, "net_profit": 4615174, "operational_expense": 5768454, "product_revenue": 4820883, "quarter": 4, "rd_expense": 1491970, "revenue": 17338655, "salaries_expense": 3461569, "service_revenue": 12517772 } ], "market_conditions": { "gdp_growth": [ 0.03531937974140055, 0.032298292873231965, 0.030036016280200434, 0.03310712871479399 ], "inflation_rate": [ 0.012664540457304078, 0.011925646359315596, 0.009406747141502511, 0.009568346560271992 ], "interest_rate": [ 0.016689150401055085, 0.01442184888935022, 0.01322220027359693, 0.010223366587764574 ], "year": 1994 }, "random_event": { "description": "Ramos-Brown Industry Recognition in 1994", "impact": 0.09, "type": "Industry Recognition" }, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 126962, "billable_hours_per_employee": 155, "client_concentration": 0.14, "client_retention_rate": 0.87, "employee_utilization_rate": 0.63, "gross_billings": 12887392, "net_revenue": 10956636, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 18571 }, { "average_project_size": 120904, "billable_hours_per_employee": 145, "client_concentration": 0.31, "client_retention_rate": 0.61, "employee_utilization_rate": 0.65, "gross_billings": 14478818, "net_revenue": 11384344, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 19295 }, { "average_project_size": 67758, "billable_hours_per_employee": 123, "client_concentration": 0.27, "client_retention_rate": 0.83, "employee_utilization_rate": 0.75, "gross_billings": 13066226, "net_revenue": 11828748, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 20049 }, { "average_project_size": 152814, "billable_hours_per_employee": 102, "client_concentration": 0.29, "client_retention_rate": 0.69, "employee_utilization_rate": 0.78, "gross_billings": 14248408, "net_revenue": 12290501, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 20831 } ], "balance_sheet": [ { "assets": 12939190, "current_assets": 4230055, "current_liabilities": 3826789, "equity": 8307618, "fixed_assets": 8709135, "liabilities": 7341222, "long_term_liabilities": 3514433, "quarter": 1 }, { "assets": 13194648, "current_assets": 4323029, "current_liabilities": 3054923, "equity": 8180097, "fixed_assets": 8871619, "liabilities": 7535346, "long_term_liabilities": 4480423, "quarter": 2 }, { "assets": 13455150, "current_assets": 5904317, "current_liabilities": 3801009, "equity": 8427695, "fixed_assets": 7550833, "liabilities": 7734604, "long_term_liabilities": 3933595, "quarter": 3 }, { "assets": 13720795, "current_assets": 6603307, "current_liabilities": 3248924, "equity": 8516187, "fixed_assets": 7117488, "liabilities": 7939130, "long_term_liabilities": 4690206, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 64628, "financing_cash_flow": -152721, "investing_cash_flow": -456428, "net_cash_flow": 3011980, "operating_cash_flow": 3293748, "quarter": 1 }, { "change_in_working_capital": 95421, "financing_cash_flow": 72732, "investing_cash_flow": -338988, "net_cash_flow": 3141433, "operating_cash_flow": 3054335, "quarter": 2 }, { "change_in_working_capital": -97627, "financing_cash_flow": 106745, "investing_cash_flow": -346034, "net_cash_flow": 3130655, "operating_cash_flow": 3237549, "quarter": 3 }, { "change_in_working_capital": 23346, "financing_cash_flow": -171399, "investing_cash_flow": -116000, "net_cash_flow": 2919849, "operating_cash_flow": 3549929, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8467791260503942, "current_ratio": 1.1053797321984566, "debt_to_equity_ratio": 0.8836735150797738, "profit_margin": 0.24730674634075642, "quarter": 1, "return_on_assets": 0.20941419053279223, "return_on_equity": 0.32616449143424747 }, { "asset_turnover_ratio": 0.8628001292645321, "current_ratio": 1.415102442843895, "debt_to_equity_ratio": 0.9211805190085154, "profit_margin": 0.22142646076049705, "quarter": 2, "return_on_assets": 0.19104677896674468, "return_on_equity": 0.30816199367807007 }, { "asset_turnover_ratio": 0.8791242015139185, "current_ratio": 1.553355174902243, "debt_to_equity_ratio": 0.9177603128732115, "profit_margin": 0.22886183727982032, "quarter": 3, "return_on_assets": 0.20119797995563038, "return_on_equity": 0.32122057098649154 }, { "asset_turnover_ratio": 0.8957572064883995, "current_ratio": 2.0324596697244997, "debt_to_equity_ratio": 0.9322399801695289, "profit_margin": 0.22249068609977737, "quarter": 4, "return_on_assets": 0.19929763545042398, "return_on_equity": 0.32109698859360414 } ], "income_statement": [ { "depreciation": 584098, "expenses": 7507374, "income_tax": 739612, "marketing_expense": 1495398, "net_income": 3449262, "net_profit": 2709650, "operational_expense": 4418726, "product_revenue": 3914924, "quarter": 1, "rd_expense": 1032071, "revenue": 10956636, "salaries_expense": 3188406, "service_revenue": 7041712 }, { "depreciation": 533540, "expenses": 7801694, "income_tax": 1061855, "marketing_expense": 806582, "net_income": 3582650, "net_profit": 2520795, "operational_expense": 5054109, "product_revenue": 2424171, "quarter": 2, "rd_expense": 1292195, "revenue": 11384344, "salaries_expense": 2884432, "service_revenue": 8960173 }, { "depreciation": 530400, "expenses": 8107554, "income_tax": 1014045, "marketing_expense": 1110789, "net_income": 3721194, "net_profit": 2707149, "operational_expense": 4191707, "product_revenue": 2409707, "quarter": 3, "rd_expense": 1601278, "revenue": 11828748, "salaries_expense": 2634286, "service_revenue": 9419041 }, { "depreciation": 815407, "expenses": 8425404, "income_tax": 1130575, "marketing_expense": 1526680, "net_income": 3865097, "net_profit": 2734522, "operational_expense": 5534102, "product_revenue": 4056084, "quarter": 4, "rd_expense": 1165505, "revenue": 12290501, "salaries_expense": 2638475, "service_revenue": 8234417 } ], "market_conditions": { "gdp_growth": [ 0.04308146565962206, 0.04060300751459115, 0.03549885611862578, 0.045567496443725874 ], "inflation_rate": [ 0.00842194769360036, 0.010057194483973343, 0.007085460846745448, 0.014717017011102063 ], "interest_rate": [ 0.010533224638267391, 0.014415209663173926, 0.0168826991759176, 0.012729968206301349 ], "year": 1995 }, "random_event": { "description": "Ramos-Brown New Ad Campaign Launch in 1995", "impact": -0.06, "type": "New Ad Campaign Launch" }, "year": 1995 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Good", "founding_year": 1996, "industry": "Advertising", "location": "Williamsburgh", "name": "Jackson Inc", "num_employees": 932, "region": "North America", "revenue_size": "Large", "website": "www.jacksoninc.com" }

[ { "advertising_kpis": [ { "average_project_size": 197900, "billable_hours_per_employee": 149, "client_concentration": 0.21, "client_retention_rate": 0.65, "employee_utilization_rate": 0.76, "gross_billings": 24741591, "net_revenue": 20568605, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 22069 }, { "average_project_size": 122401, "billable_hours_per_employee": 144, "client_concentration": 0.16, "client_retention_rate": 0.81, "employee_utilization_rate": 0.74, "gross_billings": 25328130, "net_revenue": 21135137, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 22677 }, { "average_project_size": 97965, "billable_hours_per_employee": 106, "client_concentration": 0.12, "client_retention_rate": 0.64, "employee_utilization_rate": 0.78, "gross_billings": 23890552, "net_revenue": 21717275, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 23302 }, { "average_project_size": 156322, "billable_hours_per_employee": 80, "client_concentration": 0.11, "client_retention_rate": 0.74, "employee_utilization_rate": 0.66, "gross_billings": 28202376, "net_revenue": 22315446, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 23944 } ], "balance_sheet": [ { "assets": 30043532, "current_assets": 13836708, "current_liabilities": 7293167, "equity": 17709239, "fixed_assets": 16206824, "liabilities": 17871061, "long_term_liabilities": 10577894, "quarter": 1 }, { "assets": 30577422, "current_assets": 9922716, "current_liabilities": 9625400, "equity": 18087915, "fixed_assets": 20654706, "liabilities": 18100857, "long_term_liabilities": 8475457, "quarter": 2 }, { "assets": 31120800, "current_assets": 11141379, "current_liabilities": 10284482, "equity": 18991426, "fixed_assets": 19979421, "liabilities": 18333607, "long_term_liabilities": 8049125, "quarter": 3 }, { "assets": 31673834, "current_assets": 10948943, "current_liabilities": 9291313, "equity": 18988656, "fixed_assets": 20724891, "liabilities": 18569350, "long_term_liabilities": 9278037, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 15870, "financing_cash_flow": 145784, "investing_cash_flow": -265236, "net_cash_flow": 6292235, "operating_cash_flow": 6763675, "quarter": 1 }, { "change_in_working_capital": -91563, "financing_cash_flow": -137459, "investing_cash_flow": -192024, "net_cash_flow": 6454556, "operating_cash_flow": 6810609, "quarter": 2 }, { "change_in_working_capital": 61579, "financing_cash_flow": 18934, "investing_cash_flow": -439850, "net_cash_flow": 6976732, "operating_cash_flow": 7099463, "quarter": 3 }, { "change_in_working_capital": -35914, "financing_cash_flow": 176381, "investing_cash_flow": -236770, "net_cash_flow": 6439674, "operating_cash_flow": 7223466, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6846267276430748, "current_ratio": 1.8972152975518044, "debt_to_equity_ratio": 1.0091377161943549, "profit_margin": 0.2691853920088407, "quarter": 1, "return_on_assets": 0.18429151406033087, "return_on_equity": 0.3126485559317371 }, { "asset_turnover_ratio": 0.6912007493633702, "current_ratio": 1.0308886903401417, "debt_to_equity_ratio": 1.000715505352607, "profit_margin": 0.2654986338626525, "quarter": 2, "return_on_assets": 0.18351285468081646, "return_on_equity": 0.3102264688882052 }, { "asset_turnover_ratio": 0.6978379411840313, "current_ratio": 1.0833194126840808, "debt_to_equity_ratio": 0.965362316658054, "profit_margin": 0.2856819283266432, "quarter": 3, "return_on_assets": 0.19935968869694867, "return_on_equity": 0.32668600030350536 }, { "asset_turnover_ratio": 0.7045388316425476, "current_ratio": 1.1784064319004215, "debt_to_equity_ratio": 0.9779180790889045, "profit_margin": 0.2636815773254095, "quarter": 4, "return_on_assets": 0.18577391041450808, "return_on_equity": 0.3098782767985264 } ], "income_statement": [ { "depreciation": 1226907, "expenses": 13079264, "income_tax": 1952573, "marketing_expense": 2519425, "net_income": 7489341, "net_profit": 5536768, "operational_expense": 8494963, "product_revenue": 4984707, "quarter": 1, "rd_expense": 2274867, "revenue": 20568605, "salaries_expense": 6040947, "service_revenue": 15583898 }, { "depreciation": 1199259, "expenses": 13449865, "income_tax": 2073922, "marketing_expense": 1656628, "net_income": 7685272, "net_profit": 5611350, "operational_expense": 8916416, "product_revenue": 7218092, "quarter": 2, "rd_expense": 1498058, "revenue": 21135137, "salaries_expense": 6519557, "service_revenue": 13917045 }, { "depreciation": 895230, "expenses": 13830967, "income_tax": 1682075, "marketing_expense": 1441742, "net_income": 7886308, "net_profit": 6204233, "operational_expense": 8325913, "product_revenue": 5564172, "quarter": 3, "rd_expense": 2281744, "revenue": 21717275, "salaries_expense": 5664575, "service_revenue": 16153103 }, { "depreciation": 1339294, "expenses": 14222868, "income_tax": 2208406, "marketing_expense": 2399411, "net_income": 8092578, "net_profit": 5884172, "operational_expense": 9248366, "product_revenue": 8799701, "quarter": 4, "rd_expense": 1568099, "revenue": 22315446, "salaries_expense": 6295492, "service_revenue": 13515745 } ], "market_conditions": { "gdp_growth": [ 0.046760502853212704, 0.05483446062886922, 0.058504153366246835, 0.04284439116923977 ], "inflation_rate": [ 0.0035700202612768514, 0.0031438612413585065, 0.010296387467345933, 0.002581172108621739 ], "interest_rate": [ 0.014189139685330357, 0.01386405240187277, 0.007382216454973682, 0.013313981995385244 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 177081, "billable_hours_per_employee": 132, "client_concentration": 0.21, "client_retention_rate": 0.65, "employee_utilization_rate": 0.62, "gross_billings": 94630070, "net_revenue": 80164414, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 86013 }, { "average_project_size": 174282, "billable_hours_per_employee": 122, "client_concentration": 0.31, "client_retention_rate": 0.6, "employee_utilization_rate": 0.72, "gross_billings": 93234003, "net_revenue": 82005001, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 87988 }, { "average_project_size": 113664, "billable_hours_per_employee": 91, "client_concentration": 0.18, "client_retention_rate": 0.89, "employee_utilization_rate": 0.7, "gross_billings": 94599647, "net_revenue": 83887849, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 90008 }, { "average_project_size": 50560, "billable_hours_per_employee": 151, "client_concentration": 0.17, "client_retention_rate": 0.72, "employee_utilization_rate": 0.76, "gross_billings": 100392083, "net_revenue": 85813927, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 92075 } ], "balance_sheet": [ { "assets": 111700470, "current_assets": 53762302, "current_liabilities": 32157077, "equity": 70069363, "fixed_assets": 57938168, "liabilities": 66763832, "long_term_liabilities": 34606755, "quarter": 1 }, { "assets": 115313714, "current_assets": 49320257, "current_liabilities": 39218208, "equity": 73157891, "fixed_assets": 65993457, "liabilities": 67314223, "long_term_liabilities": 28096015, "quarter": 2 }, { "assets": 119043837, "current_assets": 43771081, "current_liabilities": 38507555, "equity": 77066556, "fixed_assets": 75272756, "liabilities": 67869151, "long_term_liabilities": 29361596, "quarter": 3 }, { "assets": 122894621, "current_assets": 42914109, "current_liabilities": 28573682, "equity": 79003909, "fixed_assets": 79980512, "liabilities": 68428654, "long_term_liabilities": 39854972, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 57933, "financing_cash_flow": 180239, "investing_cash_flow": -459658, "net_cash_flow": 27605976, "operating_cash_flow": 27855096, "quarter": 1 }, { "change_in_working_capital": -66322, "financing_cash_flow": -83124, "investing_cash_flow": -286589, "net_cash_flow": 28250357, "operating_cash_flow": 28479516, "quarter": 2 }, { "change_in_working_capital": 99386, "financing_cash_flow": -49343, "investing_cash_flow": -370602, "net_cash_flow": 28788432, "operating_cash_flow": 29092862, "quarter": 3 }, { "change_in_working_capital": -7791, "financing_cash_flow": 146471, "investing_cash_flow": -486312, "net_cash_flow": 27703933, "operating_cash_flow": 27922580, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7176730232200456, "current_ratio": 1.6718653253217013, "debt_to_equity_ratio": 0.9528248744033823, "profit_margin": 0.3135147348547948, "quarter": 1, "return_on_assets": 0.22500106758727156, "return_on_equity": 0.3586835090822789 }, { "asset_turnover_ratio": 0.7111469933229277, "current_ratio": 1.257585685710066, "debt_to_equity_ratio": 0.9201225196609345, "profit_margin": 0.3067910455851345, "quarter": 2, "return_on_assets": 0.21817352964626566, "return_on_equity": 0.34389181612684816 }, { "asset_turnover_ratio": 0.7046803187299818, "current_ratio": 1.1366881382108005, "debt_to_equity_ratio": 0.8806563381397243, "profit_margin": 0.3086486339636626, "quarter": 3, "return_on_assets": 0.21749861775708726, "return_on_equity": 0.3359676537251775 }, { "asset_turnover_ratio": 0.6982724410696542, "current_ratio": 1.501875362090192, "debt_to_equity_ratio": 0.8661426360561475, "profit_margin": 0.28594358582377893, "quarter": 4, "return_on_assets": 0.1996665256813803, "return_on_equity": 0.31059149237792777 } ], "income_statement": [ { "depreciation": 2722371, "expenses": 48630193, "income_tax": 6401496, "marketing_expense": 8201358, "net_income": 31534221, "net_profit": 25132725, "operational_expense": 25369000, "product_revenue": 28231801, "quarter": 1, "rd_expense": 7505601, "revenue": 80164414, "salaries_expense": 22225304, "service_revenue": 51932613 }, { "depreciation": 3321116, "expenses": 49976461, "income_tax": 6870140, "marketing_expense": 9752449, "net_income": 32028540, "net_profit": 25158400, "operational_expense": 26416701, "product_revenue": 21616506, "quarter": 2, "rd_expense": 9873510, "revenue": 82005001, "salaries_expense": 24245878, "service_revenue": 60388495 }, { "depreciation": 3200992, "expenses": 51360000, "income_tax": 6635979, "marketing_expense": 9643608, "net_income": 32527849, "net_profit": 25891870, "operational_expense": 31657714, "product_revenue": 17567968, "quarter": 3, "rd_expense": 8388178, "revenue": 83887849, "salaries_expense": 16141986, "service_revenue": 66319881 }, { "depreciation": 3384638, "expenses": 52781840, "income_tax": 8494145, "marketing_expense": 9409298, "net_income": 33032087, "net_profit": 24537942, "operational_expense": 33906805, "product_revenue": 24045800, "quarter": 4, "rd_expense": 5979562, "revenue": 85813927, "salaries_expense": 20618158, "service_revenue": 61768127 } ], "market_conditions": { "gdp_growth": [ 0.029391022285860158, 0.038306338069322265, 0.028779938465160224, 0.0265128911246755 ], "inflation_rate": [ 0.0036160881108782484, 0.00828407304420576, 0.006387410941104784, 0.009529183927983124 ], "interest_rate": [ 0.010052530411785667, 0.013899358404226785, 0.01468522545353659, 0.011584443585945034 ], "year": 1997 }, "random_event": { "description": "Jackson Inc Introduction of New Service in 1997", "impact": -0.06, "type": "Introduction of New Service" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 104491, "billable_hours_per_employee": 95, "client_concentration": 0.24, "client_retention_rate": 0.78, "employee_utilization_rate": 0.72, "gross_billings": 122505610, "net_revenue": 99448297, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 106704 }, { "average_project_size": 74686, "billable_hours_per_employee": 83, "client_concentration": 0.31, "client_retention_rate": 0.86, "employee_utilization_rate": 0.78, "gross_billings": 115347596, "net_revenue": 101540799, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 108949 }, { "average_project_size": 78456, "billable_hours_per_employee": 119, "client_concentration": 0.36, "client_retention_rate": 0.75, "employee_utilization_rate": 0.71, "gross_billings": 128733988, "net_revenue": 103677330, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 111242 }, { "average_project_size": 110729, "billable_hours_per_employee": 118, "client_concentration": 0.3, "client_retention_rate": 0.81, "employee_utilization_rate": 0.71, "gross_billings": 124903812, "net_revenue": 105858816, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 113582 } ], "balance_sheet": [ { "assets": 111520361, "current_assets": 53977554, "current_liabilities": 28843698, "equity": 79160790, "fixed_assets": 57542807, "liabilities": 48372817, "long_term_liabilities": 19529119, "quarter": 1 }, { "assets": 115305785, "current_assets": 38902773, "current_liabilities": 22187561, "equity": 83113773, "fixed_assets": 76403012, "liabilities": 48830238, "long_term_liabilities": 26642677, "quarter": 2 }, { "assets": 119219699, "current_assets": 38328873, "current_liabilities": 25177722, "equity": 85862162, "fixed_assets": 80890826, "liabilities": 49291984, "long_term_liabilities": 24114262, "quarter": 3 }, { "assets": 123266467, "current_assets": 56077917, "current_liabilities": 25774669, "equity": 90672451, "fixed_assets": 67188550, "liabilities": 49758097, "long_term_liabilities": 23983428, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -41186, "financing_cash_flow": 70687, "investing_cash_flow": -162684, "net_cash_flow": 20920531, "operating_cash_flow": 20969539, "quarter": 1 }, { "change_in_working_capital": 58296, "financing_cash_flow": -158383, "investing_cash_flow": -168993, "net_cash_flow": 24101154, "operating_cash_flow": 24234669, "quarter": 2 }, { "change_in_working_capital": -81720, "financing_cash_flow": 102096, "investing_cash_flow": -343128, "net_cash_flow": 20448934, "operating_cash_flow": 20570585, "quarter": 3 }, { "change_in_working_capital": -15415, "financing_cash_flow": -75389, "investing_cash_flow": -205638, "net_cash_flow": 25121400, "operating_cash_flow": 25427527, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8917501352062517, "current_ratio": 1.8713811939093246, "debt_to_equity_ratio": 0.6110704175640491, "profit_margin": 0.16102081667622725, "quarter": 1, "return_on_assets": 0.1435903350420467, "return_on_equity": 0.20228759718037176 }, { "asset_turnover_ratio": 0.8806218959439025, "current_ratio": 1.7533595963972786, "debt_to_equity_ratio": 0.5875107847648788, "profit_margin": 0.16385754459150947, "quarter": 2, "return_on_assets": 0.14429654158288763, "return_on_equity": 0.2001861472466182 }, { "asset_turnover_ratio": 0.8696325428568646, "current_ratio": 1.522332838530825, "debt_to_equity_ratio": 0.5740827257529341, "profit_margin": 0.1536926828651934, "quarter": 3, "return_on_assets": 0.1336561586185518, "return_on_equity": 0.1855817117672858 }, { "asset_turnover_ratio": 0.8587803201985176, "current_ratio": 2.1756988227472487, "debt_to_equity_ratio": 0.548767530283261, "profit_margin": 0.16214125236390325, "quarter": 4, "return_on_assets": 0.1392437166224615, "return_on_equity": 0.18929764013989211 } ], "income_statement": [ { "depreciation": 4956293, "expenses": 78149995, "income_tax": 5285056, "marketing_expense": 11491379, "net_income": 21298302, "net_profit": 16013246, "operational_expense": 42496903, "product_revenue": 20869485, "quarter": 1, "rd_expense": 11944419, "revenue": 99448297, "salaries_expense": 23508063, "service_revenue": 78578812 }, { "depreciation": 7596443, "expenses": 79818160, "income_tax": 5084413, "marketing_expense": 15701105, "net_income": 21722639, "net_profit": 16638226, "operational_expense": 45047569, "product_revenue": 21790061, "quarter": 2, "rd_expense": 10069571, "revenue": 101540799, "salaries_expense": 27112883, "service_revenue": 79750738 }, { "depreciation": 4636138, "expenses": 81521934, "income_tax": 6220949, "marketing_expense": 9882280, "net_income": 22155396, "net_profit": 15934447, "operational_expense": 46436494, "product_revenue": 28092457, "quarter": 3, "rd_expense": 8402526, "revenue": 103677330, "salaries_expense": 34049779, "service_revenue": 75584873 }, { "depreciation": 8263446, "expenses": 83262076, "income_tax": 5432659, "marketing_expense": 12471993, "net_income": 22596740, "net_profit": 17164081, "operational_expense": 47110164, "product_revenue": 34358817, "quarter": 4, "rd_expense": 14721600, "revenue": 105858816, "salaries_expense": 35189804, "service_revenue": 71499999 } ], "market_conditions": { "gdp_growth": [ 0.03086468240551441, 0.03383631831394065, 0.0444230979639724, 0.03214144610131741 ], "inflation_rate": [ 0.01000901225530849, 0.00003375906851148334, 0.007596157027356092, 0.003993738344140749 ], "interest_rate": [ 0.02138275549718878, 0.01406013450752917, 0.012215277855978287, 0.014380632202288359 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 59401, "billable_hours_per_employee": 128, "client_concentration": 0.34, "client_retention_rate": 0.76, "employee_utilization_rate": 0.67, "gross_billings": 67933668, "net_revenue": 58154624, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 62398 }, { "average_project_size": 183859, "billable_hours_per_employee": 102, "client_concentration": 0.12, "client_retention_rate": 0.69, "employee_utilization_rate": 0.61, "gross_billings": 70355539, "net_revenue": 60800340, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 65236 }, { "average_project_size": 67558, "billable_hours_per_employee": 91, "client_concentration": 0.35, "client_retention_rate": 0.78, "employee_utilization_rate": 0.7, "gross_billings": 71947224, "net_revenue": 63566421, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 68204 }, { "average_project_size": 169553, "billable_hours_per_employee": 105, "client_concentration": 0.17, "client_retention_rate": 0.87, "employee_utilization_rate": 0.79, "gross_billings": 79011965, "net_revenue": 66458345, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 71307 } ], "balance_sheet": [ { "assets": 70426770, "current_assets": 23678208, "current_liabilities": 23712973, "equity": 46287100, "fixed_assets": 46748562, "liabilities": 40563858, "long_term_liabilities": 16850885, "quarter": 1 }, { "assets": 71791880, "current_assets": 32561814, "current_liabilities": 17936333, "equity": 46687996, "fixed_assets": 39230066, "liabilities": 41387440, "long_term_liabilities": 23451107, "quarter": 2 }, { "assets": 73183449, "current_assets": 27058343, "current_liabilities": 24475549, "equity": 49090575, "fixed_assets": 46125106, "liabilities": 42227744, "long_term_liabilities": 17752195, "quarter": 3 }, { "assets": 74601993, "current_assets": 23928449, "current_liabilities": 21490533, "equity": 51644349, "fixed_assets": 50673544, "liabilities": 43085108, "long_term_liabilities": 21594575, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 19863, "financing_cash_flow": -149289, "investing_cash_flow": -466863, "net_cash_flow": 19542617, "operating_cash_flow": 19846553, "quarter": 1 }, { "change_in_working_capital": -13804, "financing_cash_flow": -44578, "investing_cash_flow": -126929, "net_cash_flow": 19566191, "operating_cash_flow": 19764826, "quarter": 2 }, { "change_in_working_capital": 61658, "financing_cash_flow": 169985, "investing_cash_flow": -490507, "net_cash_flow": 20167353, "operating_cash_flow": 20769704, "quarter": 3 }, { "change_in_working_capital": 9923, "financing_cash_flow": 163552, "investing_cash_flow": -496022, "net_cash_flow": 22518131, "operating_cash_flow": 22687194, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8257460053897119, "current_ratio": 0.9985339248688893, "debt_to_equity_ratio": 0.8763534116416885, "profit_margin": 0.28242273563663656, "quarter": 1, "return_on_assets": 0.23320944578318728, "return_on_equity": 0.3548329448161583 }, { "asset_turnover_ratio": 0.846897169986355, "current_ratio": 1.8154108757904974, "debt_to_equity_ratio": 0.8864685475041593, "profit_margin": 0.26782014705838814, "quarter": 2, "return_on_assets": 0.22681612460907835, "return_on_equity": 0.3487739332397133 }, { "asset_turnover_ratio": 0.8685901234307773, "current_ratio": 1.1055254776920427, "debt_to_equity_ratio": 0.860200639328425, "profit_margin": 0.28529009050234244, "quarter": 3, "return_on_assets": 0.24780015492300725, "return_on_equity": 0.3694165326032543 }, { "asset_turnover_ratio": 0.890838734026851, "current_ratio": 1.1134413930077955, "debt_to_equity_ratio": 0.8342656812268076, "profit_margin": 0.3028583393101348, "quarter": 4, "return_on_assets": 0.26979793958051496, "return_on_equity": 0.3897321660497647 } ], "income_statement": [ { "depreciation": 3422365, "expenses": 35935351, "income_tax": 5795085, "marketing_expense": 3750568, "net_income": 22219273, "net_profit": 16424188, "operational_expense": 20105258, "product_revenue": 18689297, "quarter": 1, "rd_expense": 4570537, "revenue": 58154624, "salaries_expense": 16593516, "service_revenue": 39465327 }, { "depreciation": 3481270, "expenses": 37615603, "income_tax": 6901181, "marketing_expense": 6074815, "net_income": 23184737, "net_profit": 16283556, "operational_expense": 19315498, "product_revenue": 22773937, "quarter": 2, "rd_expense": 6351472, "revenue": 60800340, "salaries_expense": 13057476, "service_revenue": 38026403 }, { "depreciation": 2634834, "expenses": 39374420, "income_tax": 6057131, "marketing_expense": 4155639, "net_income": 24192001, "net_profit": 18134870, "operational_expense": 23655987, "product_revenue": 24632904, "quarter": 3, "rd_expense": 6422396, "revenue": 63566421, "salaries_expense": 13748387, "service_revenue": 38933517 }, { "depreciation": 2559730, "expenses": 41215475, "income_tax": 5115406, "marketing_expense": 5835659, "net_income": 25242870, "net_profit": 20127464, "operational_expense": 23183511, "product_revenue": 22363613, "quarter": 4, "rd_expense": 7756508, "revenue": 66458345, "salaries_expense": 12852059, "service_revenue": 44094732 } ], "market_conditions": { "gdp_growth": [ 0.043449221342850446, 0.03723596628027821, 0.038569425590074265, 0.04235489237227876 ], "inflation_rate": [ 0.006509027513424822, 0.007001318908872718, 0.011452596170963707, 0.006673271426499302 ], "interest_rate": [ 0.012395002585909025, 0.013574310100709818, 0.01876315731504017, 0.014492965013143858 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 86173, "billable_hours_per_employee": 113, "client_concentration": 0.28, "client_retention_rate": 0.6, "employee_utilization_rate": 0.79, "gross_billings": 28497926, "net_revenue": 23569891, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 25290 }, { "average_project_size": 151942, "billable_hours_per_employee": 118, "client_concentration": 0.28, "client_retention_rate": 0.68, "employee_utilization_rate": 0.79, "gross_billings": 30293768, "net_revenue": 24226710, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 25994 }, { "average_project_size": 169946, "billable_hours_per_employee": 160, "client_concentration": 0.24, "client_retention_rate": 0.67, "employee_utilization_rate": 0.7, "gross_billings": 30483266, "net_revenue": 24901832, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 26719 }, { "average_project_size": 67354, "billable_hours_per_employee": 91, "client_concentration": 0.25, "client_retention_rate": 0.81, "employee_utilization_rate": 0.67, "gross_billings": 33005351, "net_revenue": 25595769, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 27463 } ], "balance_sheet": [ { "assets": 23817571, "current_assets": 7276789, "current_liabilities": 6695387, "equity": 17841586, "fixed_assets": 16540782, "liabilities": 12357999, "long_term_liabilities": 5662612, "quarter": 1 }, { "assets": 24489315, "current_assets": 10244638, "current_liabilities": 5235793, "equity": 19358931, "fixed_assets": 14244677, "liabilities": 12533484, "long_term_liabilities": 7297691, "quarter": 2 }, { "assets": 25180006, "current_assets": 10391035, "current_liabilities": 5976966, "equity": 19929363, "fixed_assets": 14788971, "liabilities": 12711461, "long_term_liabilities": 6734495, "quarter": 3 }, { "assets": 25890176, "current_assets": 9791086, "current_liabilities": 7056729, "equity": 20937766, "fixed_assets": 16099090, "liabilities": 12891965, "long_term_liabilities": 5835236, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -31604, "financing_cash_flow": -159053, "investing_cash_flow": -237877, "net_cash_flow": 7204476, "operating_cash_flow": 7600571, "quarter": 1 }, { "change_in_working_capital": -79913, "financing_cash_flow": 164452, "investing_cash_flow": -101317, "net_cash_flow": 8458020, "operating_cash_flow": 8861527, "quarter": 2 }, { "change_in_working_capital": -18039, "financing_cash_flow": 64118, "investing_cash_flow": -307394, "net_cash_flow": 8026600, "operating_cash_flow": 8635913, "quarter": 3 }, { "change_in_working_capital": -41898, "financing_cash_flow": 121132, "investing_cash_flow": -436121, "net_cash_flow": 8763997, "operating_cash_flow": 9200337, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9896009546901319, "current_ratio": 1.0868362052858185, "debt_to_equity_ratio": 0.6926513707918119, "profit_margin": 0.2707697714851545, "quarter": 1, "return_on_assets": 0.26795402436293775, "return_on_equity": 0.3577044103590342 }, { "asset_turnover_ratio": 0.9892767519222159, "current_ratio": 1.9566545125065105, "debt_to_equity_ratio": 0.6474264513882507, "profit_margin": 0.3055759531525329, "quarter": 2, "return_on_assets": 0.3022991864002729, "return_on_equity": 0.3824126445824927 }, { "asset_turnover_ratio": 0.9889525840462469, "current_ratio": 1.7385133192994573, "debt_to_equity_ratio": 0.6378257548924168, "profit_margin": 0.2996092014434922, "quarter": 3, "return_on_assets": 0.2962992939715741, "return_on_equity": 0.3743630942945843 }, { "asset_turnover_ratio": 0.988628621141857, "current_ratio": 1.3874822173276031, "debt_to_equity_ratio": 0.6157278192907496, "profit_margin": 0.3101901333771218, "quarter": 4, "return_on_assets": 0.3066628438524327, "return_on_equity": 0.37919780935559216 } ], "income_statement": [ { "depreciation": 1218557, "expenses": 14532193, "income_tax": 2655684, "marketing_expense": 1454443, "net_income": 9037698, "net_profit": 6382014, "operational_expense": 7454632, "product_revenue": 6469108, "quarter": 1, "rd_expense": 2085488, "revenue": 23569891, "salaries_expense": 4400359, "service_revenue": 17100783 }, { "depreciation": 1458427, "expenses": 14869085, "income_tax": 1954525, "marketing_expense": 1692795, "net_income": 9357625, "net_profit": 7403100, "operational_expense": 9182594, "product_revenue": 6734254, "quarter": 2, "rd_expense": 2676264, "revenue": 24226710, "salaries_expense": 7165455, "service_revenue": 17492456 }, { "depreciation": 1175095, "expenses": 15213788, "income_tax": 2227226, "marketing_expense": 2574049, "net_income": 9688044, "net_profit": 7460818, "operational_expense": 8770718, "product_revenue": 5119871, "quarter": 3, "rd_expense": 2819454, "revenue": 24901832, "salaries_expense": 6939226, "service_revenue": 19781961 }, { "depreciation": 1260782, "expenses": 15566481, "income_tax": 2089733, "marketing_expense": 2272238, "net_income": 10029288, "net_profit": 7939555, "operational_expense": 10601886, "product_revenue": 5967738, "quarter": 4, "rd_expense": 2122302, "revenue": 25595769, "salaries_expense": 7141902, "service_revenue": 19628031 } ], "market_conditions": { "gdp_growth": [ 0.03305623504988974, 0.03848456921204692, 0.034688639373391145, 0.037002312609417026 ], "inflation_rate": [ 0.010418584432072574, 0.002932766490810444, 0.009354781453146945, 0.01261841333987326 ], "interest_rate": [ 0.014496270729375847, 0.005852292171012919, 0.009817556463199891, 0.015019840012176273 ], "year": 2000 }, "random_event": { "description": "Jackson Inc Industry Recognition in 2000", "impact": -0.06, "type": "Industry Recognition" }, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 156055, "billable_hours_per_employee": 83, "client_concentration": 0.2, "client_retention_rate": 0.62, "employee_utilization_rate": 0.66, "gross_billings": 30984370, "net_revenue": 27469322, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 29474 }, { "average_project_size": 97723, "billable_hours_per_employee": 113, "client_concentration": 0.17, "client_retention_rate": 0.6, "employee_utilization_rate": 0.7, "gross_billings": 33160209, "net_revenue": 28212476, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 30271 }, { "average_project_size": 89118, "billable_hours_per_employee": 123, "client_concentration": 0.22, "client_retention_rate": 0.79, "employee_utilization_rate": 0.66, "gross_billings": 32625630, "net_revenue": 28975736, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 31090 }, { "average_project_size": 183588, "billable_hours_per_employee": 101, "client_concentration": 0.3, "client_retention_rate": 0.81, "employee_utilization_rate": 0.74, "gross_billings": 34358082, "net_revenue": 29759645, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 31931 } ], "balance_sheet": [ { "assets": 29813083, "current_assets": 10305854, "current_liabilities": 6036326, "equity": 22085892, "fixed_assets": 19507229, "liabilities": 12490359, "long_term_liabilities": 6454033, "quarter": 1 }, { "assets": 30437317, "current_assets": 14314617, "current_liabilities": 5820699, "equity": 22134948, "fixed_assets": 16122700, "liabilities": 12719950, "long_term_liabilities": 6899251, "quarter": 2 }, { "assets": 31074622, "current_assets": 10605574, "current_liabilities": 7320212, "equity": 22615873, "fixed_assets": 20469048, "liabilities": 12953761, "long_term_liabilities": 5633549, "quarter": 3 }, { "assets": 31725271, "current_assets": 12122197, "current_liabilities": 7729821, "equity": 23099862, "fixed_assets": 19603074, "liabilities": 13191870, "long_term_liabilities": 5462049, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 57104, "financing_cash_flow": -169343, "investing_cash_flow": -420904, "net_cash_flow": 5662856, "operating_cash_flow": 6087666, "quarter": 1 }, { "change_in_working_capital": -72273, "financing_cash_flow": 107858, "investing_cash_flow": -132340, "net_cash_flow": 5982400, "operating_cash_flow": 6312450, "quarter": 2 }, { "change_in_working_capital": -67626, "financing_cash_flow": 178496, "investing_cash_flow": -428134, "net_cash_flow": 5785344, "operating_cash_flow": 5795403, "quarter": 3 }, { "change_in_working_capital": -68831, "financing_cash_flow": 184680, "investing_cash_flow": -198313, "net_cash_flow": 5951449, "operating_cash_flow": 6241204, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9213848161895903, "current_ratio": 1.7073057353098557, "debt_to_equity_ratio": 0.5655356369577466, "profit_margin": 0.1733995473204617, "quarter": 1, "return_on_assets": 0.15976771003522178, "return_on_equity": 0.215665638499002 }, { "asset_turnover_ratio": 0.92690416832732, "current_ratio": 2.4592608207364783, "debt_to_equity_ratio": 0.5746546140519508, "profit_margin": 0.1565825346204991, "quarter": 2, "return_on_assets": 0.14513700402699753, "return_on_equity": 0.19957494365923065 }, { "asset_turnover_ratio": 0.9324565878870545, "current_ratio": 1.4488069471212035, "debt_to_equity_ratio": 0.5727729811712331, "profit_margin": 0.15513020963470953, "quarter": 3, "return_on_assets": 0.14465218595418475, "return_on_equity": 0.19875474185763248 }, { "asset_turnover_ratio": 0.9380422629013949, "current_ratio": 1.56823773797608, "debt_to_equity_ratio": 0.5710800350235858, "profit_margin": 0.15344474035224548, "quarter": 4, "return_on_assets": 0.14393765147033732, "return_on_equity": 0.1976834753385107 } ], "income_statement": [ { "depreciation": 1324498, "expenses": 21359878, "income_tax": 1346276, "marketing_expense": 2498059, "net_income": 6109444, "net_profit": 4763168, "operational_expense": 13176584, "product_revenue": 9635096, "quarter": 1, "rd_expense": 2485535, "revenue": 27469322, "salaries_expense": 10105594, "service_revenue": 17834226 }, { "depreciation": 1894869, "expenses": 22043222, "income_tax": 1751673, "marketing_expense": 3088490, "net_income": 6169254, "net_profit": 4417581, "operational_expense": 11596990, "product_revenue": 10231584, "quarter": 2, "rd_expense": 2379455, "revenue": 28212476, "salaries_expense": 7138794, "service_revenue": 17980892 }, { "depreciation": 1300391, "expenses": 22748428, "income_tax": 1732296, "marketing_expense": 4017076, "net_income": 6227308, "net_profit": 4495012, "operational_expense": 15807225, "product_revenue": 7676261, "quarter": 3, "rd_expense": 4274197, "revenue": 28975736, "salaries_expense": 10621349, "service_revenue": 21299475 }, { "depreciation": 1674743, "expenses": 23476195, "income_tax": 1716989, "marketing_expense": 3650070, "net_income": 6283450, "net_profit": 4566461, "operational_expense": 13951653, "product_revenue": 11889346, "quarter": 4, "rd_expense": 3928948, "revenue": 29759645, "salaries_expense": 10714060, "service_revenue": 17870299 } ], "market_conditions": { "gdp_growth": [ 0.05137020595690728, 0.051181408414355235, 0.052877526683087595, 0.04909667686483134 ], "inflation_rate": [ 0.006449249678234294, 0.0018786432957816276, 0.0009273621580209047, 0.0016046185513964627 ], "interest_rate": [ 0.006524412804839783, 0.014142000716513586, 0.010853687918580384, 0.010131009269077694 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 79268, "billable_hours_per_employee": 136, "client_concentration": 0.39, "client_retention_rate": 0.68, "employee_utilization_rate": 0.68, "gross_billings": 26920959, "net_revenue": 22957178, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 24632 }, { "average_project_size": 185311, "billable_hours_per_employee": 138, "client_concentration": 0.28, "client_retention_rate": 0.88, "employee_utilization_rate": 0.76, "gross_billings": 29706220, "net_revenue": 23685560, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 25414 }, { "average_project_size": 187974, "billable_hours_per_employee": 118, "client_concentration": 0.37, "client_retention_rate": 0.89, "employee_utilization_rate": 0.69, "gross_billings": 28505042, "net_revenue": 24437053, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 26220 }, { "average_project_size": 131665, "billable_hours_per_employee": 118, "client_concentration": 0.33, "client_retention_rate": 0.74, "employee_utilization_rate": 0.73, "gross_billings": 32597150, "net_revenue": 25212389, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 27052 } ], "balance_sheet": [ { "assets": 32261621, "current_assets": 10841015, "current_liabilities": 6402136, "equity": 22915722, "fixed_assets": 21420606, "liabilities": 14590950, "long_term_liabilities": 8188814, "quarter": 1 }, { "assets": 32804603, "current_assets": 11126936, "current_liabilities": 7974724, "equity": 23694253, "fixed_assets": 21677667, "liabilities": 14943334, "long_term_liabilities": 6968610, "quarter": 2 }, { "assets": 33356723, "current_assets": 16348001, "current_liabilities": 6340188, "equity": 23811194, "fixed_assets": 17008722, "liabilities": 15304229, "long_term_liabilities": 8964041, "quarter": 3 }, { "assets": 33918136, "current_assets": 14738897, "current_liabilities": 7052230, "equity": 24412906, "fixed_assets": 19179239, "liabilities": 15673839, "long_term_liabilities": 8621609, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 75041, "financing_cash_flow": 88945, "investing_cash_flow": -485611, "net_cash_flow": 5629656, "operating_cash_flow": 6063317, "quarter": 1 }, { "change_in_working_capital": 16401, "financing_cash_flow": -184025, "investing_cash_flow": -370254, "net_cash_flow": 6676085, "operating_cash_flow": 6910270, "quarter": 2 }, { "change_in_working_capital": -88011, "financing_cash_flow": -185529, "investing_cash_flow": -405944, "net_cash_flow": 6917897, "operating_cash_flow": 6818765, "quarter": 3 }, { "change_in_working_capital": -35178, "financing_cash_flow": 7343, "investing_cash_flow": -321169, "net_cash_flow": 6993739, "operating_cash_flow": 7387689, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7115940640428452, "current_ratio": 1.6933434403767742, "debt_to_equity_ratio": 0.6367222468486919, "profit_margin": 0.22847106904864353, "quarter": 1, "return_on_assets": 0.16257865654053774, "return_on_equity": 0.22888438775788955 }, { "asset_turnover_ratio": 0.7220194068497033, "current_ratio": 1.3952753725395386, "debt_to_equity_ratio": 0.6306733535764981, "profit_margin": 0.24626751489092932, "quarter": 2, "return_on_assets": 0.17780992502789927, "return_on_equity": 0.24617716371982692 }, { "asset_turnover_ratio": 0.7325975336366225, "current_ratio": 2.578472594188059, "debt_to_equity_ratio": 0.6427325315983734, "profit_margin": 0.23565443836456057, "quarter": 3, "return_on_assets": 0.17263986033640055, "return_on_equity": 0.24184843481599452 }, { "asset_turnover_ratio": 0.7433306181684041, "current_ratio": 2.0899626075723567, "debt_to_equity_ratio": 0.6420308585958591, "profit_margin": 0.24466578712552786, "quarter": 4, "return_on_assets": 0.18186757078867777, "return_on_equity": 0.2526781940666957 } ], "income_statement": [ { "depreciation": 818266, "expenses": 15487837, "income_tax": 2224290, "marketing_expense": 2214853, "net_income": 7469341, "net_profit": 5245051, "operational_expense": 9008208, "product_revenue": 4881535, "quarter": 1, "rd_expense": 2787913, "revenue": 22957178, "salaries_expense": 5686515, "service_revenue": 18075643 }, { "depreciation": 1077286, "expenses": 16042296, "income_tax": 1810280, "marketing_expense": 3155851, "net_income": 7643264, "net_profit": 5832984, "operational_expense": 9662839, "product_revenue": 4835351, "quarter": 2, "rd_expense": 2259401, "revenue": 23685560, "salaries_expense": 4953715, "service_revenue": 18850209 }, { "depreciation": 1060065, "expenses": 16616604, "income_tax": 2061749, "marketing_expense": 2444468, "net_income": 7820449, "net_profit": 5758700, "operational_expense": 11620622, "product_revenue": 9557997, "quarter": 3, "rd_expense": 2233297, "revenue": 24437053, "salaries_expense": 7760536, "service_revenue": 14879056 }, { "depreciation": 1219080, "expenses": 17211473, "income_tax": 1832307, "marketing_expense": 2448903, "net_income": 8000916, "net_profit": 6168609, "operational_expense": 9131860, "product_revenue": 6841783, "quarter": 4, "rd_expense": 1800138, "revenue": 25212389, "salaries_expense": 6711274, "service_revenue": 18370606 } ], "market_conditions": { "gdp_growth": [ 0.03550360974463369, 0.043718841927757206, 0.052064384154957, 0.04206761217496392 ], "inflation_rate": [ 0.0027179750793313744, 0.004644579523303587, 0.005018681720356426, 0.008164725402494959 ], "interest_rate": [ 0.013177084975573336, 0.01475114138122382, 0.015635433661935202, 0.017440451497857036 ], "year": 2002 }, "random_event": { "description": "Jackson Inc Data Privacy Regulation Impact in 2002", "impact": -0.09, "type": "Data Privacy Regulation Impact" }, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 158440, "billable_hours_per_employee": 139, "client_concentration": 0.15, "client_retention_rate": 0.64, "employee_utilization_rate": 0.68, "gross_billings": 27933034, "net_revenue": 24779058, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 26587 }, { "average_project_size": 150977, "billable_hours_per_employee": 155, "client_concentration": 0.4, "client_retention_rate": 0.65, "employee_utilization_rate": 0.64, "gross_billings": 31720176, "net_revenue": 25660024, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 27532 }, { "average_project_size": 197053, "billable_hours_per_employee": 138, "client_concentration": 0.32, "client_retention_rate": 0.72, "employee_utilization_rate": 0.7, "gross_billings": 33598006, "net_revenue": 26572311, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 28511 }, { "average_project_size": 159986, "billable_hours_per_employee": 101, "client_concentration": 0.22, "client_retention_rate": 0.75, "employee_utilization_rate": 0.67, "gross_billings": 35736643, "net_revenue": 27517033, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 29525 } ], "balance_sheet": [ { "assets": 28580332, "current_assets": 12365056, "current_liabilities": 7536360, "equity": 19970838, "fixed_assets": 16215276, "liabilities": 15298206, "long_term_liabilities": 7761846, "quarter": 1 }, { "assets": 29074639, "current_assets": 9155939, "current_liabilities": 8346474, "equity": 20880598, "fixed_assets": 19918700, "liabilities": 15414881, "long_term_liabilities": 7068407, "quarter": 2 }, { "assets": 29577496, "current_assets": 10887385, "current_liabilities": 9098747, "equity": 21861835, "fixed_assets": 18690111, "liabilities": 15532446, "long_term_liabilities": 6433699, "quarter": 3 }, { "assets": 30089049, "current_assets": 14985774, "current_liabilities": 6420327, "equity": 22083985, "fixed_assets": 15103275, "liabilities": 15650907, "long_term_liabilities": 9230580, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -73929, "financing_cash_flow": -112546, "investing_cash_flow": -193342, "net_cash_flow": 7604849, "operating_cash_flow": 7964244, "quarter": 1 }, { "change_in_working_capital": -67469, "financing_cash_flow": 13382, "investing_cash_flow": -308728, "net_cash_flow": 8415067, "operating_cash_flow": 8691739, "quarter": 2 }, { "change_in_working_capital": -84788, "financing_cash_flow": -106082, "investing_cash_flow": -453322, "net_cash_flow": 8402992, "operating_cash_flow": 8706864, "quarter": 3 }, { "change_in_working_capital": -92190, "financing_cash_flow": 51236, "investing_cash_flow": -138581, "net_cash_flow": 8962382, "operating_cash_flow": 9144637, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8669968564395963, "current_ratio": 1.640719923145922, "debt_to_equity_ratio": 0.7660272443249502, "profit_margin": 0.2699340709400656, "quarter": 1, "return_on_assets": 0.23403199095097985, "return_on_equity": 0.3349239526153084 }, { "asset_turnover_ratio": 0.8825569252983674, "current_ratio": 1.0969828696525024, "debt_to_equity_ratio": 0.7382394412267311, "profit_margin": 0.28140425745509823, "quarter": 2, "return_on_assets": 0.2483552762254417, "return_on_equity": 0.34581576638753353 }, { "asset_turnover_ratio": 0.8983962334066413, "current_ratio": 1.1965806940230341, "debt_to_equity_ratio": 0.7104822628109672, "profit_margin": 0.2941703113440152, "quarter": 3, "return_on_assets": 0.2642814996915222, "return_on_equity": 0.35755392902745814 }, { "asset_turnover_ratio": 0.91451986402096, "current_ratio": 2.334113823174427, "debt_to_equity_ratio": 0.7086994036628806, "profit_margin": 0.27785855400907505, "quarter": 4, "return_on_assets": 0.25410716702943986, "return_on_equity": 0.3462166361732269 } ], "income_statement": [ { "depreciation": 1275532, "expenses": 15248308, "income_tax": 2842038, "marketing_expense": 2324299, "net_income": 9530750, "net_profit": 6688712, "operational_expense": 10267227, "product_revenue": 5234422, "quarter": 1, "rd_expense": 2834107, "revenue": 24779058, "salaries_expense": 7247628, "service_revenue": 19544636 }, { "depreciation": 1470899, "expenses": 15685842, "income_tax": 2753342, "marketing_expense": 1661566, "net_income": 9974182, "net_profit": 7220840, "operational_expense": 9525099, "product_revenue": 7677035, "quarter": 2, "rd_expense": 2270444, "revenue": 25660024, "salaries_expense": 5025663, "service_revenue": 17982989 }, { "depreciation": 890079, "expenses": 16135930, "income_tax": 2619596, "marketing_expense": 2969036, "net_income": 10436381, "net_profit": 7816785, "operational_expense": 8210357, "product_revenue": 5919095, "quarter": 3, "rd_expense": 1926126, "revenue": 26572311, "salaries_expense": 5936934, "service_revenue": 20653216 }, { "depreciation": 1498794, "expenses": 16598933, "income_tax": 3272257, "marketing_expense": 2350721, "net_income": 10918100, "net_profit": 7645843, "operational_expense": 11139795, "product_revenue": 8569609, "quarter": 4, "rd_expense": 2389071, "revenue": 27517033, "salaries_expense": 7834947, "service_revenue": 18947424 } ], "market_conditions": { "gdp_growth": [ 0.05141832193599397, 0.04892969712290577, 0.05626440151115364, 0.04522239548440107 ], "inflation_rate": [ 0.00721620313026982, 0.009225052306461423, 0.010517612022206593, 0.011967773638972383 ], "interest_rate": [ 0.012988961249449402, 0.020635560713683436, 0.020904457969501623, 0.014025206365519837 ], "year": 2003 }, "random_event": null, "year": 2003 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Average", "founding_year": 2000, "industry": "Advertising", "location": "Carlymouth", "name": "Garza Group", "num_employees": 877, "region": "North America", "revenue_size": "Small", "website": "www.garzagroup.com" }

[ { "advertising_kpis": [ { "average_project_size": 196753, "billable_hours_per_employee": 117, "client_concentration": 0.38, "client_retention_rate": 0.66, "employee_utilization_rate": 0.69, "gross_billings": 2354781, "net_revenue": 2087511, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 2380 }, { "average_project_size": 185653, "billable_hours_per_employee": 101, "client_concentration": 0.35, "client_retention_rate": 0.65, "employee_utilization_rate": 0.73, "gross_billings": 2742004, "net_revenue": 2121158, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 2419 }, { "average_project_size": 182845, "billable_hours_per_employee": 148, "client_concentration": 0.27, "client_retention_rate": 0.6, "employee_utilization_rate": 0.76, "gross_billings": 2676660, "net_revenue": 2155349, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 2458 }, { "average_project_size": 96517, "billable_hours_per_employee": 151, "client_concentration": 0.31, "client_retention_rate": 0.84, "employee_utilization_rate": 0.72, "gross_billings": 2810490, "net_revenue": 2190090, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 2497 } ], "balance_sheet": [ { "assets": 2225374, "current_assets": 737554, "current_liabilities": 599548, "equity": 1478101, "fixed_assets": 1487820, "liabilities": 1276227, "long_term_liabilities": 676679, "quarter": 1 }, { "assets": 2265804, "current_assets": 767504, "current_liabilities": 709986, "equity": 1514518, "fixed_assets": 1498300, "liabilities": 1291453, "long_term_liabilities": 581467, "quarter": 2 }, { "assets": 2306970, "current_assets": 845044, "current_liabilities": 756077, "equity": 1508019, "fixed_assets": 1461926, "liabilities": 1306862, "long_term_liabilities": 550785, "quarter": 3 }, { "assets": 2348883, "current_assets": 830845, "current_liabilities": 547587, "equity": 1571115, "fixed_assets": 1518038, "liabilities": 1322454, "long_term_liabilities": 774867, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -218, "financing_cash_flow": -23205, "investing_cash_flow": -307957, "net_cash_flow": 494480, "operating_cash_flow": 611925, "quarter": 1 }, { "change_in_working_capital": -652, "financing_cash_flow": 120776, "investing_cash_flow": -194416, "net_cash_flow": 420398, "operating_cash_flow": 668240, "quarter": 2 }, { "change_in_working_capital": -666, "financing_cash_flow": -72441, "investing_cash_flow": -262391, "net_cash_flow": 497970, "operating_cash_flow": 644223, "quarter": 3 }, { "change_in_working_capital": 51611, "financing_cash_flow": -71009, "investing_cash_flow": -219041, "net_cash_flow": 351546, "operating_cash_flow": 688839, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9380495143737637, "current_ratio": 1.2301834048316398, "debt_to_equity_ratio": 0.8634234061136553, "profit_margin": 0.2533898024968491, "quarter": 1, "return_on_assets": 0.23769218117943322, "return_on_equity": 0.3578605250926696 }, { "asset_turnover_ratio": 0.9361612919740631, "current_ratio": 1.0810128650424093, "debt_to_equity_ratio": 0.8527155174121404, "profit_margin": 0.25465665452549974, "quarter": 2, "return_on_assets": 0.2383997027103845, "return_on_equity": 0.35665934640591923 }, { "asset_turnover_ratio": 0.9342769953662163, "current_ratio": 1.1176692321020214, "debt_to_equity_ratio": 0.8666084445885629, "profit_margin": 0.2356513956672446, "quarter": 3, "return_on_assets": 0.2201636778978487, "return_on_equity": 0.33680676437100593 }, { "asset_turnover_ratio": 0.932396377341911, "current_ratio": 1.5172840114904116, "debt_to_equity_ratio": 0.8417295996792087, "profit_margin": 0.24870484774598303, "quarter": 4, "return_on_assets": 0.23189149906572615, "return_on_equity": 0.3466875435598285 } ], "income_statement": [ { "depreciation": 82971, "expenses": 1410626, "income_tax": 147931, "marketing_expense": 199151, "net_income": 676885, "net_profit": 528954, "operational_expense": 905122, "product_revenue": 458392, "quarter": 1, "rd_expense": 147068, "revenue": 2087511, "salaries_expense": 614530, "service_revenue": 1629119 }, { "depreciation": 128073, "expenses": 1430522, "income_tax": 150469, "marketing_expense": 232778, "net_income": 690636, "net_profit": 540167, "operational_expense": 928550, "product_revenue": 662181, "quarter": 2, "rd_expense": 183636, "revenue": 2121158, "salaries_expense": 613141, "service_revenue": 1458977 }, { "depreciation": 136312, "expenses": 1450700, "income_tax": 196738, "marketing_expense": 169860, "net_income": 704649, "net_profit": 507911, "operational_expense": 750415, "product_revenue": 830601, "quarter": 3, "rd_expense": 263105, "revenue": 2155349, "salaries_expense": 602430, "service_revenue": 1324748 }, { "depreciation": 144153, "expenses": 1471162, "income_tax": 174242, "marketing_expense": 254634, "net_income": 718928, "net_profit": 544686, "operational_expense": 978676, "product_revenue": 674029, "quarter": 4, "rd_expense": 290959, "revenue": 2190090, "salaries_expense": 642492, "service_revenue": 1516061 } ], "market_conditions": { "gdp_growth": [ 0.02103674812775725, 0.0332990787293201, 0.02640779501673048, 0.03528742410536939 ], "inflation_rate": [ 0.008817929020810664, 0.012433371340447039, 0.008751916033305128, 0.011812571965864074 ], "interest_rate": [ 0.03988229874953247, 0.04256225641784748, 0.03831740790857632, 0.03359720593175741 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 196552, "billable_hours_per_employee": 158, "client_concentration": 0.33, "client_retention_rate": 0.64, "employee_utilization_rate": 0.8, "gross_billings": 3295043, "net_revenue": 2811758, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 3206 }, { "average_project_size": 160531, "billable_hours_per_employee": 120, "client_concentration": 0.37, "client_retention_rate": 0.66, "employee_utilization_rate": 0.79, "gross_billings": 3611585, "net_revenue": 2817440, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 3213 }, { "average_project_size": 173193, "billable_hours_per_employee": 149, "client_concentration": 0.22, "client_retention_rate": 0.68, "employee_utilization_rate": 0.7, "gross_billings": 3350834, "net_revenue": 2823134, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 3219 }, { "average_project_size": 181971, "billable_hours_per_employee": 115, "client_concentration": 0.37, "client_retention_rate": 0.8, "employee_utilization_rate": 0.75, "gross_billings": 3390233, "net_revenue": 2828839, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 3226 } ], "balance_sheet": [ { "assets": 3738878, "current_assets": 1711282, "current_liabilities": 879178, "equity": 2838319, "fixed_assets": 2027596, "liabilities": 1688055, "long_term_liabilities": 808877, "quarter": 1 }, { "assets": 3852934, "current_assets": 1232240, "current_liabilities": 854889, "equity": 2968588, "fixed_assets": 2620694, "liabilities": 1709511, "long_term_liabilities": 854622, "quarter": 2 }, { "assets": 3970469, "current_assets": 1524551, "current_liabilities": 809304, "equity": 3049473, "fixed_assets": 2445918, "liabilities": 1731239, "long_term_liabilities": 921935, "quarter": 3 }, { "assets": 4091590, "current_assets": 1295980, "current_liabilities": 936845, "equity": 3189343, "fixed_assets": 2795610, "liabilities": 1753244, "long_term_liabilities": 816399, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -80430, "financing_cash_flow": -141418, "investing_cash_flow": -135493, "net_cash_flow": 524721, "operating_cash_flow": 917530, "quarter": 1 }, { "change_in_working_capital": -3911, "financing_cash_flow": -16934, "investing_cash_flow": -430255, "net_cash_flow": 562915, "operating_cash_flow": 942992, "quarter": 2 }, { "change_in_working_capital": -45807, "financing_cash_flow": -199293, "investing_cash_flow": -490807, "net_cash_flow": 738463, "operating_cash_flow": 940758, "quarter": 3 }, { "change_in_working_capital": 72487, "financing_cash_flow": -159204, "investing_cash_flow": -490146, "net_cash_flow": 434956, "operating_cash_flow": 1009975, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7520325616401498, "current_ratio": 1.946456803969162, "debt_to_equity_ratio": 0.5947375893971044, "profit_margin": 0.2800724671184362, "quarter": 1, "return_on_assets": 0.21062361489195422, "return_on_equity": 0.27745154790564414 }, { "asset_turnover_ratio": 0.731245331479854, "current_ratio": 1.4414035038466981, "debt_to_equity_ratio": 0.5758667083475376, "profit_margin": 0.29287757680731447, "quarter": 2, "return_on_assets": 0.21416536073548106, "return_on_equity": 0.27796548392703874 }, { "asset_turnover_ratio": 0.7110328779799061, "current_ratio": 1.8837803841325387, "debt_to_equity_ratio": 0.5677174383901743, "profit_margin": 0.28700125463403436, "quarter": 3, "return_on_assets": 0.20406732806628133, "return_on_equity": 0.2656993519863924 }, { "asset_turnover_ratio": 0.6913789016006002, "current_ratio": 1.383345163821123, "debt_to_equity_ratio": 0.5497194876813187, "profit_margin": 0.30082906803815984, "quarter": 4, "return_on_assets": 0.20798687062975518, "return_on_equity": 0.2668251737113255 } ], "income_statement": [ { "depreciation": 130034, "expenses": 1734251, "income_tax": 290011, "marketing_expense": 219231, "net_income": 1077507, "net_profit": 787496, "operational_expense": 1167200, "product_revenue": 1122155, "quarter": 1, "rd_expense": 291301, "revenue": 2811758, "salaries_expense": 727425, "service_revenue": 1689603 }, { "depreciation": 117827, "expenses": 1740100, "income_tax": 252175, "marketing_expense": 195298, "net_income": 1077340, "net_profit": 825165, "operational_expense": 1084382, "product_revenue": 627995, "quarter": 2, "rd_expense": 335051, "revenue": 2817440, "salaries_expense": 609121, "service_revenue": 2189445 }, { "depreciation": 130515, "expenses": 1745969, "income_tax": 266922, "marketing_expense": 284833, "net_income": 1077165, "net_profit": 810243, "operational_expense": 882843, "product_revenue": 1039037, "quarter": 3, "rd_expense": 240162, "revenue": 2823134, "salaries_expense": 820889, "service_revenue": 1784097 }, { "depreciation": 158978, "expenses": 1751857, "income_tax": 225985, "marketing_expense": 181890, "net_income": 1076982, "net_profit": 850997, "operational_expense": 1189470, "product_revenue": 839410, "quarter": 4, "rd_expense": 242235, "revenue": 2828839, "salaries_expense": 850337, "service_revenue": 1989429 } ], "market_conditions": { "gdp_growth": [ 0.02505123015111218, 0.021054924508890044, 0.020009532236272574, 0.017850676978450275 ], "inflation_rate": [ 0.009813759995173066, 0.006526146763080875, 0.006738334986423728, 0.009855903280418634 ], "interest_rate": [ 0.03646020574410632, 0.03901219479429277, 0.041026073648103636, 0.03838621553436054 ], "year": 2001 }, "random_event": { "description": "Garza Group Partnership with Major Brand in 2001", "impact": 0.09, "type": "Partnership with Major Brand" }, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 114088, "billable_hours_per_employee": 137, "client_concentration": 0.33, "client_retention_rate": 0.76, "employee_utilization_rate": 0.65, "gross_billings": 4333405, "net_revenue": 3409309, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 3887 }, { "average_project_size": 89375, "billable_hours_per_employee": 147, "client_concentration": 0.27, "client_retention_rate": 0.68, "employee_utilization_rate": 0.76, "gross_billings": 4422203, "net_revenue": 3431503, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 3913 }, { "average_project_size": 169174, "billable_hours_per_employee": 145, "client_concentration": 0.37, "client_retention_rate": 0.78, "employee_utilization_rate": 0.62, "gross_billings": 4376114, "net_revenue": 3453843, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 3938 }, { "average_project_size": 80004, "billable_hours_per_employee": 130, "client_concentration": 0.35, "client_retention_rate": 0.87, "employee_utilization_rate": 0.64, "gross_billings": 4051245, "net_revenue": 3476328, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 3964 } ], "balance_sheet": [ { "assets": 4204404, "current_assets": 2091524, "current_liabilities": 990946, "equity": 3183703, "fixed_assets": 2112880, "liabilities": 1798530, "long_term_liabilities": 807584, "quarter": 1 }, { "assets": 4256774, "current_assets": 1892711, "current_liabilities": 1105546, "equity": 3189672, "fixed_assets": 2364063, "liabilities": 1848467, "long_term_liabilities": 742921, "quarter": 2 }, { "assets": 4309795, "current_assets": 1676793, "current_liabilities": 864234, "equity": 3291973, "fixed_assets": 2633002, "liabilities": 1899791, "long_term_liabilities": 1035557, "quarter": 3 }, { "assets": 4363478, "current_assets": 1312101, "current_liabilities": 1162109, "equity": 3284786, "fixed_assets": 3051377, "liabilities": 1952539, "long_term_liabilities": 790430, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 45618, "financing_cash_flow": -125900, "investing_cash_flow": -280661, "net_cash_flow": 765453, "operating_cash_flow": 906213, "quarter": 1 }, { "change_in_working_capital": 45784, "financing_cash_flow": -194399, "investing_cash_flow": -419985, "net_cash_flow": 756753, "operating_cash_flow": 931079, "quarter": 2 }, { "change_in_working_capital": -28682, "financing_cash_flow": -9608, "investing_cash_flow": -223766, "net_cash_flow": 853650, "operating_cash_flow": 1102643, "quarter": 3 }, { "change_in_working_capital": 5551, "financing_cash_flow": 95474, "investing_cash_flow": -259375, "net_cash_flow": 901186, "operating_cash_flow": 1064951, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8108899620493178, "current_ratio": 2.1106336773144045, "debt_to_equity_ratio": 0.5649176446421038, "profit_margin": 0.22814857790830928, "quarter": 1, "return_on_assets": 0.18500339168167473, "return_on_equity": 0.24431581714751657 }, { "asset_turnover_ratio": 0.8061275980355076, "current_ratio": 1.7120146968104448, "debt_to_equity_ratio": 0.5795163264435967, "profit_margin": 0.2277034290804933, "quarter": 2, "return_on_assets": 0.18355801834910662, "return_on_equity": 0.24496719411901913 }, { "asset_turnover_ratio": 0.8013938017933567, "current_ratio": 1.9402071661147329, "debt_to_equity_ratio": 0.5770979895643129, "profit_margin": 0.25535874097346056, "quarter": 3, "return_on_assets": 0.2046429122498866, "return_on_equity": 0.26791501631392484 }, { "asset_turnover_ratio": 0.7966874131140342, "current_ratio": 1.1290687878675751, "debt_to_equity_ratio": 0.5944189362716475, "profit_margin": 0.25137069919754407, "quarter": 4, "return_on_assets": 0.20026387207635743, "return_on_equity": 0.2660285936435433 } ], "income_statement": [ { "depreciation": 128384, "expenses": 2301920, "income_tax": 329560, "marketing_expense": 253850, "net_income": 1107389, "net_profit": 777829, "operational_expense": 1322021, "product_revenue": 1026611, "quarter": 1, "rd_expense": 346314, "revenue": 3409309, "salaries_expense": 757302, "service_revenue": 2382698 }, { "depreciation": 149714, "expenses": 2324701, "income_tax": 325437, "marketing_expense": 321526, "net_income": 1106802, "net_profit": 781365, "operational_expense": 1391552, "product_revenue": 1100455, "quarter": 2, "rd_expense": 318511, "revenue": 3431503, "salaries_expense": 921717, "service_revenue": 2331048 }, { "depreciation": 220674, "expenses": 2347708, "income_tax": 224166, "marketing_expense": 249242, "net_income": 1106135, "net_profit": 881969, "operational_expense": 1235483, "product_revenue": 738816, "quarter": 3, "rd_expense": 421355, "revenue": 3453843, "salaries_expense": 783864, "service_revenue": 2715027 }, { "depreciation": 191104, "expenses": 2370943, "income_tax": 231538, "marketing_expense": 403514, "net_income": 1105385, "net_profit": 873847, "operational_expense": 1204874, "product_revenue": 1311277, "quarter": 4, "rd_expense": 325480, "revenue": 3476328, "salaries_expense": 965742, "service_revenue": 2165051 } ], "market_conditions": { "gdp_growth": [ 0.005321703513346734, 0.012572139532064255, 0.003999626748802939, 0.009879570987843471 ], "inflation_rate": [ 0.012276015897113017, 0.015388023114326353, 0.01682029294080945, 0.008719687760218062 ], "interest_rate": [ 0.020805996805371773, 0.02621318726687282, 0.02083454554350418, 0.02613282992195416 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 61443, "billable_hours_per_employee": 141, "client_concentration": 0.24, "client_retention_rate": 0.8, "employee_utilization_rate": 0.76, "gross_billings": 4292612, "net_revenue": 3677610, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 4193 }, { "average_project_size": 65928, "billable_hours_per_employee": 160, "client_concentration": 0.21, "client_retention_rate": 0.75, "employee_utilization_rate": 0.69, "gross_billings": 4312463, "net_revenue": 3627269, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 4136 }, { "average_project_size": 177849, "billable_hours_per_employee": 118, "client_concentration": 0.26, "client_retention_rate": 0.64, "employee_utilization_rate": 0.71, "gross_billings": 4302235, "net_revenue": 3577617, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 4079 }, { "average_project_size": 199289, "billable_hours_per_employee": 156, "client_concentration": 0.12, "client_retention_rate": 0.7, "employee_utilization_rate": 0.68, "gross_billings": 4363026, "net_revenue": 3528644, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 4024 } ], "balance_sheet": [ { "assets": 3923657, "current_assets": 1614944, "current_liabilities": 903891, "equity": 2698633, "fixed_assets": 2308713, "liabilities": 2079529, "long_term_liabilities": 1175638, "quarter": 1 }, { "assets": 4047806, "current_assets": 1308535, "current_liabilities": 1233711, "equity": 2770522, "fixed_assets": 2739271, "liabilities": 2098714, "long_term_liabilities": 865003, "quarter": 2 }, { "assets": 4175884, "current_assets": 1808779, "current_liabilities": 1021964, "equity": 2930012, "fixed_assets": 2367105, "liabilities": 2118075, "long_term_liabilities": 1096111, "quarter": 3 }, { "assets": 4308014, "current_assets": 1966148, "current_liabilities": 1150857, "equity": 3027321, "fixed_assets": 2341866, "liabilities": 2137615, "long_term_liabilities": 986758, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 61012, "financing_cash_flow": -130491, "investing_cash_flow": -150973, "net_cash_flow": 722962, "operating_cash_flow": 1081602, "quarter": 1 }, { "change_in_working_capital": -76535, "financing_cash_flow": 176102, "investing_cash_flow": -143497, "net_cash_flow": 569377, "operating_cash_flow": 957020, "quarter": 2 }, { "change_in_working_capital": 80928, "financing_cash_flow": -44594, "investing_cash_flow": -170251, "net_cash_flow": 462934, "operating_cash_flow": 1107294, "quarter": 3 }, { "change_in_working_capital": 2472, "financing_cash_flow": -75214, "investing_cash_flow": -271261, "net_cash_flow": 742633, "operating_cash_flow": 1016353, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9372914095192316, "current_ratio": 1.7866579045482254, "debt_to_equity_ratio": 0.7705860707995492, "profit_margin": 0.2323533490500624, "quarter": 1, "return_on_assets": 0.21778279803764702, "return_on_equity": 0.31664364883998675 }, { "asset_turnover_ratio": 0.8961074221442431, "current_ratio": 1.0606495362366064, "debt_to_equity_ratio": 0.7575157316924391, "profit_margin": 0.22645963119911977, "quarter": 2, "return_on_assets": 0.20293215633357922, "return_on_equity": 0.2964892536496732 }, { "asset_turnover_ratio": 0.8567328498588562, "current_ratio": 1.769904810736973, "debt_to_equity_ratio": 0.7228895308278601, "profit_margin": 0.24379440281058593, "quarter": 3, "return_on_assets": 0.20886667349955124, "return_on_equity": 0.297678985615076 }, { "asset_turnover_ratio": 0.8190883316535184, "current_ratio": 1.7084207681753685, "debt_to_equity_ratio": 0.7061078095121066, "profit_margin": 0.24284739406978997, "quarter": 4, "return_on_assets": 0.19891346685502878, "return_on_equity": 0.283062813623002 } ], "income_statement": [ { "depreciation": 227097, "expenses": 2559298, "income_tax": 263807, "marketing_expense": 434623, "net_income": 1118312, "net_profit": 854505, "operational_expense": 1312636, "product_revenue": 1269720, "quarter": 1, "rd_expense": 265019, "revenue": 3677610, "salaries_expense": 975455, "service_revenue": 2407890 }, { "depreciation": 135590, "expenses": 2513534, "income_tax": 292305, "marketing_expense": 277918, "net_income": 1113735, "net_profit": 821430, "operational_expense": 1292283, "product_revenue": 994792, "quarter": 2, "rd_expense": 263729, "revenue": 3627269, "salaries_expense": 945203, "service_revenue": 2632477 }, { "depreciation": 235091, "expenses": 2468588, "income_tax": 236826, "marketing_expense": 343679, "net_income": 1109029, "net_profit": 872203, "operational_expense": 1666560, "product_revenue": 1292121, "quarter": 3, "rd_expense": 480655, "revenue": 3577617, "salaries_expense": 927391, "service_revenue": 2285496 }, { "depreciation": 159431, "expenses": 2424446, "income_tax": 247276, "marketing_expense": 413947, "net_income": 1104198, "net_profit": 856922, "operational_expense": 1311332, "product_revenue": 946137, "quarter": 4, "rd_expense": 364871, "revenue": 3528644, "salaries_expense": 803523, "service_revenue": 2582507 } ], "market_conditions": { "gdp_growth": [ 0.012806964495512491, 0.016960846928621345, 0.013446477450762063, 0.013790071760166195 ], "inflation_rate": [ 0.023584491896025392, 0.020567779768040285, 0.0165305572175573, 0.016519574002714303 ], "interest_rate": [ 0.0326599923568927, 0.034967846348875925, 0.028250427050891598, 0.03416599294920923 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 93699, "billable_hours_per_employee": 80, "client_concentration": 0.33, "client_retention_rate": 0.88, "employee_utilization_rate": 0.65, "gross_billings": 2897531, "net_revenue": 2591905, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 2955 }, { "average_project_size": 180141, "billable_hours_per_employee": 101, "client_concentration": 0.36, "client_retention_rate": 0.62, "employee_utilization_rate": 0.78, "gross_billings": 3345126, "net_revenue": 2598635, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 2963 }, { "average_project_size": 85895, "billable_hours_per_employee": 160, "client_concentration": 0.34, "client_retention_rate": 0.9, "employee_utilization_rate": 0.62, "gross_billings": 3338812, "net_revenue": 2605384, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 2971 }, { "average_project_size": 105449, "billable_hours_per_employee": 134, "client_concentration": 0.4, "client_retention_rate": 0.82, "employee_utilization_rate": 0.66, "gross_billings": 3216411, "net_revenue": 2612149, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 2979 } ], "balance_sheet": [ { "assets": 3625014, "current_assets": 1233276, "current_liabilities": 644547, "equity": 2674179, "fixed_assets": 2391738, "liabilities": 1498101, "long_term_liabilities": 853554, "quarter": 1 }, { "assets": 3697402, "current_assets": 1117173, "current_liabilities": 915501, "equity": 2758118, "fixed_assets": 2580229, "liabilities": 1534471, "long_term_liabilities": 618970, "quarter": 2 }, { "assets": 3771235, "current_assets": 1551834, "current_liabilities": 857888, "equity": 2727565, "fixed_assets": 2219401, "liabilities": 1571723, "long_term_liabilities": 713835, "quarter": 3 }, { "assets": 3846543, "current_assets": 1461405, "current_liabilities": 842149, "equity": 2760496, "fixed_assets": 2385138, "liabilities": 1609879, "long_term_liabilities": 767730, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -36407, "financing_cash_flow": -83442, "investing_cash_flow": -460467, "net_cash_flow": 198184, "operating_cash_flow": 683976, "quarter": 1 }, { "change_in_working_capital": -68426, "financing_cash_flow": -84999, "investing_cash_flow": -415938, "net_cash_flow": 350947, "operating_cash_flow": 690072, "quarter": 2 }, { "change_in_working_capital": -85890, "financing_cash_flow": 117823, "investing_cash_flow": -337373, "net_cash_flow": 720666, "operating_cash_flow": 693750, "quarter": 3 }, { "change_in_working_capital": 15797, "financing_cash_flow": -39528, "investing_cash_flow": -432009, "net_cash_flow": 529325, "operating_cash_flow": 684018, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7150055144614614, "current_ratio": 1.9133996434705305, "debt_to_equity_ratio": 0.5602096942650436, "profit_margin": 0.2111443127738092, "quarter": 1, "return_on_assets": 0.15096934798044917, "return_on_equity": 0.20464823035406382 }, { "asset_turnover_ratio": 0.7028272825080962, "current_ratio": 1.2202859417958036, "debt_to_equity_ratio": 0.5563471178535508, "profit_margin": 0.22903832204214905, "quarter": 2, "return_on_assets": 0.16097438147109783, "return_on_equity": 0.21579461067292988 }, { "asset_turnover_ratio": 0.6908569739090775, "current_ratio": 1.8089004625312395, "debt_to_equity_ratio": 0.57623667996913, "profit_margin": 0.20267760913554395, "quarter": 3, "return_on_assets": 0.14002123972650868, "return_on_equity": 0.19359868600748287 }, { "asset_turnover_ratio": 0.6790900296707979, "current_ratio": 1.7353283088859572, "debt_to_equity_ratio": 0.5831846885487246, "profit_margin": 0.200536799393909, "quarter": 4, "return_on_assets": 0.13618254105049651, "return_on_equity": 0.1897601010832836 } ], "income_statement": [ { "depreciation": 136710, "expenses": 1811939, "income_tax": 232700, "marketing_expense": 341294, "net_income": 779966, "net_profit": 547266, "operational_expense": 1046289, "product_revenue": 1022203, "quarter": 1, "rd_expense": 233647, "revenue": 2591905, "salaries_expense": 621576, "service_revenue": 1569702 }, { "depreciation": 94885, "expenses": 1835274, "income_tax": 168174, "marketing_expense": 221259, "net_income": 763361, "net_profit": 595187, "operational_expense": 1047023, "product_revenue": 773272, "quarter": 2, "rd_expense": 277794, "revenue": 2598635, "salaries_expense": 730739, "service_revenue": 1825363 }, { "depreciation": 165697, "expenses": 1858910, "income_tax": 218421, "marketing_expense": 272827, "net_income": 746474, "net_profit": 528053, "operational_expense": 960540, "product_revenue": 742514, "quarter": 3, "rd_expense": 243651, "revenue": 2605384, "salaries_expense": 587426, "service_revenue": 1862870 }, { "depreciation": 160186, "expenses": 1882851, "income_tax": 205466, "marketing_expense": 191471, "net_income": 729298, "net_profit": 523832, "operational_expense": 945854, "product_revenue": 695222, "quarter": 4, "rd_expense": 286224, "revenue": 2612149, "salaries_expense": 610397, "service_revenue": 1916927 } ], "market_conditions": { "gdp_growth": [ 0.01612212867531756, 0.02618335106947397, 0.027121654198205475, 0.011562187937931553 ], "inflation_rate": [ 0.011502221568118502, 0.02033336388474254, 0.014460708890807007, 0.02005953652245786 ], "interest_rate": [ 0.03040103295143131, 0.03952959787888529, 0.033303533365265856, 0.034799578014695104 ], "year": 2004 }, "random_event": null, "year": 2004 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Distressed", "founding_year": 1993, "industry": "Advertising", "location": "Mccartytown", "name": "Wilson, Campbell and Mayer", "num_employees": 180, "region": "Latin America", "revenue_size": "Small", "website": "www.wilson,campbellandmayer.com" }

[ { "advertising_kpis": [ { "average_project_size": 78796, "billable_hours_per_employee": 156, "client_concentration": 0.21, "client_retention_rate": 0.8, "employee_utilization_rate": 0.68, "gross_billings": 4096720, "net_revenue": 3431060, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 19061 }, { "average_project_size": 84646, "billable_hours_per_employee": 86, "client_concentration": 0.34, "client_retention_rate": 0.73, "employee_utilization_rate": 0.66, "gross_billings": 4359144, "net_revenue": 3444357, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 19135 }, { "average_project_size": 129856, "billable_hours_per_employee": 86, "client_concentration": 0.36, "client_retention_rate": 0.75, "employee_utilization_rate": 0.78, "gross_billings": 4442818, "net_revenue": 3457706, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 19209 }, { "average_project_size": 125160, "billable_hours_per_employee": 104, "client_concentration": 0.28, "client_retention_rate": 0.6, "employee_utilization_rate": 0.75, "gross_billings": 4471261, "net_revenue": 3471107, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 19284 } ], "balance_sheet": [ { "assets": 3440488, "current_assets": 1651748, "current_liabilities": 892322, "equity": 2436795, "fixed_assets": 1788740, "liabilities": 1804868, "long_term_liabilities": 912546, "quarter": 1 }, { "assets": 3495023, "current_assets": 1299940, "current_liabilities": 988324, "equity": 2480249, "fixed_assets": 2195083, "liabilities": 1855095, "long_term_liabilities": 866771, "quarter": 2 }, { "assets": 3550423, "current_assets": 1671878, "current_liabilities": 948691, "equity": 2527175, "fixed_assets": 1878545, "liabilities": 1906721, "long_term_liabilities": 958030, "quarter": 3 }, { "assets": 3606701, "current_assets": 1779551, "current_liabilities": 1011420, "equity": 2542167, "fixed_assets": 1827150, "liabilities": 1959783, "long_term_liabilities": 948363, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -88287, "financing_cash_flow": 55970, "investing_cash_flow": -393811, "net_cash_flow": 829232, "operating_cash_flow": 993626, "quarter": 1 }, { "change_in_working_capital": 74657, "financing_cash_flow": -81358, "investing_cash_flow": -448997, "net_cash_flow": 804444, "operating_cash_flow": 972116, "quarter": 2 }, { "change_in_working_capital": -40342, "financing_cash_flow": -13282, "investing_cash_flow": -349817, "net_cash_flow": 580567, "operating_cash_flow": 1013601, "quarter": 3 }, { "change_in_working_capital": -56418, "financing_cash_flow": 63124, "investing_cash_flow": -129549, "net_cash_flow": 592436, "operating_cash_flow": 1060238, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9972596910670812, "current_ratio": 1.85106721564637, "debt_to_equity_ratio": 0.7406728920569847, "profit_margin": 0.2335065548256224, "quarter": 1, "return_on_assets": 0.23286667472753866, "return_on_equity": 0.32878227343703514 }, { "asset_turnover_ratio": 0.9855033858146284, "current_ratio": 1.3152974125893937, "debt_to_equity_ratio": 0.7479470811196779, "profit_margin": 0.24397035498933473, "quarter": 2, "return_on_assets": 0.2404336108803862, "return_on_equity": 0.33880509577868995 }, { "asset_turnover_ratio": 0.9738856468651763, "current_ratio": 1.7622998426252594, "debt_to_equity_ratio": 0.7544871249517742, "profit_margin": 0.25550842090102516, "quarter": 3, "return_on_assets": 0.2488359837686946, "return_on_equity": 0.34958916576810073 }, { "asset_turnover_ratio": 0.9624049789544518, "current_ratio": 1.7594579897569753, "debt_to_equity_ratio": 0.7709104083248661, "profit_margin": 0.25791455002683583, "quarter": 4, "return_on_assets": 0.24821824709062382, "return_on_equity": 0.3521597912332274 } ], "income_statement": [ { "depreciation": 192451, "expenses": 2288889, "income_tax": 340996, "marketing_expense": 341771, "net_income": 1142171, "net_profit": 801175, "operational_expense": 1420072, "product_revenue": 973429, "quarter": 1, "rd_expense": 251955, "revenue": 3431060, "salaries_expense": 912812, "service_revenue": 2457631 }, { "depreciation": 131795, "expenses": 2300641, "income_tax": 303395, "marketing_expense": 449996, "net_income": 1143716, "net_profit": 840321, "operational_expense": 1393425, "product_revenue": 1145977, "quarter": 2, "rd_expense": 249639, "revenue": 3444357, "salaries_expense": 1069663, "service_revenue": 2298380 }, { "depreciation": 130128, "expenses": 2312454, "income_tax": 261779, "marketing_expense": 358827, "net_income": 1145252, "net_profit": 883473, "operational_expense": 1570846, "product_revenue": 903049, "quarter": 3, "rd_expense": 397622, "revenue": 3457706, "salaries_expense": 1000865, "service_revenue": 2554657 }, { "depreciation": 164989, "expenses": 2324328, "income_tax": 251530, "marketing_expense": 447992, "net_income": 1146779, "net_profit": 895249, "operational_expense": 1172739, "product_revenue": 758589, "quarter": 4, "rd_expense": 245006, "revenue": 3471107, "salaries_expense": 1100713, "service_revenue": 2712518 } ], "market_conditions": { "gdp_growth": [ 0.03838050427971684, 0.021023143335338515, 0.03244840828215671, 0.03228247314292748 ], "inflation_rate": [ 0.019971347052805746, 0.011972161202882067, 0.017486241802496794, 0.011129280496898146 ], "interest_rate": [ 0.028874338142059836, 0.02229085394941647, 0.027790677448877837, 0.026652167877316266 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 121460, "billable_hours_per_employee": 133, "client_concentration": 0.38, "client_retention_rate": 0.62, "employee_utilization_rate": 0.76, "gross_billings": 651152, "net_revenue": 578249, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 3212 }, { "average_project_size": 172974, "billable_hours_per_employee": 126, "client_concentration": 0.14, "client_retention_rate": 0.62, "employee_utilization_rate": 0.76, "gross_billings": 691883, "net_revenue": 577804, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 3210 }, { "average_project_size": 197217, "billable_hours_per_employee": 148, "client_concentration": 0.21, "client_retention_rate": 0.8, "employee_utilization_rate": 0.69, "gross_billings": 709612, "net_revenue": 577359, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 3208 }, { "average_project_size": 124992, "billable_hours_per_employee": 117, "client_concentration": 0.11, "client_retention_rate": 0.85, "employee_utilization_rate": 0.7, "gross_billings": 715058, "net_revenue": 576915, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 3205 } ], "balance_sheet": [ { "assets": 835935, "current_assets": 314717, "current_liabilities": 196318, "equity": 612236, "fixed_assets": 521218, "liabilities": 377522, "long_term_liabilities": 181204, "quarter": 1 }, { "assets": 861437, "current_assets": 284432, "current_liabilities": 169309, "equity": 646072, "fixed_assets": 577005, "liabilities": 381751, "long_term_liabilities": 212442, "quarter": 2 }, { "assets": 887717, "current_assets": 422977, "current_liabilities": 226116, "equity": 664220, "fixed_assets": 464740, "liabilities": 386028, "long_term_liabilities": 159912, "quarter": 3 }, { "assets": 914798, "current_assets": 451223, "current_liabilities": 167762, "equity": 691222, "fixed_assets": 463575, "liabilities": 390353, "long_term_liabilities": 222591, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -82176, "financing_cash_flow": -170862, "investing_cash_flow": -201866, "net_cash_flow": 109908, "operating_cash_flow": 184710, "quarter": 1 }, { "change_in_working_capital": 37572, "financing_cash_flow": -192316, "investing_cash_flow": -350111, "net_cash_flow": -281648, "operating_cash_flow": 195799, "quarter": 2 }, { "change_in_working_capital": -34339, "financing_cash_flow": 115400, "investing_cash_flow": -184242, "net_cash_flow": -320554, "operating_cash_flow": 185771, "quarter": 3 }, { "change_in_working_capital": 45904, "financing_cash_flow": -185779, "investing_cash_flow": -435080, "net_cash_flow": -334055, "operating_cash_flow": 190117, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6917391902480456, "current_ratio": 1.6030980348210557, "debt_to_equity_ratio": 0.6166282283302518, "profit_margin": 0.2660151595592902, "quarter": 1, "return_on_assets": 0.18401311106724805, "return_on_equity": 0.25124788480259247 }, { "asset_turnover_ratio": 0.6707443492675611, "current_ratio": 1.679957946712815, "debt_to_equity_ratio": 0.5908799638430392, "profit_margin": 0.2879627001543776, "quarter": 2, "return_on_assets": 0.19314935392837781, "return_on_equity": 0.2575347639272403 }, { "asset_turnover_ratio": 0.6503863280752762, "current_ratio": 1.870619505032815, "debt_to_equity_ratio": 0.5811749119267713, "profit_margin": 0.2815076927873299, "quarter": 3, "return_on_assets": 0.18308875463689442, "return_on_equity": 0.24469452892114057 }, { "asset_turnover_ratio": 0.6306474216165755, "current_ratio": 2.689661544330659, "debt_to_equity_ratio": 0.5647288425426275, "profit_margin": 0.2890841805118605, "quarter": 4, "return_on_assets": 0.1823101930699455, "return_on_equity": 0.2412784893999323 } ], "income_statement": [ { "depreciation": 30887, "expenses": 364876, "income_tax": 59550, "marketing_expense": 43293, "net_income": 213373, "net_profit": 153823, "operational_expense": 249879, "product_revenue": 116450, "quarter": 1, "rd_expense": 46568, "revenue": 578249, "salaries_expense": 178872, "service_revenue": 461799 }, { "depreciation": 29413, "expenses": 361201, "income_tax": 50217, "marketing_expense": 55027, "net_income": 216603, "net_profit": 166386, "operational_expense": 239343, "product_revenue": 128332, "quarter": 2, "rd_expense": 41876, "revenue": 577804, "salaries_expense": 133416, "service_revenue": 449472 }, { "depreciation": 23240, "expenses": 357564, "income_tax": 57264, "marketing_expense": 46767, "net_income": 219795, "net_profit": 162531, "operational_expense": 240281, "product_revenue": 194124, "quarter": 3, "rd_expense": 47663, "revenue": 577359, "salaries_expense": 109429, "service_revenue": 383235 }, { "depreciation": 23340, "expenses": 353963, "income_tax": 56175, "marketing_expense": 50260, "net_income": 222952, "net_profit": 166777, "operational_expense": 225504, "product_revenue": 140240, "quarter": 4, "rd_expense": 44731, "revenue": 576915, "salaries_expense": 168939, "service_revenue": 436675 } ], "market_conditions": { "gdp_growth": [ 0.02158934596702232, 0.026887825070214803, 0.015223426253814076, 0.026892324806655456 ], "inflation_rate": [ 0.010254485785169352, 0.012926812022092655, 0.007449770425283135, 0.00766736919269665 ], "interest_rate": [ 0.031125927291221975, 0.03678584359645187, 0.03749399584391509, 0.03535307801073721 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 155016, "billable_hours_per_employee": 140, "client_concentration": 0.26, "client_retention_rate": 0.69, "employee_utilization_rate": 0.7, "gross_billings": 1049533, "net_revenue": 817050, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 4539 }, { "average_project_size": 142075, "billable_hours_per_employee": 137, "client_concentration": 0.27, "client_retention_rate": 0.85, "employee_utilization_rate": 0.66, "gross_billings": 935844, "net_revenue": 802453, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 4458 }, { "average_project_size": 93622, "billable_hours_per_employee": 102, "client_concentration": 0.27, "client_retention_rate": 0.74, "employee_utilization_rate": 0.79, "gross_billings": 886013, "net_revenue": 788118, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 4378 }, { "average_project_size": 66633, "billable_hours_per_employee": 123, "client_concentration": 0.15, "client_retention_rate": 0.82, "employee_utilization_rate": 0.7, "gross_billings": 949939, "net_revenue": 774038, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 4300 } ], "balance_sheet": [ { "assets": 937179, "current_assets": 297725, "current_liabilities": 235829, "equity": 576362, "fixed_assets": 639454, "liabilities": 558672, "long_term_liabilities": 322843, "quarter": 1 }, { "assets": 969415, "current_assets": 318417, "current_liabilities": 321821, "equity": 578263, "fixed_assets": 650998, "liabilities": 572969, "long_term_liabilities": 251148, "quarter": 2 }, { "assets": 1002759, "current_assets": 367725, "current_liabilities": 330713, "equity": 609165, "fixed_assets": 635034, "liabilities": 587631, "long_term_liabilities": 256918, "quarter": 3 }, { "assets": 1037251, "current_assets": 481004, "current_liabilities": 347476, "equity": 615754, "fixed_assets": 556247, "liabilities": 602669, "long_term_liabilities": 255193, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 18975, "financing_cash_flow": -134807, "investing_cash_flow": -471920, "net_cash_flow": 36645, "operating_cash_flow": 232865, "quarter": 1 }, { "change_in_working_capital": -35960, "financing_cash_flow": -95183, "investing_cash_flow": -495551, "net_cash_flow": -79212, "operating_cash_flow": 210920, "quarter": 2 }, { "change_in_working_capital": 74133, "financing_cash_flow": -21183, "investing_cash_flow": -140199, "net_cash_flow": 165512, "operating_cash_flow": 244752, "quarter": 3 }, { "change_in_working_capital": -3693, "financing_cash_flow": 45752, "investing_cash_flow": -118902, "net_cash_flow": -45082, "operating_cash_flow": 217827, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8718185106580493, "current_ratio": 1.2624613597140302, "debt_to_equity_ratio": 0.9693074838382821, "profit_margin": 0.24215776268282235, "quarter": 1, "return_on_assets": 0.21111762000642353, "return_on_equity": 0.3432825203604679 }, { "asset_turnover_ratio": 0.827770356348932, "current_ratio": 0.9894226914962044, "debt_to_equity_ratio": 0.9908449961349767, "profit_margin": 0.22657650977689658, "quarter": 2, "return_on_assets": 0.187553318238319, "return_on_equity": 0.31441921755325863 }, { "asset_turnover_ratio": 0.7859495651497518, "current_ratio": 1.111915769866924, "debt_to_equity_ratio": 0.9646499716825491, "profit_margin": 0.24620297975683844, "quarter": 3, "return_on_assets": 0.19350312487846033, "return_on_equity": 0.31852946246090963 }, { "asset_turnover_ratio": 0.7462398204484739, "current_ratio": 1.3842797775961506, "debt_to_equity_ratio": 0.9787496305342718, "profit_margin": 0.23406086006113394, "quarter": 4, "return_on_assets": 0.17466553418603598, "return_on_equity": 0.29422788970920205 } ], "income_statement": [ { "depreciation": 35010, "expenses": 557479, "income_tax": 61716, "marketing_expense": 107686, "net_income": 259571, "net_profit": 197855, "operational_expense": 380846, "product_revenue": 326477, "quarter": 1, "rd_expense": 75436, "revenue": 817050, "salaries_expense": 251772, "service_revenue": 490573 }, { "depreciation": 29103, "expenses": 547839, "income_tax": 72797, "marketing_expense": 96534, "net_income": 254614, "net_profit": 181817, "operational_expense": 293201, "product_revenue": 301065, "quarter": 2, "rd_expense": 90837, "revenue": 802453, "salaries_expense": 167708, "service_revenue": 501388 }, { "depreciation": 50715, "expenses": 538366, "income_tax": 55715, "marketing_expense": 97281, "net_income": 249752, "net_profit": 194037, "operational_expense": 284635, "product_revenue": 176825, "quarter": 3, "rd_expense": 106103, "revenue": 788118, "salaries_expense": 163708, "service_revenue": 611293 }, { "depreciation": 36655, "expenses": 529056, "income_tax": 63810, "marketing_expense": 58325, "net_income": 244982, "net_profit": 181172, "operational_expense": 289361, "product_revenue": 174693, "quarter": 4, "rd_expense": 63000, "revenue": 774038, "salaries_expense": 232798, "service_revenue": 599345 } ], "market_conditions": { "gdp_growth": [ 0.021956188372518913, 0.03199794402774349, 0.03399137825001201, 0.01982908479725909 ], "inflation_rate": [ 0.012253678990645661, 0.01487899704321486, 0.012138698303402784, 0.014713732690727805 ], "interest_rate": [ 0.03717339068571808, 0.029701419685391934, 0.03501638338215447, 0.03944919187085679 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 150548, "billable_hours_per_employee": 141, "client_concentration": 0.12, "client_retention_rate": 0.68, "employee_utilization_rate": 0.63, "gross_billings": 4681759, "net_revenue": 3724425, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 20691 }, { "average_project_size": 96121, "billable_hours_per_employee": 143, "client_concentration": 0.13, "client_retention_rate": 0.79, "employee_utilization_rate": 0.65, "gross_billings": 4841741, "net_revenue": 3768808, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 20938 }, { "average_project_size": 103518, "billable_hours_per_employee": 133, "client_concentration": 0.18, "client_retention_rate": 0.71, "employee_utilization_rate": 0.64, "gross_billings": 4941210, "net_revenue": 3813720, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 21187 }, { "average_project_size": 97232, "billable_hours_per_employee": 156, "client_concentration": 0.39, "client_retention_rate": 0.82, "employee_utilization_rate": 0.79, "gross_billings": 4707139, "net_revenue": 3859167, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 21440 } ], "balance_sheet": [ { "assets": 4974039, "current_assets": 1735227, "current_liabilities": 1098730, "equity": 3744780, "fixed_assets": 3238812, "liabilities": 2110876, "long_term_liabilities": 1012146, "quarter": 1 }, { "assets": 5101464, "current_assets": 2157272, "current_liabilities": 1028406, "equity": 3846226, "fixed_assets": 2944192, "liabilities": 2162410, "long_term_liabilities": 1134004, "quarter": 2 }, { "assets": 5232153, "current_assets": 1955366, "current_liabilities": 924349, "equity": 3834874, "fixed_assets": 3276787, "liabilities": 2215203, "long_term_liabilities": 1290854, "quarter": 3 }, { "assets": 5366190, "current_assets": 2128329, "current_liabilities": 1044363, "equity": 3992287, "fixed_assets": 3237861, "liabilities": 2269284, "long_term_liabilities": 1224921, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 14181, "financing_cash_flow": -69354, "investing_cash_flow": -155818, "net_cash_flow": 750200, "operating_cash_flow": 1049476, "quarter": 1 }, { "change_in_working_capital": -94153, "financing_cash_flow": -140272, "investing_cash_flow": -165677, "net_cash_flow": 884035, "operating_cash_flow": 1121947, "quarter": 2 }, { "change_in_working_capital": -11159, "financing_cash_flow": 12432, "investing_cash_flow": -206990, "net_cash_flow": 906005, "operating_cash_flow": 992837, "quarter": 3 }, { "change_in_working_capital": 56137, "financing_cash_flow": -172322, "investing_cash_flow": -464180, "net_cash_flow": 983316, "operating_cash_flow": 1129616, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7487727780180252, "current_ratio": 1.5793024673941733, "debt_to_equity_ratio": 0.5636849160698358, "profit_margin": 0.23671224417191916, "quarter": 1, "return_on_assets": 0.177243684659489, "return_on_equity": 0.23542557907273592 }, { "asset_turnover_ratio": 0.7387698903687255, "current_ratio": 2.0976851554736164, "debt_to_equity_ratio": 0.5622160528268489, "profit_margin": 0.24070528400491614, "quarter": 2, "return_on_assets": 0.17782581627548485, "return_on_equity": 0.2358602952608609 }, { "asset_turnover_ratio": 0.7289007030184323, "current_ratio": 2.1153979719781164, "debt_to_equity_ratio": 0.5776468796627999, "profit_margin": 0.2144688126029179, "quarter": 3, "return_on_assets": 0.15632646828179528, "return_on_equity": 0.21328575593357174 }, { "asset_turnover_ratio": 0.7191633169902668, "current_ratio": 2.0379207229670144, "debt_to_equity_ratio": 0.5684170501770038, "profit_margin": 0.2320140589925235, "quarter": 4, "return_on_assets": 0.16685600025343866, "return_on_equity": 0.2242777135010584 } ], "income_statement": [ { "depreciation": 167859, "expenses": 2597760, "income_tax": 245048, "marketing_expense": 288380, "net_income": 1126665, "net_profit": 881617, "operational_expense": 1534794, "product_revenue": 1164794, "quarter": 1, "rd_expense": 328297, "revenue": 3724425, "salaries_expense": 1253004, "service_revenue": 2559631 }, { "depreciation": 214775, "expenses": 2626988, "income_tax": 234648, "marketing_expense": 409573, "net_income": 1141820, "net_profit": 907172, "operational_expense": 1385453, "product_revenue": 1464708, "quarter": 2, "rd_expense": 404337, "revenue": 3768808, "salaries_expense": 875774, "service_revenue": 2304100 }, { "depreciation": 174913, "expenses": 2656546, "income_tax": 339250, "marketing_expense": 301425, "net_income": 1157174, "net_profit": 817924, "operational_expense": 1411478, "product_revenue": 1248890, "quarter": 3, "rd_expense": 377128, "revenue": 3813720, "salaries_expense": 1256533, "service_revenue": 2564830 }, { "depreciation": 234235, "expenses": 2686436, "income_tax": 277350, "marketing_expense": 380675, "net_income": 1172731, "net_profit": 895381, "operational_expense": 1770791, "product_revenue": 1315050, "quarter": 4, "rd_expense": 495483, "revenue": 3859167, "salaries_expense": 894000, "service_revenue": 2544117 } ], "market_conditions": { "gdp_growth": [ 0.020219149821464444, 0.01368749992532885, 0.024971246335463642, 0.014690550788260015 ], "inflation_rate": [ 0.008615965675502425, 0.015102908697917495, 0.011473953987971405, 0.01101016874958103 ], "interest_rate": [ 0.026195914144777514, 0.023934994958663466, 0.02074045384059416, 0.026891556211248713 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 51047, "billable_hours_per_employee": 85, "client_concentration": 0.11, "client_retention_rate": 0.9, "employee_utilization_rate": 0.61, "gross_billings": 2660860, "net_revenue": 2142963, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 11905 }, { "average_project_size": 165536, "billable_hours_per_employee": 134, "client_concentration": 0.28, "client_retention_rate": 0.83, "employee_utilization_rate": 0.76, "gross_billings": 2622570, "net_revenue": 2137162, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 11873 }, { "average_project_size": 89300, "billable_hours_per_employee": 135, "client_concentration": 0.16, "client_retention_rate": 0.7, "employee_utilization_rate": 0.77, "gross_billings": 2621223, "net_revenue": 2131378, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 11841 }, { "average_project_size": 195766, "billable_hours_per_employee": 118, "client_concentration": 0.16, "client_retention_rate": 0.66, "employee_utilization_rate": 0.78, "gross_billings": 2412797, "net_revenue": 2125609, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 11809 } ], "balance_sheet": [ { "assets": 2397118, "current_assets": 1162057, "current_liabilities": 719625, "equity": 1634170, "fixed_assets": 1235061, "liabilities": 1372665, "long_term_liabilities": 653040, "quarter": 1 }, { "assets": 2469686, "current_assets": 1101911, "current_liabilities": 630645, "equity": 1655428, "fixed_assets": 1367775, "liabilities": 1412088, "long_term_liabilities": 781443, "quarter": 2 }, { "assets": 2544451, "current_assets": 1089994, "current_liabilities": 766081, "equity": 1637360, "fixed_assets": 1454457, "liabilities": 1452643, "long_term_liabilities": 686562, "quarter": 3 }, { "assets": 2621480, "current_assets": 1290706, "current_liabilities": 655403, "equity": 1661248, "fixed_assets": 1330774, "liabilities": 1494363, "long_term_liabilities": 838960, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -57267, "financing_cash_flow": 64672, "investing_cash_flow": -144060, "net_cash_flow": 469095, "operating_cash_flow": 740379, "quarter": 1 }, { "change_in_working_capital": 96903, "financing_cash_flow": 61413, "investing_cash_flow": -313120, "net_cash_flow": 153953, "operating_cash_flow": 719831, "quarter": 2 }, { "change_in_working_capital": -59897, "financing_cash_flow": 34904, "investing_cash_flow": -469063, "net_cash_flow": 569574, "operating_cash_flow": 639517, "quarter": 3 }, { "change_in_working_capital": 18579, "financing_cash_flow": -159314, "investing_cash_flow": -136948, "net_cash_flow": 458537, "operating_cash_flow": 662342, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8939747646966065, "current_ratio": 1.614809101962828, "debt_to_equity_ratio": 0.8399768689915982, "profit_margin": 0.2845205446850926, "quarter": 1, "return_on_assets": 0.25435418698620593, "return_on_equity": 0.3731050013156526 }, { "asset_turnover_ratio": 0.8653577823253644, "current_ratio": 1.747276201349412, "debt_to_equity_ratio": 0.8530047818449368, "profit_margin": 0.27973078316009736, "quarter": 2, "return_on_assets": 0.24206721016355925, "return_on_equity": 0.36113319334939364 }, { "asset_turnover_ratio": 0.8376573178261244, "current_ratio": 1.4228182137398004, "debt_to_equity_ratio": 0.8871860800312699, "profit_margin": 0.2559621052671089, "quarter": 3, "return_on_assets": 0.21440853056317452, "return_on_equity": 0.33319001319196756 }, { "asset_turnover_ratio": 0.8108431115247875, "current_ratio": 1.9693318462076006, "debt_to_equity_ratio": 0.8995423922256038, "profit_margin": 0.2512837497394864, "quarter": 4, "return_on_assets": 0.20375169751438119, "return_on_equity": 0.3215239386292715 } ], "income_statement": [ { "depreciation": 130662, "expenses": 1361877, "income_tax": 171369, "marketing_expense": 254919, "net_income": 781086, "net_profit": 609717, "operational_expense": 810892, "product_revenue": 782762, "quarter": 1, "rd_expense": 238033, "revenue": 2142963, "salaries_expense": 536186, "service_revenue": 1360201 }, { "depreciation": 122001, "expenses": 1365168, "income_tax": 174164, "marketing_expense": 213326, "net_income": 771994, "net_profit": 597830, "operational_expense": 693815, "product_revenue": 835115, "quarter": 2, "rd_expense": 233116, "revenue": 2137162, "salaries_expense": 599937, "service_revenue": 1302047 }, { "depreciation": 93965, "expenses": 1368468, "income_tax": 217358, "marketing_expense": 153224, "net_income": 762910, "net_profit": 545552, "operational_expense": 909905, "product_revenue": 830329, "quarter": 3, "rd_expense": 152671, "revenue": 2131378, "salaries_expense": 602755, "service_revenue": 1301049 }, { "depreciation": 128211, "expenses": 1371775, "income_tax": 219703, "marketing_expense": 177612, "net_income": 753834, "net_profit": 534131, "operational_expense": 936432, "product_revenue": 829108, "quarter": 4, "rd_expense": 149909, "revenue": 2125609, "salaries_expense": 676718, "service_revenue": 1296501 } ], "market_conditions": { "gdp_growth": [ 0.022435155406447693, 0.031077543694145643, 0.028644157635667487, 0.019702782579822196 ], "inflation_rate": [ 0.006833775709779055, 0.01297381500652596, 0.010991170558204234, 0.007263172660226051 ], "interest_rate": [ 0.03490766016331061, 0.030204544624653842, 0.030171765980263623, 0.02956563375654862 ], "year": 1997 }, "random_event": { "description": "Wilson, Campbell and Mayer Partnership with Major Brand in 1997", "impact": -0.08, "type": "Partnership with Major Brand" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 73853, "billable_hours_per_employee": 138, "client_concentration": 0.22, "client_retention_rate": 0.6, "employee_utilization_rate": 0.72, "gross_billings": 5752916, "net_revenue": 4447590, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 24709 }, { "average_project_size": 144890, "billable_hours_per_employee": 96, "client_concentration": 0.11, "client_retention_rate": 0.76, "employee_utilization_rate": 0.78, "gross_billings": 5052782, "net_revenue": 4471659, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 24843 }, { "average_project_size": 164844, "billable_hours_per_employee": 134, "client_concentration": 0.25, "client_retention_rate": 0.72, "employee_utilization_rate": 0.79, "gross_billings": 5703498, "net_revenue": 4495859, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 24977 }, { "average_project_size": 194596, "billable_hours_per_employee": 114, "client_concentration": 0.2, "client_retention_rate": 0.69, "employee_utilization_rate": 0.79, "gross_billings": 5319962, "net_revenue": 4520189, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 25112 } ], "balance_sheet": [ { "assets": 5739468, "current_assets": 2452940, "current_liabilities": 1480892, "equity": 4385205, "fixed_assets": 3286528, "liabilities": 2644228, "long_term_liabilities": 1163336, "quarter": 1 }, { "assets": 5905811, "current_assets": 2531585, "current_liabilities": 1379037, "equity": 4517337, "fixed_assets": 3374226, "liabilities": 2672998, "long_term_liabilities": 1293961, "quarter": 2 }, { "assets": 6076975, "current_assets": 2262368, "current_liabilities": 1123787, "equity": 4616617, "fixed_assets": 3814607, "liabilities": 2702081, "long_term_liabilities": 1578294, "quarter": 3 }, { "assets": 6253099, "current_assets": 3054975, "current_liabilities": 1287700, "equity": 4723473, "fixed_assets": 3198124, "liabilities": 2731480, "long_term_liabilities": 1443780, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 12756, "financing_cash_flow": -8064, "investing_cash_flow": -296045, "net_cash_flow": 1207955, "operating_cash_flow": 1513756, "quarter": 1 }, { "change_in_working_capital": -86099, "financing_cash_flow": 162274, "investing_cash_flow": -172356, "net_cash_flow": 1309229, "operating_cash_flow": 1489029, "quarter": 2 }, { "change_in_working_capital": 9692, "financing_cash_flow": 38883, "investing_cash_flow": -319162, "net_cash_flow": 1126990, "operating_cash_flow": 1412115, "quarter": 3 }, { "change_in_working_capital": -98560, "financing_cash_flow": -3486, "investing_cash_flow": -119385, "net_cash_flow": 1292056, "operating_cash_flow": 1414564, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.774913284645894, "current_ratio": 1.656393579005086, "debt_to_equity_ratio": 0.6029884577801949, "profit_margin": 0.2900368514184086, "quarter": 1, "return_on_assets": 0.22475340920099215, "return_on_equity": 0.29416298667907204 }, { "asset_turnover_ratio": 0.7571625641254013, "current_ratio": 1.8357629273181213, "debt_to_equity_ratio": 0.5917198561896091, "profit_margin": 0.2872589345475583, "quarter": 2, "return_on_assets": 0.21750171144996006, "return_on_equity": 0.2843542556156426 }, { "asset_turnover_ratio": 0.7398185774994961, "current_ratio": 2.013164416388515, "debt_to_equity_ratio": 0.5852945999202447, "profit_margin": 0.2761926030153526, "quarter": 3, "return_on_assets": 0.20433241867870117, "return_on_equity": 0.26896816435064896 }, { "asset_turnover_ratio": 0.7228718112411142, "current_ratio": 2.3724275840646114, "debt_to_equity_ratio": 0.5782778900186367, "profit_margin": 0.2658857848643055, "quarter": 4, "return_on_assets": 0.1922013388881257, "return_on_equity": 0.2544428643923655 } ], "income_statement": [ { "depreciation": 223791, "expenses": 2814308, "income_tax": 343317, "marketing_expense": 285822, "net_income": 1633282, "net_profit": 1289965, "operational_expense": 1568733, "product_revenue": 1521760, "quarter": 1, "rd_expense": 287692, "revenue": 4447590, "salaries_expense": 902850, "service_revenue": 2925830 }, { "depreciation": 204505, "expenses": 2822086, "income_tax": 365049, "marketing_expense": 412589, "net_income": 1649573, "net_profit": 1284524, "operational_expense": 1627227, "product_revenue": 1493018, "quarter": 2, "rd_expense": 295745, "revenue": 4471659, "salaries_expense": 1342723, "service_revenue": 2978641 }, { "depreciation": 170392, "expenses": 2829885, "income_tax": 424251, "marketing_expense": 510548, "net_income": 1665974, "net_profit": 1241723, "operational_expense": 1449253, "product_revenue": 1698861, "quarter": 3, "rd_expense": 521022, "revenue": 4495859, "salaries_expense": 1146768, "service_revenue": 2796998 }, { "depreciation": 212710, "expenses": 2837706, "income_tax": 480629, "marketing_expense": 493092, "net_income": 1682483, "net_profit": 1201854, "operational_expense": 1934672, "product_revenue": 1455323, "quarter": 4, "rd_expense": 311166, "revenue": 4520189, "salaries_expense": 1029694, "service_revenue": 3064866 } ], "market_conditions": { "gdp_growth": [ 0.03018270934580186, 0.01590777791255629, 0.029987625618389344, 0.018485491521553637 ], "inflation_rate": [ 0.016549645235242313, 0.016856942345324318, 0.01902725952682961, 0.021179311584484863 ], "interest_rate": [ 0.026244925368766776, 0.028199248511946134, 0.027405636116425935, 0.032508398421134024 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 179560, "billable_hours_per_employee": 118, "client_concentration": 0.33, "client_retention_rate": 0.86, "employee_utilization_rate": 0.69, "gross_billings": 5324043, "net_revenue": 4370339, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 24280 }, { "average_project_size": 77060, "billable_hours_per_employee": 160, "client_concentration": 0.37, "client_retention_rate": 0.61, "employee_utilization_rate": 0.76, "gross_billings": 5025959, "net_revenue": 4428094, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 24601 }, { "average_project_size": 116251, "billable_hours_per_employee": 131, "client_concentration": 0.24, "client_retention_rate": 0.65, "employee_utilization_rate": 0.78, "gross_billings": 5749410, "net_revenue": 4486614, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 24926 }, { "average_project_size": 107429, "billable_hours_per_employee": 158, "client_concentration": 0.22, "client_retention_rate": 0.72, "employee_utilization_rate": 0.71, "gross_billings": 5413600, "net_revenue": 4545906, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 25255 } ], "balance_sheet": [ { "assets": 4827016, "current_assets": 2280911, "current_liabilities": 1189111, "equity": 3794084, "fixed_assets": 2546105, "liabilities": 2002856, "long_term_liabilities": 813745, "quarter": 1 }, { "assets": 4921961, "current_assets": 2347709, "current_liabilities": 979898, "equity": 3841113, "fixed_assets": 2574252, "liabilities": 2044716, "long_term_liabilities": 1064818, "quarter": 2 }, { "assets": 5018774, "current_assets": 1555395, "current_liabilities": 1026014, "equity": 3936333, "fixed_assets": 3463379, "liabilities": 2087450, "long_term_liabilities": 1061436, "quarter": 3 }, { "assets": 5117491, "current_assets": 2456055, "current_liabilities": 1069975, "equity": 3944637, "fixed_assets": 2661436, "liabilities": 2131077, "long_term_liabilities": 1061102, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 48502, "financing_cash_flow": 93518, "investing_cash_flow": -400321, "net_cash_flow": 931406, "operating_cash_flow": 1261161, "quarter": 1 }, { "change_in_working_capital": -72669, "financing_cash_flow": -181413, "investing_cash_flow": -126930, "net_cash_flow": 770281, "operating_cash_flow": 1263552, "quarter": 2 }, { "change_in_working_capital": 74500, "financing_cash_flow": 16654, "investing_cash_flow": -468803, "net_cash_flow": 690976, "operating_cash_flow": 1259470, "quarter": 3 }, { "change_in_working_capital": 3768, "financing_cash_flow": 106143, "investing_cash_flow": -353859, "net_cash_flow": 994366, "operating_cash_flow": 1279316, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9053914468068885, "current_ratio": 1.9181649147976934, "debt_to_equity_ratio": 0.5278892085678651, "profit_margin": 0.22193335574196876, "quarter": 1, "return_on_assets": 0.200936562049929, "return_on_equity": 0.25564115080214356 }, { "asset_turnover_ratio": 0.899660521487269, "current_ratio": 2.395870794715368, "debt_to_equity_ratio": 0.5323238342636626, "profit_margin": 0.21767107924989848, "quarter": 2, "return_on_assets": 0.19583007667066032, "return_on_equity": 0.2509345598528343 }, { "asset_turnover_ratio": 0.8939661359527247, "current_ratio": 1.5159588465654465, "debt_to_equity_ratio": 0.5303032035145401, "profit_margin": 0.22400166361536786, "quarter": 3, "return_on_assets": 0.20024990166921244, "return_on_equity": 0.2553160517669618 }, { "asset_turnover_ratio": 0.8883075710343213, "current_ratio": 2.295432136264866, "debt_to_equity_ratio": 0.5402466690851402, "profit_margin": 0.21078812452347234, "quarter": 4, "return_on_assets": 0.18724468689832577, "return_on_equity": 0.24291791614792438 } ], "income_statement": [ { "depreciation": 291237, "expenses": 3132105, "income_tax": 268310, "marketing_expense": 389888, "net_income": 1238234, "net_profit": 969924, "operational_expense": 2022117, "product_revenue": 1350228, "quarter": 1, "rd_expense": 544084, "revenue": 4370339, "salaries_expense": 1039199, "service_revenue": 3020111 }, { "depreciation": 299684, "expenses": 3175531, "income_tax": 288695, "marketing_expense": 319704, "net_income": 1252563, "net_profit": 963868, "operational_expense": 1850950, "product_revenue": 1745471, "quarter": 2, "rd_expense": 335832, "revenue": 4428094, "salaries_expense": 1003109, "service_revenue": 2682623 }, { "depreciation": 254461, "expenses": 3219560, "income_tax": 262045, "marketing_expense": 481295, "net_income": 1267054, "net_profit": 1005009, "operational_expense": 1872888, "product_revenue": 1724173, "quarter": 3, "rd_expense": 426645, "revenue": 4486614, "salaries_expense": 1427968, "service_revenue": 2762441 }, { "depreciation": 321093, "expenses": 3264199, "income_tax": 323484, "marketing_expense": 447438, "net_income": 1281707, "net_profit": 958223, "operational_expense": 1709025, "product_revenue": 1115776, "quarter": 4, "rd_expense": 439649, "revenue": 4545906, "salaries_expense": 1299607, "service_revenue": 3430130 } ], "market_conditions": { "gdp_growth": [ 0.02563095618263834, 0.01905369018471753, 0.034913627645115686, 0.019489452029571613 ], "inflation_rate": [ 0.017093729713577758, 0.015181921311808058, 0.011784074961417649, 0.017879035297516062 ], "interest_rate": [ 0.015405950967332584, 0.015401190434111135, 0.02278433747947592, 0.02529789242298726 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 81230, "billable_hours_per_employee": 125, "client_concentration": 0.15, "client_retention_rate": 0.89, "employee_utilization_rate": 0.8, "gross_billings": 5478467, "net_revenue": 4232603, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 23514 }, { "average_project_size": 175700, "billable_hours_per_employee": 115, "client_concentration": 0.11, "client_retention_rate": 0.84, "employee_utilization_rate": 0.62, "gross_billings": 5310250, "net_revenue": 4183545, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 23242 }, { "average_project_size": 91204, "billable_hours_per_employee": 107, "client_concentration": 0.28, "client_retention_rate": 0.61, "employee_utilization_rate": 0.67, "gross_billings": 4685984, "net_revenue": 4135056, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 22973 }, { "average_project_size": 125687, "billable_hours_per_employee": 134, "client_concentration": 0.14, "client_retention_rate": 0.81, "employee_utilization_rate": 0.77, "gross_billings": 5266264, "net_revenue": 4087128, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 22706 } ], "balance_sheet": [ { "assets": 6096371, "current_assets": 1920940, "current_liabilities": 1821861, "equity": 4143528, "fixed_assets": 4175431, "liabilities": 3096505, "long_term_liabilities": 1274644, "quarter": 1 }, { "assets": 6257942, "current_assets": 1920042, "current_liabilities": 1694609, "equity": 4300121, "fixed_assets": 4337900, "liabilities": 3137053, "long_term_liabilities": 1442444, "quarter": 2 }, { "assets": 6423796, "current_assets": 2946855, "current_liabilities": 1772021, "equity": 4417464, "fixed_assets": 3476941, "liabilities": 3178132, "long_term_liabilities": 1406111, "quarter": 3 }, { "assets": 6594046, "current_assets": 2644144, "current_liabilities": 1830747, "equity": 4383706, "fixed_assets": 3949902, "liabilities": 3219750, "long_term_liabilities": 1389003, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 63978, "financing_cash_flow": -40675, "investing_cash_flow": -398338, "net_cash_flow": 1025068, "operating_cash_flow": 1409042, "quarter": 1 }, { "change_in_working_capital": 71722, "financing_cash_flow": -143972, "investing_cash_flow": -378077, "net_cash_flow": 1119035, "operating_cash_flow": 1329483, "quarter": 2 }, { "change_in_working_capital": 28221, "financing_cash_flow": -133568, "investing_cash_flow": -211675, "net_cash_flow": 862896, "operating_cash_flow": 1351556, "quarter": 3 }, { "change_in_working_capital": 29769, "financing_cash_flow": -91923, "investing_cash_flow": -255105, "net_cash_flow": 608902, "operating_cash_flow": 1200344, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6942823853731999, "current_ratio": 1.05438340246594, "debt_to_equity_ratio": 0.7473112284989989, "profit_margin": 0.27020299328805464, "quarter": 1, "return_on_assets": 0.1875971787150093, "return_on_equity": 0.27601164997557637 }, { "asset_turnover_ratio": 0.668517701186748, "current_ratio": 1.1330295071016383, "debt_to_equity_ratio": 0.7295266807608437, "profit_margin": 0.2818738653462554, "quarter": 2, "return_on_assets": 0.1884376684859016, "return_on_equity": 0.27423228323109977 }, { "asset_turnover_ratio": 0.6437091090688434, "current_ratio": 1.6629910142148427, "debt_to_equity_ratio": 0.7194471760267882, "profit_margin": 0.2833818937397704, "quarter": 3, "return_on_assets": 0.18241550634546924, "return_on_equity": 0.26526531964946404 }, { "asset_turnover_ratio": 0.619820971828222, "current_ratio": 1.4442978740372099, "debt_to_equity_ratio": 0.7344812813633032, "profit_margin": 0.24697293551853527, "quarter": 4, "return_on_assets": 0.15307900490836734, "return_on_equity": 0.23026407336623395 } ], "income_statement": [ { "depreciation": 265380, "expenses": 2714187, "income_tax": 374754, "marketing_expense": 437046, "net_income": 1518416, "net_profit": 1143662, "operational_expense": 1543862, "product_revenue": 912490, "quarter": 1, "rd_expense": 499175, "revenue": 4232603, "salaries_expense": 1165971, "service_revenue": 3320113 }, { "depreciation": 150251, "expenses": 2691381, "income_tax": 312932, "marketing_expense": 534189, "net_income": 1492164, "net_profit": 1179232, "operational_expense": 1867996, "product_revenue": 1361248, "quarter": 2, "rd_expense": 386248, "revenue": 4183545, "salaries_expense": 1291482, "service_revenue": 2822297 }, { "depreciation": 179756, "expenses": 2668766, "income_tax": 294490, "marketing_expense": 289969, "net_income": 1466290, "net_profit": 1171800, "operational_expense": 1737822, "product_revenue": 1396215, "quarter": 3, "rd_expense": 457171, "revenue": 4135056, "salaries_expense": 1175565, "service_revenue": 2738841 }, { "depreciation": 190934, "expenses": 2646342, "income_tax": 431376, "marketing_expense": 443448, "net_income": 1440786, "net_profit": 1009410, "operational_expense": 1745495, "product_revenue": 1405283, "quarter": 4, "rd_expense": 481472, "revenue": 4087128, "salaries_expense": 1241575, "service_revenue": 2681845 } ], "market_conditions": { "gdp_growth": [ 0.01774502293292469, 0.028336813737246537, 0.017604592545523556, 0.03122068467412674 ], "inflation_rate": [ 0.01585010903052303, 0.02085322332610526, 0.0199176816432897, 0.01477313860600166 ], "interest_rate": [ 0.022970727879844943, 0.017897628310915605, 0.022387409007319357, 0.02283238106717162 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 175518, "billable_hours_per_employee": 136, "client_concentration": 0.22, "client_retention_rate": 0.73, "employee_utilization_rate": 0.63, "gross_billings": 5112599, "net_revenue": 4625837, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 25699 }, { "average_project_size": 70842, "billable_hours_per_employee": 148, "client_concentration": 0.31, "client_retention_rate": 0.76, "employee_utilization_rate": 0.73, "gross_billings": 5369859, "net_revenue": 4682358, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 26013 }, { "average_project_size": 88081, "billable_hours_per_employee": 152, "client_concentration": 0.39, "client_retention_rate": 0.83, "employee_utilization_rate": 0.76, "gross_billings": 5863826, "net_revenue": 4739570, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 26331 }, { "average_project_size": 175205, "billable_hours_per_employee": 133, "client_concentration": 0.17, "client_retention_rate": 0.77, "employee_utilization_rate": 0.72, "gross_billings": 5909065, "net_revenue": 4797482, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 26653 } ], "balance_sheet": [ { "assets": 5875829, "current_assets": 2285837, "current_liabilities": 1948351, "equity": 3721730, "fixed_assets": 3589992, "liabilities": 3452244, "long_term_liabilities": 1503893, "quarter": 1 }, { "assets": 6044710, "current_assets": 2341957, "current_liabilities": 1635008, "equity": 3791212, "fixed_assets": 3702753, "liabilities": 3534487, "long_term_liabilities": 1899479, "quarter": 2 }, { "assets": 6218445, "current_assets": 3036048, "current_liabilities": 2055923, "equity": 3812550, "fixed_assets": 3182397, "liabilities": 3618690, "long_term_liabilities": 1562767, "quarter": 3 }, { "assets": 6397173, "current_assets": 2701761, "current_liabilities": 2123580, "equity": 4059920, "fixed_assets": 3695412, "liabilities": 3704899, "long_term_liabilities": 1581319, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -29543, "financing_cash_flow": -151641, "investing_cash_flow": -437320, "net_cash_flow": 1003847, "operating_cash_flow": 1510900, "quarter": 1 }, { "change_in_working_capital": -55725, "financing_cash_flow": 82802, "investing_cash_flow": -109127, "net_cash_flow": 1351501, "operating_cash_flow": 1479561, "quarter": 2 }, { "change_in_working_capital": -68963, "financing_cash_flow": 1782, "investing_cash_flow": -458253, "net_cash_flow": 1097921, "operating_cash_flow": 1513330, "quarter": 3 }, { "change_in_working_capital": -20389, "financing_cash_flow": -187379, "investing_cash_flow": -194175, "net_cash_flow": 1282247, "operating_cash_flow": 1539989, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7872654224620901, "current_ratio": 1.1732162223336555, "debt_to_equity_ratio": 0.9275912008662638, "profit_margin": 0.2806292136968942, "quarter": 1, "return_on_assets": 0.22092967647628955, "return_on_equity": 0.3488014982279746 }, { "asset_turnover_ratio": 0.7746207841236387, "current_ratio": 1.4323825938466357, "debt_to_equity_ratio": 0.9322841877478759, "profit_margin": 0.2735777571898603, "quarter": 2, "return_on_assets": 0.21191901679319602, "return_on_equity": 0.33788376909547657 }, { "asset_turnover_ratio": 0.7621792908034083, "current_ratio": 1.4767323484391195, "debt_to_equity_ratio": 0.9491521422669866, "profit_margin": 0.2558871374407383, "quarter": 3, "return_on_assets": 0.19503187694029617, "return_on_equity": 0.31810599205256324 }, { "asset_turnover_ratio": 0.7499378240982384, "current_ratio": 1.2722671149662363, "debt_to_equity_ratio": 0.9125546808804115, "profit_margin": 0.28507579601132427, "quarter": 4, "return_on_assets": 0.2137891221638058, "return_on_equity": 0.3368652584287375 } ], "income_statement": [ { "depreciation": 212755, "expenses": 2996980, "income_tax": 330712, "marketing_expense": 350105, "net_income": 1628857, "net_profit": 1298145, "operational_expense": 2047972, "product_revenue": 1718112, "quarter": 1, "rd_expense": 527144, "revenue": 4625837, "salaries_expense": 1406797, "service_revenue": 2907725 }, { "depreciation": 198572, "expenses": 3026197, "income_tax": 375172, "marketing_expense": 445917, "net_income": 1656161, "net_profit": 1280989, "operational_expense": 1745367, "product_revenue": 1120729, "quarter": 2, "rd_expense": 352282, "revenue": 4682358, "salaries_expense": 1162951, "service_revenue": 3561629 }, { "depreciation": 300535, "expenses": 3055699, "income_tax": 471076, "marketing_expense": 593433, "net_income": 1683871, "net_profit": 1212795, "operational_expense": 1740545, "product_revenue": 1817904, "quarter": 3, "rd_expense": 535721, "revenue": 4739570, "salaries_expense": 1440206, "service_revenue": 2921666 }, { "depreciation": 172343, "expenses": 3085489, "income_tax": 344347, "marketing_expense": 319516, "net_income": 1711993, "net_profit": 1367646, "operational_expense": 1803832, "product_revenue": 1620830, "quarter": 4, "rd_expense": 409686, "revenue": 4797482, "salaries_expense": 1187537, "service_revenue": 3176652 } ], "market_conditions": { "gdp_growth": [ 0.02769183390399678, 0.02413149069602822, 0.01247548688471891, 0.010946598088806006 ], "inflation_rate": [ 0.01129762497078969, 0.015904388422345102, 0.01928837777215534, 0.012950534956496201 ], "interest_rate": [ 0.04103104327711958, 0.03569907507690278, 0.033341188020434794, 0.036967771740640275 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 161581, "billable_hours_per_employee": 104, "client_concentration": 0.23, "client_retention_rate": 0.66, "employee_utilization_rate": 0.69, "gross_billings": 948206, "net_revenue": 773647, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 4298 }, { "average_project_size": 126423, "billable_hours_per_employee": 115, "client_concentration": 0.1, "client_retention_rate": 0.62, "employee_utilization_rate": 0.7, "gross_billings": 890953, "net_revenue": 753788, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 4188 }, { "average_project_size": 198719, "billable_hours_per_employee": 133, "client_concentration": 0.36, "client_retention_rate": 0.89, "employee_utilization_rate": 0.62, "gross_billings": 892237, "net_revenue": 734439, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 4080 }, { "average_project_size": 177828, "billable_hours_per_employee": 104, "client_concentration": 0.23, "client_retention_rate": 0.69, "employee_utilization_rate": 0.64, "gross_billings": 865900, "net_revenue": 715587, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 3975 } ], "balance_sheet": [ { "assets": 1082486, "current_assets": 330395, "current_liabilities": 301035, "equity": 749314, "fixed_assets": 752091, "liabilities": 532130, "long_term_liabilities": 231095, "quarter": 1 }, { "assets": 1098648, "current_assets": 337433, "current_liabilities": 253090, "equity": 741527, "fixed_assets": 761215, "liabilities": 543706, "long_term_liabilities": 290616, "quarter": 2 }, { "assets": 1115051, "current_assets": 397930, "current_liabilities": 283062, "equity": 762806, "fixed_assets": 717121, "liabilities": 555534, "long_term_liabilities": 272472, "quarter": 3 }, { "assets": 1131699, "current_assets": 477936, "current_liabilities": 293206, "equity": 743341, "fixed_assets": 653763, "liabilities": 567620, "long_term_liabilities": 274414, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 48270, "financing_cash_flow": 197238, "investing_cash_flow": -418189, "net_cash_flow": 147082, "operating_cash_flow": 228279, "quarter": 1 }, { "change_in_working_capital": -74282, "financing_cash_flow": -24068, "investing_cash_flow": -195454, "net_cash_flow": -49406, "operating_cash_flow": 213945, "quarter": 2 }, { "change_in_working_capital": -86615, "financing_cash_flow": -29226, "investing_cash_flow": -152578, "net_cash_flow": -23493, "operating_cash_flow": 246966, "quarter": 3 }, { "change_in_working_capital": 1186, "financing_cash_flow": -127600, "investing_cash_flow": -454908, "net_cash_flow": -97902, "operating_cash_flow": 208065, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7146946935110478, "current_ratio": 1.0975301875197236, "debt_to_equity_ratio": 0.7101562228918717, "profit_margin": 0.257168967242166, "quarter": 1, "return_on_assets": 0.1837972962236925, "return_on_equity": 0.2655201958057637 }, { "asset_turnover_ratio": 0.6861051037274906, "current_ratio": 1.3332529930064403, "debt_to_equity_ratio": 0.7332248185163858, "profit_margin": 0.2475298094424427, "quarter": 2, "return_on_assets": 0.16983146558315312, "return_on_equity": 0.2516226651221061 }, { "asset_turnover_ratio": 0.6586595590694955, "current_ratio": 1.4058050886378248, "debt_to_equity_ratio": 0.7282769144448261, "profit_margin": 0.27679494144510297, "quarter": 3, "return_on_assets": 0.18231363408489837, "return_on_equity": 0.2665015744501223 }, { "asset_turnover_ratio": 0.6323121253973009, "current_ratio": 1.6300348560397808, "debt_to_equity_ratio": 0.7636064740139451, "profit_margin": 0.2505104201166315, "quarter": 4, "return_on_assets": 0.15840077617811804, "return_on_equity": 0.24115715398451049 } ], "income_statement": [ { "depreciation": 29321, "expenses": 504393, "income_tax": 70296, "marketing_expense": 93035, "net_income": 269254, "net_profit": 198958, "operational_expense": 296714, "product_revenue": 303029, "quarter": 1, "rd_expense": 67684, "revenue": 773647, "salaries_expense": 165478, "service_revenue": 470618 }, { "depreciation": 27360, "expenses": 492033, "income_tax": 75170, "marketing_expense": 54811, "net_income": 261755, "net_profit": 186585, "operational_expense": 333743, "product_revenue": 294791, "quarter": 2, "rd_expense": 60288, "revenue": 753788, "salaries_expense": 225038, "service_revenue": 458997 }, { "depreciation": 43677, "expenses": 479977, "income_tax": 51173, "marketing_expense": 95026, "net_income": 254462, "net_profit": 203289, "operational_expense": 313051, "product_revenue": 240247, "quarter": 3, "rd_expense": 63956, "revenue": 734439, "salaries_expense": 221695, "service_revenue": 494192 }, { "depreciation": 28803, "expenses": 468216, "income_tax": 68109, "marketing_expense": 63878, "net_income": 247371, "net_profit": 179262, "operational_expense": 309500, "product_revenue": 169379, "quarter": 4, "rd_expense": 75044, "revenue": 715587, "salaries_expense": 154665, "service_revenue": 546208 } ], "market_conditions": { "gdp_growth": [ 0.02928227064150437, 0.025618548905125896, 0.014235434827408439, 0.022924414810777546 ], "inflation_rate": [ 0.01155080576060974, 0.011958790981627174, 0.01320321448976158, 0.01790257811832421 ], "interest_rate": [ 0.031325203465830176, 0.03450483854082034, 0.033296010226847896, 0.028845886510683195 ], "year": 2002 }, "random_event": null, "year": 2002 } ]